================================================================================
                                  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 March 31, 2003

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

                               DYNEX CAPITAL, INC.
             (Exact name of registrant as specified in its charter)


                          Commission file number 1-9819

                   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                   23060-6740
   (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.
         |X| Yes  |_| No

Indicate by check  mark  whether  the  registrant  is an  accelerated  filer (as
         defined in Exchange Act Rule 12b-2). |_| Yes |X| No

On April 30, 2003, the registrant had 10,873,903  shares of common stock of $.01
value outstanding, 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 March 31, 2003
                      and December 31, 2002 (unaudited)........................................................1

                      Condensed Consolidated Statements of Operations for the three months
                      ended March 31, 2003 and 2002 (unaudited)................................................2

                      Condensed Consolidated Statements of Cash Flows for
                      the three months ended March 31, 2003 and 2002 (unaudited)...............................3

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

              Item 2. Management`s Discussion and Analysis of
                      Financial Condition and Results of Operations...........................................11


              Item 3. Quantitative and Qualitative Disclosures about Market Risk..............................22


              Item 4. Controls and Procedures.................................................................24


PART II       OTHER INFORMATION


              Item 1. Legal Proceedings.......................................................................24

              Item 2. Changes in Securities and Use of Proceeds...............................................25


              Item 3. Defaults Upon Senior Securities.........................................................26

              Item 4. Submission of Matters to a Vote of Security Holders.....................................26


              Item 5. Other Information.......................................................................26

              Item 6. Exhibits and Reports on Form 8-K........................................................26


                      SIGNATURES..............................................................................27






                                       i




PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements



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

                                                                                    March 31,       December 31,
                                                                                      2003              2002
                                                                                 ----------------- -----------------
ASSETS
                                                                                                       
Cash and cash equivalents                                                         $       6,951     $      15,242
Other assets                                                                              4,284             4,747
                                                                                     -------------    --------------
                                                                                         11,235            19,989
Investments:
   Collateral for collateralized bonds
     Loans                                                                            1,749,763         1,818,577
     Debt securities, available-for-sale                                                310,606           329,920
   Other investments                                                                     53,082            54,322
   Other loans                                                                            8,559             9,288
   Securities                                                                             3,333             6,208
                                                                                 ----------------- -----------------
                                                                                      2,125,343         2,218,315
                                                                                 ----------------- -----------------
                                                                                  $   2,136,578     $   2,238,304
                                                                                 ================= =================
LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Non-recourse debt - collateralized bonds                                          $   1,928,973     $   2,013,271
Recourse debt                                                                            32,079                 -
Accrued expenses and other liabilities                                                    1,484             1,612
                                                                                 ----------------- -----------------
                                                                                      1,962,536         2,014,883
                                                                                 ----------------- -----------------
Commitments and Contingencies (Note 11)                                                       -                 -

SHAREHOLDERS' EQUITY
Preferred stock, par value $.01 per share, 50,000,000 shares authorized:
   9.75% Cumulative Convertible Series A, 493,595 and 992,038 issued and                 11,274            22,658
     outstanding, respectively ($15,889 and $31,353 aggregate liquidation
     preference, respectively)
   9.55% Cumulative Convertible Series B, 688,289 and 1,378,807 issued and               16,109            32,273
     outstanding, respectively ($22,499 and $44,263 aggregate liquidation
     preference, respectively)
   9.73% Cumulative Convertible Series C, 684,911 and 1,383,532 issued and               19,630            39,655
     outstanding, respectively ($27,546 and $54,634 aggregate liquidation
     preference, respectively)
Common stock, par value $.01 per share, 100,000,000 shares authorized,                      109               109
   10,873,903 issued and outstanding
Additional paid-in capital                                                              360,706           364,743
Accumulated other comprehensive loss                                                    (15,973)          (17,472)
Accumulated deficit                                                                    (217,813)         (218,545)
                                                                                 ----------------- -----------------
                                                                                        174,042           223,421
                                                                                 ----------------- -----------------
                                                                                  $   2,136,578     $   2,238,304
                                                                                 ================= =================


See notes to unaudited condensed consolidated financial statements.



                                       1





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


                                                                                     Three Months Ended
                                                                                         March 31,
                                                                       -----------------------------------------------
                                                                       ---------------------- --- --------------------
                                                                                                    
                                                                               2003                      2002
                                                                       ----------------------     --------------------
Interest income:

   Collateral for collateralized bonds                                     $      37,756              $     42,714
   Other investments                                                                  28                        10
   Other loans                                                                       126                        94
   Securities                                                                        271                       122
                                                                       ----------------------     --------------------
                                                                                  38,181                    42,940
                                                                       ----------------------     --------------------

Interest and related expense:
   Non-recourse debt                                                              27,760                    31,966
   Recourse debt                                                                     254                     1,030
   Other                                                                              36                       444
                                                                       ----------------------     --------------------
                                                                                  28,050                    33,440
                                                                       ----------------------     --------------------

Net interest margin before provision for losses                                   10,131                     9,500
Provision for losses                                                              (5,844)                   (5,643)
                                                                       ----------------------     --------------------
Net interest margin                                                                4,287                     3,857

Impairment charges                                                                (2,078)                   (2,111)
Gain on sale of investments, net                                                     527                        77
Other                                                                                 17                       552
General and administrative expenses                                               (2,021)                   (1,894)
                                                                       ----------------------     --------------------
Net income                                                                           732                       481
Preferred stock benefits (charges)                                                10,444                    (2,396)
                                                                       ----------------------     --------------------
Net income (loss) applicable to common shareholders                               11,176                    (1,915)

Change in net unrealized loss on:
Investments classified as available for sale during the period                     1,939                     1,299
Hedge Instruments                                                                   (440)                        -
                                                                       ----------------------     --------------------
Comprehensive income                                                       $      12,675              $       (616)
                                                                       ======================     ====================

Net income (loss) per common share:
   Basic and diluted                                                            $1.03                      $(0.18)
                                                                       ======================     ====================

Weighted average number of common shares outstanding
   Basic and diluted                                                        10,873,903                10,873,853


See notes to unaudited condensed consolidated financial statements.



                                       2



DYNEX CAPITAL, INC.
CONDENSED CONSOLIDATED STATEMENTS
  OF CASH FLOWS, UNAUDITED
(amounts in thousands)


                                                                                           Three Months Ended
                                                                                               March 31,
                                                                              -----------------------------------------
                                                                                                   

                                                                                    2003                   2002
                                                                              -------------------    ------------------
 Operating activities:
   Net income                                                                     $       732            $       481
   Adjustments to reconcile net income to net cash provided (used) by
     operating activities:
       Provision for losses                                                             5,844                  5,643
       Impairment charges                                                               2,078                  2,111
       Gain (loss) on sale of investments                                                (527)                   (77)
       Amortization and depreciation                                                     (480)                 4,181
       Decrease (increase) in restricted cash                                              10                 (8,216)
       Net change in other assets, accrued expenses and other liabilities               1,056                 (4,575)
                                                                              -------------------    ------------------
          Net cash and cash equivalent provided (used) by operating activities          8,713                   (452)
                                                                              -------------------    ------------------
 Investing activities:
    Principal payments on collateral                                                   79,275                151,283
   Principal payments on loans                                                            789                  1,621
   Payments received on securities and other investments                                5,334                  2,995
   Proceeds from sales of securities and other investments                              1,405                      -
   Other                                                                                   84                   (192)
                                                                              -------------------    ------------------
        Net cash and cash equivalent provided by investing activities                  86,887                155,707
                                                                              -------------------    ------------------
 Financing activities:
   Principal payments on collateralized bonds                                         (84,350)              (147,090)
   Retirement of preferred stock                                                      (19,531)                     -
   Repayment of senior notes                                                                -                (10,828)
                                                                              -------------------    ------------------
        Net cash and cash equivalent used for financing activities                   (103,881)              (157,918)
                                                                              -------------------    ------------------
 Net decrease in cash and cash equivalent                                              (8,281)                (2,663)
 Cash and cash equivalents (excluding restricted cash) at beginning of period          15,077                  7,129
                                                                              -------------------    ------------------
 Cash and cash equivalents (excluding restricted cash) at end of period           $     6,796            $     4,466
 Restricted cash                                                                          155                 12,550
                                                                              -----------------------------------------
 Total cash and cash equivalents                                                        6,951                 17,016
                                                                              ===================    ==================

 Cash paid for interest                                                           $    27,403            $    34,968
                                                                              ===================    ==================


See notes to unaudited condensed consolidated financial statements.



                                       3




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

March 31, 2003
(amounts in thousands except 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 real estate investment trust ("REIT") subsidiaries and taxable
REIT  subsidiary  ("Dynex" or the  "Company").  All  inter-company  balances and
transactions have been eliminated in consolidation of Dynex.

The Company believes it has complied with the requirements for  qualification as
a REIT under the Internal  Revenue Code (the "Code").  To the extent the Company
qualifies as a REIT for federal  income tax purposes,  it generally  will not be
subject  to  federal  income  tax on the  amount  of its  income or gain that is
distributed as dividends to shareholders.

