Exhibit 99.1

[GRAPHIC OMITTED]


                                  PRESS RELEASE


FOR IMMEDIATE RELEASE                                   CONTACT: Alison Griffin
August 15, 2005                                                  (804) 217-5897

                       DYNEX CAPITAL, INC. REPORTS RESULTS
                             FOR THE SECOND QUARTER


     Dynex Capital,  Inc. (NYSE:  DX) announced today its financial  results for
the second quarter of 2005. Highlights contained in this release include:

     o  Net income was $9.6 million, or $0.54 per common share on a
        fully-diluted basis;

     o  Net income includes gains on sales of investments of $9.6 million, and
        impairment charges on assets of $1.8 million;

     o  Sales of  investments,  net of reserves and  unamortized  discounts and
        premiums,  totaled $369 million during the quarter,  with approximately
        $364 million of associated  securitization financing being removed from
        the Company's balance sheet;

     o  Continued  growth  in  available  liquidity  as  measured  by cash  and
        investments in liquid securities,  which improved to $63 million at the
        end of the  second  quarter of 2005,  with an  additional  $18  million
        expected in the third  quarter from the  reissuance  of  securitization
        financing bonds redeemed during the quarter; and

     o  Common equity book value was $96.6  million,  or $7.94 per common share
        at June 30, 2005,  versus $88.6  million,  or $7.28 per common share at
        March 31, 2005.

     The Company has scheduled a conference  call for Tuesday,  August 16, 2005,
at 11:00 a.m.  Eastern Time to discuss  second  quarter  results.  Investors may
participate by calling (800) 701-7176.

     Commenting on the second quarter results,  Thomas B. Akin,  Chairman of the
Board of Directors stated,  "We continued our progress toward  strengthening and
simplifying our balance sheet, as we successfully  shed $369 million in non-core
assets at a  substantial  gain during the  quarter,  generating  net proceeds of
$12.4 million in the process.  Total  shareholders'  equity is now approximately
$153 million,  and book value per common share at the end of the second  quarter
was $7.94. We took advantage of favorable market  conditions to sell assets that
do not  fit the  long-term  investment  profile  for the  Company.  We have  now
substantially  completed sales of assets in our investment  portfolio that we do
not view as integral to our  long-term  investment  strategy.  At the end of the
second quarter,  our capital was largely invested in cash and liquid securities,
securitized commercial mortgage loans and securitized single-family loans."

     Mr. Akin continued,  "As spreads in fixed-income products remain tight, and
with the flatter yield curve environment,  we believe it is prudent to remain on
the sidelines for deploying capital beyond very short-maturity  instruments.  We
believe this  strategy is  appropriate  in today's  environment,  as the returns
available  in our view do not  justify the risks  involved,  and we will not add
excessive  leverage  in this  environment  in an  effort to  manufacture  higher
returns on our capital.  However,  we do remain  actively  engaged in evaluating
reinvestment opportunities, including those that would be considered outside the
traditional mortgage REIT investment model. Our book value has improved to $7.94
per common share and we have significant resources available to be deployed."

     Mr. Akin concluded,  "From an interest-rate risk point of view, our balance
sheet is largely match-funded,  and rising interest rates today should have only
a marginal effect on current portfolio performance,  while potentially providing
opportunities for favorable reinvestment. The predominant risk to our capital is
credit risk as a result of our ownership of  commercial  loans,  which,  despite
several loans in default,  overall continue to perform  reasonably well. For the
near-term,  our focus will remain on managing  our existing  investment  assets,
including  their credit  performance,  and further  positioning  the Company for
future  reinvestment  opportunities as discussed above. Our objective will be to
continue  to  seek  only  those   investments   that  will   generate   superior
risk-adjusted  returns, with the long-term objective of capital preservation and
earnings stability in a variety of interest rate and credit cycles."

     Below is a discussion  of the  quarterly  results and certain  items on the
Company's balance sheet at June 30, 2005.

Second Quarter Results
- ----------------------

     For the quarter  ended June 30,  2005,  the Company  reported net income of
$9.6  million  compared  to a net loss of $13.0  million  for the same period in
2004. After consideration of the preferred stock dividend,  the Company reported
net income to common  shareholders  of $8.3 million or $0.54 per diluted  common
share for the  quarter  ended  June 30,  2005,  compared  to a net loss of $10.9
million or $0.95 per common  share for the same  period in 2004.  Results in the
second  quarter of 2004  include a preferred  stock  benefit from a tender offer
completed during that quarter.

     Excluding gains from sales of investments,  impairment  charges,  and other
income,  the Company had net income of $670  thousand for the second  quarter of
2005 compared to a net loss of $5.4 million for the second  quarter of 2004. The
Company's expected results for the third quarter will likely range from a slight
loss to modest net income,  barring any unusual events,  which will continue for
the  foreseeable  future  until  the  Company  begins  to  redeploy  capital  in
higher-yielding assets.