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 months ended
March  31,  2003  are not  necessarily  indicative  of the  results  that may be
expected for the year ending December 31, 2003.

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

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 loan  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.  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 2002 to
conform to presentation for 2003.


NOTE 2 -- FAIR VALUE

Securities  classified  as  available-for-sale  are carried in the  accompanying
financial  statements  at estimated  fair value.  The Company uses  estimates in
establishing fair value for its available-for-sale securities. Estimates of fair
value for securities may be based on market prices provided by certain  dealers.
Estimates  of  fair  value  for  certain  other  securities  are  determined  by
calculating  the present  value of the projected  cash flows of the  instruments
using market-based discount rates, prepayment rates and credit loss assumptions.
The  estimate  of  fair  value  for   securities   pledged  as  collateral   for
collateralized  bonds is  determined  by  calculating  the present  value of the
projected cash flows of the instruments  using  prepayment rate  assumptions and
credit loss  assumptions  based on historical  experience  and estimated  future
activity,  and using  discount rates  commensurate  with those believed would be


                                       4


used by third  parties.  Such  discount rate used in the  determination  of fair
value of securities  pledged as collateral for  collateralized  bonds was 16% at
March 31, 2003 and December 31, 2002.  Prepayment rate  assumptions at March 31,
2003, and December 31, 2002, were generally at a "constant  prepayment rate," or
CPR  ranging  from  30%-45%  for  both  2003  and  2002,   for   collateral  for
collateralized  bonds consisting of securities backed by single-family  mortgage
loans,  and a CPR  equivalent of 8% for 2003 and 11% for 2002 for collateral for
collateralized  bonds  consisting of securities  backed by manufactured  housing
loans. CPR assumptions for each year 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.  The loss  assumptions  utilized  vary
depending on the collateral pledged.


NOTE 3 -- NET INCOME PER COMMON SHARE

Net income per common  share is  presented on both a basic net income per common
share and  diluted  net income per common  share  basis.  Diluted net income per
common share assumes the  conversion  of the  convertible  preferred  stock into
common stock, using the if-converted  method,  and stock appreciation  rights to
the extent that there are rights  outstanding,  using the treasury stock method,
but only if these items are dilutive.  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 the basic
and diluted  net income per common  share for the three  months  ended March 31,
2003 and 2002.



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

                                                                     Three Months Ended March 31,
                                                   ------------------------------------------------------------------
                                                              2003                               2002
- -------------------------------------------------- --------------------------- --- ----------------------------------
                                                                 Weighted-Average                       Weighted-
                                                                   Number of                             Average
                                                       Income        Shares             Income          Number of
                                                       (loss)                           (loss)           Shares
                                                   ------------- -------------     --------------- ------------------

                                                                                                 
Net income                                           $     732                       $     481
Preferred stock benefit (charges)                       10,444                          (2,396)
                                                   -------------                   ---------------
Net income (loss) applicable to common

   shareholders                                      $  11,176     10,873,903        $  (1,915)          10,873,853
Effect of dividends and additional shares of
   preferred stock                                           -              -                -                    -
                                                   ------------- -------------     --------------- ------------------
Diluted                                              $  11,176     10,873,903        $  (1,915)          10,873,853
                                                   ============= =============     =============== ==================

Net income (loss) per share:
   Basic and diluted                                                $1.03                               $(0.18)
                                                                 =============                     ==================

   Reconciliation  of shares not included in  calculation  of earnings per share
     due to antidilutive effect:
       Conversion of Series A                        $     289         246,798       $     580              496,019
       Conversion of Series B                              402         344,145             806              689,404
       Conversion of Series C                              500         342,456           1,010              691,766
       Expense and incremental shares of stock
         appreciation rights                                (1)        17,830                -                    -
                                                   ------------- -------------     --------------- ------------------
                                                     $   1,190         951,229       $   2,396            1,877,189
                                                   ============= =============     =============== ==================

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


                                       5



NOTE 4 -- COLLATERAL FOR COLLATERALIZED BONDS

The following table  summarizes the components of collateral for  collateralized
bonds as of March 31, 2003 and December 31, 2002:

- --------------------------------- -------------------- -- ------------------
                                       March 31,          December 31, 2002
                                         2003
- --------------------------------- -------------------- -- ------------------
   Loans, at amortized cost           $  1,776,353            $  1,844,025
  Allowance for loan losses                (26,590)                (25,448)
- --------------------------------- -------------------- -- ------------------
  Loans, net                             1,749,763               1,818,577
  Debt securities, at fair value           310,606                 329,920
- --------------------------------- -------------------- -- ------------------
                                      $  2,060,369            $  2,148,497
- --------------------------------- -------------------- -- ------------------

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 March 31, 2003 and December 31, 2002 :

- -------------------------------------- -------------------- -- -----------------
                                          March 31,            December 31, 2002
                                             2003
- -------------------------------------- -------------------- -- -----------------
  Debt securities, at amortized cost     $   309,725               $   329,621
  Gross unrealized gains                         881                       322
  Gross unrealized losses                          -                       (23)
- -------------------------------------- -------------------- -- -----------------
  Estimated fair value                   $   310,606               $   329,920
- -------------------------------------- -------------------- -- -----------------

The  components of  collateral  for  collateralized  bonds at March 31, 2003 and
December 31, 2002 are as follows:



 ------------------------------ ----------------------------------------- - ----------------------------------------
                                             March 31, 2003                            December 31, 2002
                                -----------------------------------------   ----------------------------------------
                                   Loans,         Debt         Total           Loans,        Debt         Total
                                     net       Securities                       net       Securities
 ------------------------------ -------------- ------------ -------------   ------------- ------------ -------------
                                                                                      
 Collateral                      $1,724,483      $306,482    $2,030,965      $1,791,679     $325,819    $2,117,498
 Funds held by trustees                 130           191           321             140          515           655
 Accrued interest receivable         11,194         1,952        13,146          11,741        2,120        13,861
 Unamortized premiums and
     discounts, net                  13,956         1,100        15,056          15,017        1,167        16,184
 Unrealized gain, net                     -           881           881               -          299           299
 ------------------------------ -------------- ------------ -------------   ------------- ------------ -------------
                                 $1,749,763      $310,606   $2,060,369       $1,818,577     $329,920    $2,148,497
 ------------------------------ -------------- ------------ ------------- - ------------- ------------ -------------



NOTE 5 -- OTHER INVESTMENTS

The following table  summarizes the Company's other  investments as of March 31,
2003 and December 31, 2002:



- ----------------------------------------------------------- ------------------ -- ------------------
                                                             March 31, 2003        December 31, 2002
- ----------------------------------------------------------- ------------------    ------------------
                                                                                
Delinquent property tax receivables and securities              $   59,262            $   61,572
Discount recorded as adjustment to other comprehensive loss        (11,327)              (12,640)
- ----------------------------------------------------------- ------------------    ------------------
Amortized cost basis of receivables, net                            47,935                48,932
Real estate owned                                                    5,125                 5,251
Other                                                                   22                   139
- ----------------------------------------------------------- ------------------    ------------------
                                                                $   53,082            $   54,322
- ----------------------------------------------------------- ------------------ -- ------------------


Delinquent  property tax  receivables  and  securities  have been  classified as
non-accrual,  and all cash  collections on such  receivables are applied against
the principal balance of the Company's investment. During the three months ended


                                       6


March 31, 2003, the Company  collected an aggregate  $2,703  including  sales of
related real estate owned.  The Company also amortized $1,312 of discount on the
carrying  value of the  delinquent  property tax  receivables  as a reduction to
accumulated other comprehensive loss.


NOTE 6 -- SECURITIES

The following table  summarizes  Dynex's  amortized cost basis and fair value of
investments classified as available-for-sale,  as of March 31, 2003 and December
31, 2002:

- ---------------------------------------------------- -------------- ------------
                                                         March 31,  December 31,
                                                           2003          2002
- ---------------------------------------------------- -------------- ------------
Securities:
  Asset-backed securities, held-to-maturity              $ 1,386       $  1,644
  Fixed-rate mortgage securities, available-for-sale       1,249          1,268
  Mortgage-related securities, available-for-sale          1,173          3,770
- ---------------------------------------------------- -------------- ------------
                                                           3,808          6,682
  Gross unrealized gains                                     239            935
  Gross unrealized losses                                   (714)        (1,409)
- ---------------------------------------------------- -------------- ------------
                                                         $ 3,333        $ 6,208
- ---------------------------------------------------- -------------- ------------


NOTE 7 -- ALLOWANCE FOR LOAN LOSSES

The Company reserves for credit risk where it has exposure to losses on loans in
its investment portfolio.  The following table summarizes the aggregate activity
for the  allowance for loan losses for the three months ended March 31, 2003 and
2002:

- -------------------------------- -----------------------------------------------
                                          Three Months Ended March 31,
- -------------------------------- -----------------------------------------------
                                      2003                           2002
- -------------------------------- ----------------------- -----------------------
Allowance at beginning of period     $25,472                        $22,147
Provision for loan losses              5,844                          5,643
Charge-offs                           (4,702)                        (4,892)
- -------------------------------- ----------------------- -----------------------
Allowance at end of period           $26,614                        $22,898
- -------------------------------- ----------------------- -----------------------


NOTE 8 -- RECOURSE DEBT

The following table  summarizes  Dynex's  recourse debt outstanding at March 31,
2003 and December 31, 2002:

- ------------------------------------ ------------------- -----------------------
                                      March 31, 2003          December 31, 2002
- ------------------------------------ ------------------- -----------------------
  9.50% Senior Notes (due 2/28/2005)    $    32,079                $    -
- ------------------------------------ ------------------- -----------------------
                                        $    32,079                $    -
- ------------------------------------ ------------------- -----------------------

During the quarter  ended March 31, 2003,  the Company  issued  $32,079 of 9.50%
senior  unsecured  notes due February 2005 (the "February 2005 Senior Notes") in
connection with a tender offer on the Company's  preferred  stock.  The February
2005  Senior  Notes were issued in exchange  for  1,156,891  shares of Series A,
Series B and  Series C  preferred  stock.  See  Note 9 for  further  discussion.
Principal  payments in the amount of $4,010,  along with interest  payments at a
rate of 9.50% per  annum,  are due  quarterly  beginning  May 2003,  with  final
payment  due on  February  28,  2005.  The  Company at its option can prepay the
February 2005 Senior Notes in whole or in part,  without  penalty,  at any time.
The February 2005 Senior Notes prohibit  distributions on the Company's  capital
stock  until  they are fully  repaid,  except  distributions  necessary  for the
Company to maintain REIT status.

                                       7



NOTE 9 -- PREFERRED STOCK

As of March 31, 2003 and December 31, 2002, the total liquidation  preference on
the Preferred Stock was $65,934 and $130,251, respectively, and the total amount
of  dividends   in  arrears  on   Preferred   Stock  was  $16,677  and  $31,157,
respectively.  Individually, the amount of dividends in arrears on the Series A,
the Series B and the  Series C were  $4,043  ($8.19 per Series A share),  $5,636
($8.19 per Series B share) and $6,999 ($10.22 per Series C share),  respectively
at March 31,  2003 and $7,544  ($7.60 per  Series A share),  $10,485  ($7.60 per
Series B share) and $13,128 ($9.49 per Series C share), respectively at December
31, 2002.

On February  28,  2003,  the Company  completed a tender offer for shares of its
Series A, Series B and Series C Preferred Stock. The Company  purchased for cash
188,940 shares of its Series A Preferred  Stock,  272,977 shares of its Series B
Preferred  Stock and 268,792 shares of its Series C Preferred  Stock for a total
cash payment of $19,286. In addition,  the Company exchanged $32,079 of February
2005 Senior Notes for an additional  309,503 shares of Series A Preferred Stock,
417,541  shares  of Series B  Preferred  Stock  and  429,847  shares of Series C
Preferred  Stock.  The tender  offer  resulted in a preferred  stock  benefit of
$12,438 comprised of the elimination of  dividends-in-arrears of $16,475 for the
shares  tendered,  less the premium paid on the Preferred Stock in excess of the
book value of such Preferred Stock, of $4,037.  In addition,  until the February
2005 Senior Notes have been fully repaid, the company is effectively  prohibited
from  engaging  in any future  tender  offers for its  Preferred  Stock and from
making any distributions  with respect to the Preferred Stock except as required
for the Company to maintain its status as a REIT.


NOTE 10 -- DERIVATIVE FINANCIAL INSTRUMENTS

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 three
months  ended March 31,  2003,  the Company  recognized  an  additional  $172 in
comprehensive  loss on this position and incurred  $577 of  additional  interest
expense.  At March 31, 2003, the aggregate  accumulated other comprehensive loss
was $4,157.

In October  2002,  the Company  entered into a synthetic  three-year  amortizing
interest-rate 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 is accounted for 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.  At March 31, 2003, the current  notional  balance of the
amortizing  synthetic  swap  was  $60,000,  and the  remaining  weighted-average
fixed-rate  payable by the  Company  under the terms of the  synthetic  swap was
2.68%.  During the three months ended March 31, 2003, the Company  recognized an
additional $268 in other comprehensive loss for the synthetic interest-rate swap
and  incurred  $40 of  interest  expense.  At  March  31,  2003,  the  aggregate
accumulated other comprehensive loss was $745.


NOTE 11 -- 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"), the appellate
court of the state of Pennsylvania. Plaintiffs were two local businesses seeking
status to represent as a class,  delinquent  taxpayers in Allegheny County whose
delinquent tax liens had been assigned to GLS.  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, and whether
the County had the right to assign the  delinquent  property tax  receivables to
GLS and therefore employ  procedures for collection  enjoyed by Allegheny County


                                       8


under  state  statute.  This  lawsuit  was  related  to the  purchase  by GLS of
delinquent  property tax receivables  from Allegheny  County in 1997,  1998, and
1999. In July 2001, the Commonwealth Court issued a ruling that addressed, among
other things,  (i) the right of GLS to charge to the delinquent  taxpayer a rate
of  interest  of 12% per annum  versus  10% per annum on the  collection  of its
delinquent  property  tax  receivables,  (ii)  the  charging  of a full  month's
interest on a partial month's delinquency; (iii) the charging of attorney's fees
to the delinquent taxpayer for the collection of such tax receivables,  and (iv)
the charging to the  delinquent  taxpayer of certain  other fees and costs.  The
Commonwealth  Court in its opinion  remanded  for further  consideration  to the
lower  trial  court  items (i),  (ii) and (iv)  above,  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.  The
Commonwealth  Court further ruled that Allegheny  County could assign its rights
in the delinquent  property tax  receivables to GLS, and that  plaintiffs  could
maintain  equitable  class in the  action.  In  October  2001,  GLS,  along with
Allegheny County,  filed an Application for Extraordinary  Jurisdiction with the
Supreme Court of Pennsylvania, Western District appealing certain aspects of the
Commonwealth Court's ruling. In March 2003, the Supreme Court issued its opinion
as follows:  (i) the Supreme  Court  determined  that GLS can charge  delinquent
taxpayers a rate of 12% per annum;  (ii) the Supreme Court  remanded back to the
lower trial court the charging of a full month's  interest on a partial  month's
delinquency;  (iii) the Supreme Court revised the  Commonwealth  Court's  ruling
regarding  recouping attorney fees for collection of the receivables  indicating
that the recoupment of fees requires a judicial review of collection  procedures
used in each case;  and (iv) the Supreme Court upheld the  Commonwealth  Court's
ruling that GLS can charge certain fees and costs,  while  remanding back to the
lower trial court for consideration the facts of each individual case.  Finally,
the  Supreme  Court  remanded  to the  lower  trial  court to  determine  if the
remaining claims can be resolved as a class action. No hearing date has been set
for the issues remanded back to the lower trial court.

The Company and Dynex  Commercial,  Inc.  ("DCI"),  formerly an affiliate of the
Company and now known as DCI Commercial,  Inc., are defendants in state court in
Dallas  County,  Texas in the matter of Basic  Capital  Management et al ("BCM")
versus Dynex Commercial, Inc. et al. The suit was filed in April 1999 originally
against DCI, and in March 2000, BCM amended the complaint and added the Company.
The current  complaint  alleges that,  among other  things,  DCI and the Company
failed to fund  tenant  improvement  or other  advances  allegedly  required  on
various loans made by DCI to BCM, which loans were subsequently  acquired by the
Company;  that DCI breached an alleged $160,000 "master" loan commitment entered
into in February  1998 and a second  alleged loan  commitment  of  approximately
$9,000; that DCI and the Company made negligent misrepresentations in connection
with the alleged $160,000 commitment;  and that DCI and the Company fraudulently
induced BCM into  canceling  the alleged  $160,000  master  loan  commitment  in
January 1999. Plaintiff BCM is seeking damages approximating $40,000,  including
approximately  $36,500  for DCI's  breach of the  alleged  $160,000  master loan
commitment,  approximately  $1,600 for alleged failure to make additional tenant
improvement advances, and approximately $1,900 for DCI's not funding the alleged
$9,000  commitment.  DCI and the Company are vigorously  defending the claims on
several  grounds.  The Company was not a party to the  alleged  $160,000  master
commitment  or  the  alleged  $9,000   commitment.   The  Company  has  filed  a
counterclaim for damages  approximating $11,000 against BCM. Commencement of the
trial of the case in Dallas, Texas is anticipated in September 2003.

In November 2002,  the Company  received  notice of a Second  Amended  Complaint
filed in the First  Judicial  District,  Jefferson  County,  Mississippi  in the
matter of Barbara Buie and  Elizabeth  Thompson  versus East  Automotive  Group,
World Rental Car Sales of Mississippi,  AutoBond Acceptance  Corporation,  Dynex
Capital,  Inc. and John Does # 1-5. The Second  Amended  Complaint  represents a
re-filing  of the  First  Amended  Complaint  against  the  Company,  which  was
dismissed by the Court  without  prejudice in August  2001.  The Second  Amended
Complaint  in  reference  to  the  Company  alleges  that  Plaintiffs  were  the
beneficiaries of a contract entered into between AutoBond Acceptance Corporation
and the Company,  and alleges that the Company  breached  such contract and that
such breach caused them to suffer  economic  loss.  The  Plaintiffs  are seeking
compensatory  damages of $1,000 and punitive damages of $1,000.  Defendants East
Automotive Group and World Rental Car Sales of Mississippi have also filed cross
complaints  against the  Company.  In  February  2003,  both the Second  Amended
Complaint  and  the  cross  complaint  were  dismissed  with  prejudice  by  the
Mississippi Court.

Although no assurance  can be given with respect to the ultimate  outcome of the
above litigation,  the Company believes the resolution of these lawsuits, or any
other  claims  against  the  Company,  will not have a  material  effect  on the


                                       9


Company's  consolidated  balance sheet, but could materially affect consolidated
results of operations in a given year.


NOTE 12 -- RECENT ACCOUNTING PRONOUNCEMENTS

In April 2002, the Financial  Accounting Standards Board (FASB) issued Statement
of Financial  Accounting Standards (SFAS) No. 145, "Recission of FASB Statements
No. 4, 44 and 64, Amendment of SFAS 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. 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
Opinion 30 must be reclassified.  The Company adopted SFAS No. 145 on January 1,
2003.  The  adoption  of SFAS  No.  145 has not  had a  material  impact  on its
financial position or results of operations.

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 adopted SFAS No. 146, which adoption did not
have a significant  impact on the financial  position,  results of operations or
cash flows of the Company.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation--Transition  and  Disclosure."  Effective  after December 15, 2003,
this  Statement  amends FASB  Statement  No. 123,  "Accounting  for  Stock-Based
Compensation",  to provide  alternative  methods of  transition  for a voluntary
change to the fair value based method of  accounting  for  stock-based  employee
compensation.  In addition, this Statement amends the disclosure requirements of
Statement  123 to require  prominent  disclosures  in both  annual  and  interim
financial  statements  about the method of accounting for  stock-based  employee
compensation and the effect of the method used on reported results.  The Company
does not  believe  that the  adoption  of SFAS No.  148 will have a  significant
impact on its financial position, results of operations or cash flows.

On  November  25,  2002,  the FASB issued  FASB  Interpretation  ("FIN") No. 45,
"Guarantor's  Accounting and Disclosure  Requirements for Guarantees,  Including
Indirect  Guarantees  of  Indebtedness  of  Others,  an  interpretation  of FASB
Statements No. 5, 57 and 107 and Rescission of FASB  Interpretation No. 34." FIN
No. 45 clarifies  the  requirements  of FASB  Statement No. 5,  "Accounting  for
Contingencies,"  relating to the guarantor's  accounting for, and disclosure of,
the issuance of certain types of guarantees.  The disclosure requirements of FIN
No. 45 are effective for financial  statements of interim or annual periods that
end after December 15, 2002. The disclosure provisions have been implemented and
no  disclosures  were  required at year-end  2002.  The  provisions  for initial
recognition and measurement are effective on a prospective  basis for guarantees
that are  issued or  modified  after  December  31,  2002,  irrespective  of the
guarantor's year-end. FIN No. 45 requires that upon issuance of a guarantee, the
entity  must  recognize  a  liability  for the fair value of the  obligation  it
assumes under that guarantee.  The Company's  adoption of FIN 45 in 2003 has not
and is not  expected  to have a  material  effect on the  Company's  results  of
operations, cash flows or financial position.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities - an  interpretation  of ARB No. 51," which addresses  consolidation of
variable interest entities. FIN No. 46 expands the criteria for consideration in
determining  whether a variable  interest  entity  should be  consolidated  by a
business entity, and requires existing unconsolidated variable interest entities
(which include, but are not limited to, Special Purpose Entities, or SPEs) to be
consolidated by their primary  beneficiaries  if the entities do not effectively
disperse risks among parties involved.  This interpretation  applies immediately
to variable  interest  entities  created after January 31, 2003, and to variable
interest entities in which an enterprise obtains an interest after that date. It
applies in the first  fiscal  year or interim  period  beginning  after June 15,
2003,  to variable  interest  entities in which an  enterprise  holds a variable


                                       10


interest that it acquired  before  February 1, 2003.  The adoption of FIN No. 46
did not have a material  effect on the  Company's  results of  operations,  cash
flows or financial position.

In April 2003,  the FASB issued SFAS No. 149,  "Amendment  of  Statement  133 on
Derivative  Instruments and Hedging Activities."  Effective after June 30, 2003,
this  Statement  amends FASB  Statement  No.  133,  "Accounting  for  Derivative
Instruments  and Hedging  Activities",  to provide  clarification  of  financial
accounting  and  reporting  for  derivative   instruments,   including   certain
derivative  instruments  embedded  in  other  contracts.  In  particular,   this
Statement (1) clarifies under what  circumstances a contract with an initial net
investment meets the characteristic of a derivative  discussed in paragraph 6(b)
of  Statement  133,  (2)  clarifies  when  a  derivative  contains  a  financing
component,  (3) amends the definition of an underlying to conform it to language
used in FIN No. 45,  "Guarantor's  Accounting  and Disclosure  Requirements  for
Guarantees,  Including  Indirect  Guarantees of Indebtedness of Others," and (4)
amends certain other existing pronouncements.  Those changes will result in more
consistent  reporting of contracts as either derivatives or hybrid  instruments.
The Company is reviewing the  implications  of SFAS No. 149 but does not believe
that its adoption  will have a  significant  impact on its  financial  position,
results of operations or cash flows.


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

Dynex Capital,  Inc. was  incorporated in the  Commonwealth of Virginia in 1987.
References to "Dynex", or "the Company" contained herein refer to Dynex Capital,
Inc.   together  with  its  qualified  real  estate   investment   trust  (REIT)
subsidiaries and taxable REIT subsidiary. Dynex is a financial services company,
which invests in loans and securities  consisting of or secured by,  principally
single family mortgage loans,  commercial mortgage loans,  manufactured  housing
installment  loans  and  delinquent  property  tax  receivables.  The  loans and
securities in which the Company  invests have  generally been pooled and pledged
(i.e.   securitized)  as  collateral  for  non-recourse  bonds  ("collateralized
bonds"),  which  provides  long-term  financing  for such loans  while  limiting
credit,  interest rate and liquidity risk. The Company has elected to be treated
as a 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  proscribed
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. During the quarter ended March 31, 2003, the Company
called  approximately  $8.2 million of  securities,  and  subsequently  sold the
underlying  seasoned  single-family  mortgage loan  collateral at a gain of $0.4
million.  The Company  has also  initiated a call which is expected to result in
the  acquisition and subsequent  sale of  approximately  $17 million in seasoned
single-family  loans. At March 31, 2003, the aggregate  callable balance of such
securities  at the time of the  projected  call is  approximately  $122 million,
relating to 8  securities.  The Company may or may not elect to call one or more
of these securities when eligible to call.

The  Company's  primary  focus  today  is on  maximizing  cash  flows  from  its
investment  portfolio  and  opportunistically  calling  securities  pursuant  to
clean-up  calls if the underlying  collateral has value for the Company.  Longer
term, the Board of Directors will continue to evaluate  alternatives for the use
of the Company's cash flow in an effort to improve  overall  shareholder  value.
Such evaluation may include a number of alternatives,  including the acquisition
of a new business.  The Company has  considered  the possible  acquisition  of a
depository institution,  but it is the Board of Directors' view that the Company
would   likely    attempt   to   resolve   the   remaining    preferred    stock
dividends-in-arrears  before the Company would move forward with an acquisition.
In addition, given the availability of tax net operating loss carryforwards, the
Company could forego its REIT status in connection  with the  introduction  of a
new business plan, if such business plan included  activities not  traditionally
associated with REITs, or that are prohibited or otherwise restricted for REITs.



                                       11


                               FINANCIAL CONDITION
                             (amounts in thousands)
- ---------------------------------------- ---------------- ----------------------
                                          March 31, 2003    December 31, 2002
- ---------------------------------------- ---------------- ----------------------
Investments:
    Collateral for collateralized bonds  $    2,060,369   $     2,148,497
    Other investments                             53,082            54,322
    Other loans                                    8,559             9,288
    Securities                                     3,333             6,208

Non-recourse debt - collateralized bonds       1,928,973         2,013,271
Recourse debt                                     32,079                 -

Shareholders' equity                             174,042           223,421
- ---------------------------------------- ---------------- ----------------------

Collateral  for  collateralized  bonds As of March 31, 2003,  the Company had 21
series of collateralized  bonds  outstanding.  The collateral for collateralized
bonds  decreased to $2.06 billion at March 31, 2003 compared to $2.15 billion at
December 31, 2002.  This  decrease of $88.1  million is primarily  the result of
$79.3  million in paydowns  on the  collateral,  $5.8  million of  additions  to
allowance for loan losses,  $1.5 million of impairment  charges and $1.1 million
of net premium amortization.

Other  investments.  Other  investments  at March 31, 2003 consist  primarily of
delinquent  property tax  receivables.  Other  investments  decreased from $54.3
million at December 31, 2002 to $53.1  million at March 31, 2003.  This decrease
is  primarily  the result of pay-downs of  delinquent  property tax  receivables
which  totaled $2.6 million,  and sales of real estate owned  properties of $0.2
million  during  the  quarter.  These  decreases  were  partially  offset by the
amortization  of  discounts  of  $1.3  million  recorded  to  accumulated  other
comprehensive loss and additional advances for collections of $0.3 million.

Other loans. Other loans decreased by $0.7 million from $9.3 million at December
31, 2002 to $8.6 million at March 31, 2003 as the result of paydowns  during the
quarter.

Securities. Securities decreased during the three months ended March 31, 2003 by
$2.9  million,  to $3.3  million at March 31, 2003 from $6.2 million at December
31, 2002 due to principal  payments of $2.7 million,  the sale of six securities
with a book  value of $1.2  million,  partially  offset by $1.0  million  of net
discount amortization.

Non-recourse  debt.  Collateralized  bonds  decreased  $84.3 million,  from $2.0
billion at December 31, 2002 to $1.9 billion at March 31,  2003.  This  decrease
was  primarily a result of principal  payments  received of $79.3 million on the
associated  collateral  pledged  which were used to pay down the  collateralized
bonds in accordance with the respective  indentures.  Additionally,  for certain
securitizations, surplus cash in the amount of $4.49 million was retained within
the  security  structure  and used to repay  collateralized  bonds  outstanding,
instead of being released to the Company, as certain  performance  triggers were
not met in such securitizations.

Recourse  debt.  Recourse debt increased to $32.1 million at March 31, 2003 from
December  31,  2002 as the result of the  issuance of the  February  2005 Senior
Notes issued in exchange for Preferred Stock in February 2003.

Shareholders' equity.  Shareholders' equity decreased to $174.0 million at March
31, 2003 from $223.4  million at December 31, 2002.  This decrease was primarily
the result of a $51.6 million  retirement of preferred shares in connection with
the tender offer  completed in February 2003 and $0.4 million of deferred losses
on hedging instruments. This decrease was partially offset by net income of $0.7
million and a net increase in  Accumulated  Other  comprehensive  Loss due to an
unrealized gain on investments available-for-sale of $1.9 million.



                                       12


                              RESULTS OF OPERATIONS

- --------------------------------------------------------------------------------
                                                         Three Months Ended
                                                              March 31,
                                                     ---------------------------
(amounts in thousands except per share information)    2003              2002
- --------------------------------------------------------------------------------

Net interest margin                                  $   4,287        $   3,857
Impairment charges                                      (2,078)          (2,111)
Gain on sales of investments                               527               77
General and administrative expenses                      2,021            1,894
Net income                                                 732              481

Basic and diluted net income (loss) per common share $    1.03        $   (0.18)

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

Three Months Ended March 31, 2003 Compared to Three Months Ended March 31, 2002.
The  increase  in net income and net  income per common  share  during the three
months  ended March 31, 2003 as compared to the same period in 2002 is primarily
the  result  of an  increase  in net  interest  margin of $0.4  million,  and an
increase in gain on sales of investments of $0.4 million,  partially offset by a
decrease of $0.4 million in gain on extinguishment of debt.

Net interest  margin for the three months ended March 31, 2003 increased to $4.3
million  from $3.9  million for the same period for 2002.  Net  interest  spread
increased  from 1.42% to 1.58% for the three month  periods ended March 31, 2002
and 2003, respectively. 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  2002  period,  which  have  declined  as a result in the  decline of
One-Month  LIBOR. The majority of the Company's  variable-rate  interest-bearing
liabilities are priced relative to One-Month LIBOR.  Interest-bearing  liability
costs  declined by 19 basis  points for the three month  period  ended March 31,
2003,  compared to the same period in 2002.  For the three  month  period  ended
March  31,   2003,   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   $472  million  in
single-family   ARM  loans  that  comprise  a  portion  of  the  collateral  for
collateralized bonds. The average One-Month LIBOR rate declined to 1.34% for the
three-month  period ended March 31, 2003 from 1.85% for the  three-month  period
ended March 31, 2002. Average interest-earning assets declined from $2.4 billion
for the three  months  ended March 31, 2002 to $2.1 billion for the three months
ended  March 31,  2003.  In  addition,  net  interest  margin was  impacted by a
negative non-recurring item in 2002 related to the call of certain securities.

Impairment  charges  consist  of losses on  certain  debt  securities  and costs
associated  with  foreclosed  properties  formerly  included  in  the  Company's
property  tax  receivables  portfolio.  Impairment  charges  for the three month
periods ended March 31, 2002 and 2003 were $2.1 million each year. Gain on sales
of  investments  increased by $0.4 from $0.1 million in 2002 to $0.5 million for
2003.  Gain on sales of investments in 2003 includes the call of $8.2 million of
previously issued securities, and the subsequent sale of the underlying seasoned
single-family mortgage collateral.

Other income includes income from the extinguishment of debt associated with the
early retirement of the Company's Senior Notes due in July 2002 that resulted in
a $0.4 million gain during the three month period ended March 31, 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.  Assets that are on non-accrual status are excluded from the
table below for each period presented.

                                       13




                                             Average Balances and Effective Interest Rates

- ----------------------------------------------------------------------------------------------------------------
                                                                   Three Months Ended March 31,
                                                     -----------------------------------------------------------
                                                                2003                          2002
                                                     -----------------------------------------------------------
                                                         Average       Effective      Average       Effective
                                                         Balance         Rate         Balance         Rate
                                                     ----------------- ----------- -----------------------------
                                                                                             
Interest-earning assets: (1)
   Collateral for collateralized bonds (2)           $      2,100,177      7.19%   $    2,365,993        7.22%
   Securities                                                  5,668      19.13%            5,340        9.16%
   Loans                                                       8,755       5.76%            2,967       12.75%
   Cash                                                       14,855       1.26%           11,565        0.64%
                                                     ----------------- ----------- -----------------------------
     Total interest-earning assets                   $     2,129,455       7.17%   $    2,385,865        7.20%
                                                     ================= =========== =============================

Interest-bearing liabilities:
   Non-recourse debt (3)                             $     1,962,979       5.57%   $    2,192,492        5.72%
                                                     ----------------- ----------- -----------------------------
                                                           1,962,979       5.57%        2,192,492        5.72%

   Other recourse debt - secured                              10,693       9.50%            50,589       8.13%
                                                     ----------------- ----------- -----------------------------
     Total interest-bearing liabilities              $     1,973,672       5.59%   $    2,243,081        5.78%
                                                     ================= =========== =============================
Net interest spread on all investments (3)                                 1.58%                         1.42%
                                                                       ===========                 =============
Net yield on average interest-earning assets (3)                           1.99%                         1.77%
                                                                       ===========                 =============

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

   (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 $501 and $534 for the
       three months ended March 31, 2003 and 2002, respectively.
   (3) Effective   rates   are   calculated   excluding   non-interest   related
       collateralized   bond  expenses  and  provision  for  credit  losses.  If
       included, the net yield on average interest-earning assets would be 0.81%
       and  0.65%  for  the  three   months  ended  March  31,  2003  and  2002,
       respectively.

The net interest spread increased 16 basis points, to 1.58% for the three months
ended March 31,  2003 from 1.42% for the same  period in 2002.  The net yield on
average  interest  earning assets for the three months ended March 31, 2003 also
improved  relative  to the  same  period  in  2002,  to 1.99%  from  1.77%.  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  2002 period,
which have declined as a result in the decline of One-Month  LIBOR. The majority
of the Company's variable-rate  interest-bearing liabilities are priced relative
to One-Month LIBOR. Interest-bearing liability costs declined by 19 basis points
for the three month period ended March 31, 2003,  compared to the same period in
2002.  For the three month period ended March 31, 2003,  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 $472 million in  single-family  ARM loans that comprise a portion of
the  collateral  for  collateralized  bonds.  The average  One-Month  LIBOR rate
declined to 1.34% for the three-month period ended March 31, 2003 from 1.85% for
the three-month period ended March 31, 2002.

From March 31, 2002 to March 31, 2003, average  interest-earning assets declined
$256 million, or approximately 11%. 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  March  31,  2003  consists  of  $471.6  million  of
adjustable  rate  assets and $1.6  billion of  fixed-rate  assets.  The  Company
currently  finances  approximately  $227.0 million of the fixed-rate assets with
non-recourse LIBOR based floating-rate liabilities. Assuming short-term interest
rates  stay at or about  current  levels,  the  single-family  ARM loans  should
continue to reset  downwards in rate (subject to the floors) which will have the
impact of reducing  net interest  spread in future  periods.  In June 2002,  the
Company entered into a $100 million notional pay fixed/receive variable interest
rate swap  agreement  to hedge  part of this  fixed-rate/floating-rate  interest
mismatch.  In  October,  2002,  the  company  short  sold a  series  of  3-month


                                       14


Eurodollar  futures  contracts  with  decreasing  notional  amounts  to hedge an
additional  portion of this mismatch.  At March 31, 2003, the notional amount of
this synthetic amortizing swap was $60 million.

Interest Income and Interest-Earning  Assets. At March 31, 2003, $1.6 billion of
the investment portfolio consists of loans and securities which pay a fixed-rate
of interest,  and  approximately  $471.6 million of the investment  portfolio is
comprised of loans and 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 14%
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  securities  by  type  of  underlying   loan.   This  table  excludes
mortgage-related securities, other investments and unsecuritized loans.

                      Investment Portfolio Composition (1)
                                 ($ in millions)


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

                LIBOR Based ARM CMT Based ARM  Other Indices      Fixed-Rate
                     Loans          Loans     Based ARM Loans       Loans                Total
- --------------- --------------- ------------- --------------- ------------------ ------------------
                                                                             
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
2002, Quarter 4          384.6           73.2           57.0          1,650.9            2,165.7
2003, Quarter 1          352.5           66.3           52.8          1,605.3            2,076.9
- --------------- --------------- ------------- --------------- ------------------ ------------------

(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 and securities at March 31,
2003 was $15.1  million,  or  approximately  0.73% of the  aggregate  balance of
collateral  for  collateralized  bonds and  securities.  The $15.1  million  net
premium  consists  of gross  collateral  premiums of $37.1  million,  less gross
collateral discounts of $22.1 million. Of the $37.1 million in gross premiums on
collateral,  $22.1 million  relates to the premium on multifamily and commercial
mortgage loans with a principal balance of $774.6 million at March 31, 2003, and
that  have  prepayment  lockouts  and  yield  maintenance  provisions  generally
extending to at least 2008. Net premium on such multifamily and commercial loans
is $22.1 million. Amortization expense as a percentage of principal paydowns has
increased  to 1.32% for the three months ended March 31, 2003 from 1.53% for the
same period in 2002. The principal prepayment rate for the Company (indicated in
the table below as "CPR Annualized  Rate") was  approximately  24% for the three
months ended March 31, 2003. CPR or "constant  prepayment  rate" is a measure of
the annual prepayment rate on a pool of loans.

                         Premium Basis and Amortization
                                 ($ in millions)
- --------------------------------------------------------------------------------
                                                 CPR       Amortization Expense
                     Net      Amortization   Annualized    as a % of Principal
                   Premium      Expense         Rate             Paydowns
- --------------------------------------------------------------------------------
2002, Quarter 1 $    20.0    $    2.4       $     157.4           1.53%
2002, Quarter 2      18.3         1.5             108.3           1.39%
2002, Quarter 3      16.7         1.6              94.5           1.70%
2002, Quarter 4      16.2         0.5              95.5           0.57%
2003, Quarter 1      15.1         1.1              85.4           1.32%
- --------------------------------------------------------------------------------
(1)  Represents  total  principal  reduction for the period  consistent with the
     basis for the calculation of the annualized CPR rate..

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


                                       15


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  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 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 as discussed in the Company's Annual Report
on Form 10-K for the year ended December 31, 2002. These additional  protections
include loss reimbursement  guarantees with a remaining balance of $30.2 million
and a  remaining  deductible  aggregating  $1.4  million  on  $72.1  million  of
securitized single family mortgage loans which are subject to such reimbursement
agreements;   guarantees   aggregating   $28.7  million  on  $302.4  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 $241.4 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 53% on such  policies  before  the
Company  would  incur  losses.  This  table  excludes  any  credit  exposure  on
unsecuritized loans and other investments.


                    Credit Reserves and Actual Credit Losses
                                 ($ in millions)
- --------------------------------------------------------------------------------
                                                            Credit Exposure, Net
                 Outstanding    Credit Exposure,    Actual  f Credit Reserves to
                Loan Principal       Net of         Credit    Outstanding Loan
                   Balance      Credit Reserves     Losses        Balance
- ---------------------------------------------------------------------------
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                 8.3         4.71%
2002, Quarter 4     2,246.9        91.9                 7.7         4.09%
2003, Quarter 1     2,082.3        90.1                 6.2         4.33%
- --------------------------------------------------------------------------------

The following table summarizes single family mortgage loan, manufactured housing
loan  and  commercial  mortgage  loan  delinquencies  as  a  percentage  of  the
outstanding  collateral balance for those securities in which Dynex has retained
a portion of the direct credit risk.  The  delinquencies  as a percentage of the
outstanding  collateral  balance have  increased to 2.71% at March 31, 2003 from
2.59% at March 31,  2002.  The Company  monitors and  evaluates  its exposure to
credit  losses  and has  established  reserves  based upon  anticipated  losses,
general economic conditions and trends in the investment portfolio.  As of March
31, 2003,  management  believes the level of credit  reserves is appropriate for
currently existing losses.

                           Delinquency Statistics (1)

- ---------------------------------------------------------------------------
                    60 to 90 days         90 days and over
                     delinquent            delinquent(2)              Total
- ---------------------------------------------------------------------------
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%
2002, Quarter 4         0.64%                 2.07%                   2.71%
2003, Quarter 1         0.51%                 2.20%                   2.71%
- ---------------------------------------------------------------------------
(1)  Excludes other investments and unsecuritized loans.
(2)  Includes foreclosures, repossessions and REO.

                                       16


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
- ----------------------------- -------------- -------------------- --------------
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
2002, Quarter 4 .............      1,221.5         1,526.9             2,748.4
2003, Quarter 1 .............      1,146.6           874.2             2,020.8
- ----------------------------- -------------- -------------------- --------------

Supplemental Information For Collateralized Bond Securities

The Company, through its subsidiaries,  pledges collateral (i.e.,  single-family
mortgage  loans  and  securities,   manufactured   housing  mortgage  loans  and
securities,  or commercial  mortgage loans) for collateralized  bond obligations
that are issued  based on the pledge of such  collateral.  These  collateralized
bonds are recourse only to the collateral pledged,  and not to the Company.  The
structure  created  by the  pledge  of  collateral  and  sale of the  associated
collateralized  bonds  is  referred  to  hereafter  as  a  "collateralized  bond
security".  The "principal  balance of net investment" in a collateralized  bond
security  represents the principal  balance of the  collateral  pledged less the
outstanding  balance  of the  associated  collateralized  bonds  owned  by third
parties.    This   net   investment   is   also   commonly    referred   to   as
"over-collateralization".  The "amortized  cost basis of net  investment" is the
over-collateralization  amount plus or minus collateral and collateralized  bond
premiums and discounts  and related  costs.  The Company  generally has sold the
investment grade classes of the collateralized  bonds to third parties,  and has
retained  the  portion  of  the  collateralized  bond  security  that  is  below
investment grade.

The Company analyzes and values its investment in collateral for  collateralized
bonds on a net investment basis. The Company estimates the fair value of its net
investment  in  collateralized  bond  securities  as the  present  value  of the
projected cash flow from the collateral,  adjusted for the impact of and assumed
level of future prepayments and credit losses,  less the projected principal and
interest due on the bonds owned by third parties. Below is a summary as of March
31,  2003,  by each  series  where the fair value  exceeds  $0.5  million of the
Company's net investment in collateralized  bond securities.  The Company master
services four of its collateral for collateralized  bond securities.  Structured
Asset  Securitization  Corporation  (SASCO) Series 2002-9 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.

The following tables show the Company's net investment in each of the securities
presented  below on both a principal  balance and amortized cost basis, as those
terms are defined above. The accompanying  consolidated  financial statements of
the Company  present the collateral for  collateralized  bonds as an asset,  and
presents  the  associated  collateralized  bond  obligation  as  a  non-recourse
liability.  In addition, the Company carries only its investment in MERIT Series
11 at fair  value.  As a result,  the table  below 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.  See below  for a  reconciliation  of the  amounts
included in the table to the Company's consolidated financial statements.

                                       17





- ---------------------------------------------------------------------------------------------------------------------
(amounts in thousands                                                  Principal
                                                      Principal       Balance of       Principal        Amortized
                                                       Balance      Collateralized      Balance        Cost Basis
    Collateralized                                        Of             Bonds             Of              Of
         Bond                                         Collateral    Outstanding to        Net              Net
      Series (1)             Collateral Type           Pledged       Third Parties     Investment      Investment
- ---------------------------------------------------------------------------------------------------------------------

                                                                                                
MERIT Series 11         Securities backed by         $     315,065    $     275,612   $      39,453    $      28,687
                        single-family mortgage
                        and manufactured housing
                        loans

MERIT Series 12         Manufactured housing loans         246,576          223,371          23,205           20,913

MERIT Series 13         Manufactured housing loans         296,500          264,847          31,653           26,256

SASCO 2002-9            Single family loans                434,416          423,029          11,387           21,460

MCA Series 1            Commercial mortgage loans           81,741           77,022           4,719             (175)

CCA One Series 2        Commercial mortgage loans          293,421          271,317          22,104            8,363

CCA One Series 3        Commercial mortgage loans          398,421          354,397          44,024           51,449
- ---------------------------------------------------------------------------------------------------------------------

                                                     $   2,066,140    $   1,889,595   $     176,545    $     156,953
- ---------------------------------------------------------------------------------------------------------------------

(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  reconciles the balances  presented in the table above with
the amounts included for collateral for collateralized  bonds and collateralized
bonds in the accompanying consolidated financial statements.



- --------------------------------------------------------------------------------------------------------------------
(amounts in thousands)                                       Collateral
                                                                For           Collateralized            Net
                                                           Collateralized          Bonds            Investment
                                                               Bonds
- --------------------------------------------------------------------------------------------------------------------

                                                                                              
Principal balances per the above table                     $   2,066,140      $   1,889,595       $    176,545
Principal balance of security excluded from above table            5,148              5,126                 22
Premiums and discounts                                             1,325             26,368            (25,043)
Accrued interest and other                                        14,346              7,884              6,462
Allowance for loan losses                                        (26,590)                -             (26,590)
- --------------------------------------------------------------------------------------------------------------------
Balance per consolidated financial statements              $   2,060,369      $   1,928,973       $     131,396
- --------------------------------------------------------------------------------------------------------------------



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 2003. As the
Company  does  not  present  its  investment  in  collateralized  bonds on a net
investment  basis and carries  only its  investment  in MERIT  Series 11 at fair
value,  the table  below 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.

                                       18




- --------------------------------------------------------------------------------------------------------------------
                                               Fair Value Assumptions                   ($ in thousands)
                     -----------------------------------------------------------------------------------------------
Collateralized Bond   Weighted-average                       Projected cash   Fair value of net      Cash flows
       Series        prepayment speeds        Losses        flow termination    investment (1)   received in 2003,
- --------------------------------------------------------------------------------------------------------------------
                                                                                              
MERIT Series 11      30%-45% CPR on SF  3.4% annually on   Anticipated final     $      29,308      $       4,169
                       securities; 8%   MH loans           maturity in 2025
                         CPR on MH
                         securities

MERIT Series 12            7% CPR       3.6% annually on   Anticipated final             1,847                260
                                        MH loans           maturity in 2027

MERIT Series 13            8% CPR       4.3% annually      Anticipated final             1,048                291
                                                           maturity in 2026

SASCO 2002-9              30% CPR       0.2% annually      Anticipated call             29,503              2,078
                                                           date in 2005

MCA One Series 1            (3)         0.80% annually     Anticipated final             2,514                116
                                                           maturity in 2018

CCA One Series 2            (4)         0.40% annually     Anticipated call             10,188                431
                                        beginning in 2004  date in 2012

CCA One Series 3            (4)         0.60% annually     Anticipated call             20,043                596
                                        beginning in 2003  date in 2009
- --------------------------------------------------------------------------------------------------------------------
                                                                                 $      94,451      $       7,941
- --------------------------------------------------------------------------------------------------------------------

(1)  Calculated  as the  net  present  value  of  expected  future  cash  flows,
     discounted  at 16%.  Expected  cash flows were based on the  forward  LIBOR
     curve as of March 31, 2003, and  incorporates the resetting of the interest
     rates on the adjustable  rate assets to a level  consistent  with projected
     prevailing rates. Increases or decreases in interest rates and index levels
     from those used in the  projection  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 year,  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
(4)  Computed at 0% CPR until the respective call date

The above  tables  illustrate  the  Company's  estimated  fair  value of its net
investment  in  certain  collateralized  bond  securities.  In its  consolidated
financial  statements,  the Company  carries its  investments at amortized cost,
except for its investment in MERIT Series 11, which it carries at estimated fair
value.  Including the recorded  allowance for loan losses of $26.6 million,  the
Company's net  investment in  collateralized  bond  securities is  approximately
$131.1  million.  This amount  compares to an estimated fair value,  utilizing a
discount rate of 16%, of approximately  $94.5 million, as set forth in the table
above.



                                       19


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      12%           16%            20%             25%
      Bond Series
- ------------------ ------------- ------------- --------------- -----------------
MERIT Series 11A   $    32,154   $    29,308    $    27,005     $    24,682
MERIT Series 12-1        1,731         1,847          1,893           1,891
MERIT Series 13            749         1,048          1,242           1,387
SASCO 2002-9            30,839        29,503         28,252          26,796
MCA One Series 1         3,152         2,514          2,043           1,618
CCA One Series 2        12,606        10,188          8,401           6,785
CCA One Series 3        24,606        20,043         16,818          13,648
- ------------------ ------------- ------------- --------------- -----------------
                   $   105,837   $    94,451    $    85,654     $    76,807
- --------------------------------------------------------------------------------


                         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 actively  originating  loans for its investment
portfolio,  the Company funded these  operations  through  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). 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.

The  Company's  cash flow from its  investment  portfolio  for the quarter ended
March 31, 2003 was approximately $14.3 million.  Such cash flow is after payment
of  principal  and  interest  on  the  associated  collateralized  bonds  (i.e.,
non-recourse debt) outstanding.  From the cash flow on its investment portfolio,
the Company funds its operating  overhead costs,  including the servicing of its
delinquent  property tax  receivables,  and repays any remaining  recourse debt.
Excluding  any cash flow derived from the sale or  re-securitization  of assets,
and  assuming  that  short-term   interest  rates  remain  stable,  the  Company
anticipates  that the cash flow  from its  investment  portfolio  over 2003 will
decline as assets in the investment  portfolio continue to pay down. The Company
anticipates, however, that it will have sufficient cash flow from its investment
portfolio  to meet all of its  obligations  on both a short-term  and  long-term
basis.

In February 2003, the Company completed a partial tender offer for shares of its
Series A, Series B and Series C Preferred Stock. The Company  purchased for cash
188,940 shares of its Series A Preferred  Stock,  272,977 shares of its Series B
Preferred  Stock and 268,792 shares of its Series C Preferred  Stock for a total
cash payment of $19.3 million.  In addition,  the Company exchanged 9.50% Senior
Notes totaling $32.1 million,  due February 28, 2005, for an additional  309,503
shares of Series A Preferred  Stock,  417,541 shares of Series B Preferred Stock
and 429,847 shares of Series C Preferred  Stock.  The Company utilized cash flow
generated from its  investment  portfolio to fund the cash portion of the tender
offer.

Recourse Debt. During the quarter ended March 31, 2003, the Company issued $32.1
million of 9.50% senior  unsecured  notes due February 2005 (the  "February 2005
Senior  Notes") in  connection  with a tender offer on the  Company's  preferred
stock.  The February  2005 Senior  Notes were issued in exchange  for  1,156,891
shares of Series A, Series B and Series C preferred stock. Principal payments in
the amount of $4.0 million,  along with interest payments at a rate of 9.50% per
annum, are due quarterly  beginning May 2003, with final payment due on February
28, 2005. The Company at its option can prepay the February 2005 Senior Notes in


                                       20


whole or in part,  without penalty,  at any time. The February 2005 Senior Notes
prohibit  distributions  on the  Company's  capital  stock  until they are fully
repaid, except distributions necessary for the Company to maintain REIT status.

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.  Collateral for  collateralized  bonds is not
subject to margin calls. The maturity of each class of  collateralized  bonds is
directly  affected  by  the  rate  of  principal   prepayments  on  the  related
collateral.  Each series is also  subject to  redemption  according  to specific
terms of the respective indentures, generally 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 March 31,  2003,  Dynex had $1.9 billion of
collateralized bonds outstanding.

                           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  Company's  financial
performance and the performance on the Company's securitized loan pools.

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  $227.0 million of which is variable  rate. 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 has no delayed resets or such interest rate caps.

Defaults.  Defaults by  borrowers  on loans  retained by the Company may have an
adverse impact on the Company's financial  performance,  if actual credit losses
differ  materially from estimates made by the Company.  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 March
31, 2003.

                                       21

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
in the report 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 March  31,  2003 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's  strategy  has been to
mitigate  interest  rate risk through the creation of a  diversified  investment
portfolio of high quality assets that, in the aggregate, preserves the Company's
capital  base  while  generating  stable  income  and cash flow in a variety  of
interest rate and prepayment environments.

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 not be impacted at all.

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 March 31, 2003. This analysis represents management's
estimate of the percentage change in net interest margin cash flow given a shift


                                       22


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 March 31, 2003. At
March 31, 2003,  One-Month  LIBOR was 1.30% and Six-Month  LIBOR was 1.23%.  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.


         Basis Point                           % Change in Net
          Increase                             Interest Margin
        (Decrease) In                           Cash Flow From
       Interest Rates                             Base Case
- ------------------------------            ---------------------------
            +200                                    (9.5)%
            +100                                    (5.8)%
            Base                                      -
            -100                                     7.7%
            -200                                    16.7%

Approximately  $471.6 million of the Company's  investment portfolio as of March
31, 2003 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 14% 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 March 31,
2003,  approximately $1.6 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 March 31, 2003, and
(ii) equity, which was $174.0 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.


                                       23


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.


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"), the appellate
court of the state of Pennsylvania. Plaintiffs were two local businesses seeking
status to represent as a class,  delinquent  taxpayers in Allegheny County whose
delinquent tax liens had been assigned to GLS.  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, and whether
the County had the right to assign the  delinquent  property tax  receivables to
GLS and therefore employ  procedures for collection  enjoyed by Allegheny County
under  state  statute..  This  lawsuit  was  related to the  purchase  by GLS of
delinquent  property tax receivables  from Allegheny  County in 1997,  1998, and
1999. In July 2001, the Commonwealth Court issued a ruling that addressed, among
other things,  (i) the right of GLS to charge to the delinquent  taxpayer a rate
of  interest  of 12% per annum  versus  10% per annum on the  collection  of its
delinquent  property  tax  receivables,  (ii)  the  charging  of a full  month's
interest on a partial month's delinquency; (iii) the charging of attorney's fees
to the delinquent taxpayer for the collection of such tax receivables,  and (iv)
the charging to the  delinquent  taxpayer of certain  other fees and costs.  The
Commonwealth  Court in its opinion  remanded  for further  consideration  to the
lower  trial  court  items (i),  (ii) and (iv)  above,  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.  The
Commonwealth  Court further ruled that Allegheny  County could assign its rights
in the delinquent  property tax  receivables to GLS, and that  plaintiffs  could
maintain  equitable  class in the  action.  In  October  2001,  GLS,  along with
Allegheny County,  filed an Application for Extraordinary  Jurisdiction with the
Supreme Court of Pennsylvania, Western District appealing certain aspects of the
Commonwealth Court's ruling. In March 2003, the Supreme Court issued its opinion
as follows:  (i) the Supreme  Court  determined  that GLS can charge  delinquent
taxpayers a rate of 12% per annum;  (ii) the Supreme Court  remanded back to the
lower trial court the charging of a full month's  interest on a partial  month's
delinquency;  (iii) the Supreme Court revised the  Commonwealth  Court's  ruling
regarding  recouping attorney fees for collection of the receivables  indicating
that the recoupment of fees requires a judicial review of collection  procedures
used in each case;  and (iv) the Supreme Court upheld the  Commonwealth  Court's
ruling that GLS can charge certain fees and costs,  while  remanding back to the
lower trial court for consideration the facts of each individual case.  Finally,
the  Supreme  Court  remanded  to the  lower  trial  court to  determine  if the


                                       24


remaining claims can be resolved as a class action. No hearing date has been set
for the issues remanded back to the lower trial court.

The Company and Dynex  Commercial,  Inc.  ("DCI"),  formerly an affiliate of the
Company and now known as DCI Commercial,  Inc., are defendants in state court in
Dallas  County,  Texas in the matter of Basic  Capital  Management et al ("BCM")
versus Dynex Commercial, Inc. et al. The suit was filed in April 1999 originally
against DCI, and in March 2000, BCM amended the complaint and added the Company.
The current  complaint  alleges that,  among other  things,  DCI and the Company
failed to fund  tenant  improvement  or other  advances  allegedly  required  on
various loans made by DCI to BCM, which loans were subsequently  acquired by the
Company;  that DCI  breached an alleged $160 million  "master"  loan  commitment
entered  into  in  February  1998  and  a  second  alleged  loan  commitment  of
approximately   $9   million;   that  DCI  and  the   Company   made   negligent
misrepresentations  in connection with the alleged $160 million commitment;  and
that DCI and the Company  fraudulently  induced BCM into  canceling  the alleged
$160 million  master loan  commitment in January 1999.  Plaintiff BCM is seeking
damages approximating $40 million, including approximately $37 million for DCI's
breach of the alleged $160 million master loan  commitment,  approximately  $1.6
million for alleged failure to make additional tenant improvement advances,  and
approximately  $1.9  million  for DCI's  not  funding  the  alleged  $9  million
commitment.  DCI and the Company are vigorously  defending the claims on several
grounds.  The  Company  was not a  party  to the  alleged  $160  million  master
commitment  or the  alleged  $9  million  commitment.  The  Company  has filed a
counterclaim for damages  approximating $11 million against BCM. Commencement of
the trial of the case in Dallas, Texas is anticipated in September 2003.

In November 2002,  the Company  received  notice of a Second  Amended  Complaint
filed in the First  Judicial  District,  Jefferson  County,  Mississippi  in the
matter of Barbara Buie and  Elizabeth  Thompson  versus East  Automotive  Group,
World Rental Car Sales of Mississippi,  AutoBond Acceptance  Corporation,  Dynex
Capital,  Inc. and John Does # 1-5. The Second  Amended  Complaint  represents a
re-filing  of the  First  Amended  Complaint  against  the  Company,  which  was
dismissed by the Court  without  prejudice in August  2001.  The Second  Amended
Complaint  in  reference  to  the  Company  alleges  that  Plaintiffs  were  the
beneficiaries of a contract entered into between AutoBond Acceptance Corporation
and the Company,  and alleges that the Company  breached  such contract and that
such breach caused them to suffer  economic  loss.  The  Plaintiffs  are seeking
compensatory  damages  of  $1  million  and  punitive  damages  of  $1  million.
Defendants East Automotive  Group and World Rental Car Sales of Mississippi have
also filed cross  complaints  against the Company.  In February  2003,  both the
Second Amended  Complaint and the cross  complaint were dismissed with prejudice
by the Mississippi Court.

Although no assurance  can be given with respect to the ultimate  outcome of the
above litigation,  the Company believes the resolution of these lawsuits, or any
other  claims  against  the  Company,  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


On February  28,  2003,  the Company  completed a tender offer for shares of its
Series A, Series B and Series C Preferred Stock. The Company  purchased for cash
188,940 shares of its Series A Preferred  Stock,  272,977 shares of its Series B
Preferred  Stock and 268,792 shares of its Series C Preferred  Stock for a total
cash payment of $19.3 million. In addition,  the Company exchanged $32.1 million
of  February  2005 Senior  Notes for an  additional  309,503  shares of Series A
Preferred  Stock,  417,541 shares of Series B Preferred Stock and 429,847 shares
of Series C Preferred  Stock.  The tender  offer  resulted in a preferred  stock
benefit of $12.4 million  comprised the elimination of  dividends-in-arrears  of
$16.5  million for the shares  tendered,  less the premium paid on the Preferred
Stock in excess the book value of such  Preferred  Stock,  of $4.0  million.  In
addition,  until the  February  2005 Senior  Notes have been fully  repaid,  the
company is effectively  prohibited from engaging in any future tender offers for
its  Preferred  Stock and from  making  any  distributions  with  respect to the
Preferred  Stock  except as required for the Company to maintain its status as a
REIT. The Company relied on Section 3(a)(9) of the Securities Act of 1933 for an
exemption from the registration requirements of Section 5.

                                       25



Item 3.  Defaults Upon Senior Securities

See Note 9 to accompanying condensed consolidated financial statements in Part I
Item 1.


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

Not applicable


Item 5.  Other Information

None


Item 6.  Exhibits and Reports on Form 8-K

         (a)      Exhibits
                     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 None.



                                       26




                                   SIGNATURES

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.




Dated:  May 14, 2003                 By:      /s/ Stephen J. Benedetti
                                          --------------------------------------
                                          Stephen J. Benedetti,
                                          Executive Vice President
                                          (Principal Executive Officer)




                                       27



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

I, Stephen J. Benedetti, 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.


Dated:  May 14, 2003                   By:      /s/ Stephen J. Benedetti
                                            ------------------------------------
                                            Stephen J. Benedetti,
                                            Principal Executive Officer



                                       28



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

I, Stephen J. Benedetti, 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.


Dated:  May 14, 2003                 By:      /s/ Stephen J. Benedetti
                                          --------------------------------------
                                          Stephen J. Benedetti,
                                          Chief Financial Officer



                                       29




                                                                    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 March 31, 2003, 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.



Dated:  May 14, 2003                      By:      /s/ Stephen J. Benedetti
                                               ---------------------------------
                                               Stephen J. Benedetti,
                                               Principal Executive Officer




                                       30




                                                                    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 March 31, 2003, 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.




Dated:  May 14, 2003                 By:      /s/ Stephen J. Benedetti
                                          --------------------------------------
                                          Stephen J. Benedetti,
                                          Chief Financial Officer


                                       31