     The Company  reported net interest  income on its  investment  portfolio of
$2.7 million  during the quarter,  versus $4.5 million in the first quarter 2005
and $5.5 million in the second quarter 2004. Net interest  income  declined as a
result  of the  sales of  investments  and  increased  amortization  expense  of
deferred  costs  relating to  prepayments  on  commercial  mortgage  loans.  Net
interest  income after provision for loan losses was $2.1 million for the second
quarter  versus $2.2  million  for the first  quarter  2005 and a negative  $3.4
million for the second quarter in 2004.  Provision for loan losses in the second
quarter 2005 was $664  thousand  versus $2.3  million in first  quarter 2005 and
$8.9 million in the second quarter 2004.  First quarter 2005 provisions  include
amounts to increase  reserves for impaired  commercial loans, and second quarter
2004  provisions  include  amounts  for  manufactured  housing  loans which have
subsequently been sold.

     Gain on sale of investments in the second quarter 2005 reflects the sale of
approximately  $367 million in manufactured  housing loan and single-family loan
investments.  Gain on sale  of  investments  also  includes  approximately  $1.4
million from the sale of four delinquent commercial mezzanine loans.  Impairment
charges for the second  quarter  were $1.8  million  versus $7.7 million for the
same  period  in  2004.  Impairment  charges  for  the  second  quarter  consist
principally of impairments  on the Company's  investment in delinquent  property
tax  receivables,  while  impairment  charges  for the same  period  in 2004 are
primarily  comprised  of  charges  for a  debt-security  backed  principally  by
manufactured housing loans. At June 30, 2005, the Company's remaining investment
in tax liens totals $5.2  million,  and the Company  collected  $707 thousand on
these receivables during the second quarter.

     General and administrative expenses were $1.4 million in the second quarter
2005 compared to $2.0 million in the second quarter 2004. The decline in general
and administrative  expenses from the second quarter 2004 was primarily due to a
reduction  in  compensation  expense  due to reduced  staffing,  and  litigation
expenses in 2005. Overall, during the second quarter, general and administrative
costs excluding costs related to the tax lien servicing  operations,  litigation
costs,  and  Sarbanes-Oxley  consulting  costs  was  $864  thousand,  or 2.3% of
shareholders' equity on an annualized basis.

Balance Sheet
- -------------

     Total assets at June 30, 2005,  were $931 million  versus $1,401 million at
December 31, 2004. Investments declined to $901 million versus $1,343 million at
December  31,  2004,  principally  as a result  of the sale of $369  million  in
investments  during the second quarter.  Non-recourse  securitization  financing
decreased by $618  million to $559 million from $1,177  million at June 30, 2005
and  December  31,  2004,   respectively.   The  decrease  is  mainly  from  the
derecognition of $364 million of debt associated with the sale of the underlying
collateral,   and  the  redemption  at  par  of  $196  million  of  non-recourse
securitization  financing bonds. The redemption was completed with a combination
of  recourse  debt  and  cash,   resulting  in  the  net  increase  of  recourse
securitization  financing of $166 million at June 30, 2005. The Company  expects
to reissue  substantially  all of the redeemed  bonds during the third  quarter,
resulting  in the  repayment  of the $166  million  in  recourse  securitization
financing  and the  release of $18 million of cash  invested  in these  redeemed
bonds.

     At June 30, 2005,  the  Company's  investment  portfolio  consisted of $198
million in  single-family  mortgage loans and securities,  the majority of which
are floating rate and financed with floating rate liabilities,  and $617 million
in fixed-rate commercial mortgage loans. The Company had short-term  investments
included in  securities  of $35 million,  and cash and cash  equivalents  of $24
million.  In  addition,  the Company had  approximately  $4 million  invested in
`AAA'-rated  single-family  residential  mortgage backed securities,  net of the
related repurchase agreement financing. Average interest earning assets declined
during the quarter, in large part due to the sale of investments.  Proceeds were
generally  reinvested in lower yielding short-term  investments.  Except for its
investment  in tax liens,  the Company has likely  completed its asset sales for
the foreseeable future.

     At June 30, 2005,  approximately  $6.5 million in  single-family  loans and
approximately $36.9 million in commercial mortgage loans were sixty or more days
delinquent.   The  Company   expects  only  nominal  losses  on  the  delinquent
single-family  loans,  and had reserves or other credit loss  protection  on the
commercial mortgage loans of $19.2 million at June 30, 2005.

     Dynex  Capital,  Inc. is a  financial  services  company  that elects to be
treated  as a real  estate  investment  trust  (REIT)  for  federal  income  tax
purposes.  Additional  information  about Dynex  Capital,  Inc. is  available at
www.dynexcapital.com.

     Note:  This  document  contains  "forward-looking  statements"  within  the
meaning of the  Private  Securities  Litigation  Reform  Act of 1995.  The words
"believe," "expect," "forecast,"  "anticipate,"  "estimate," "project," "plan, "
and similar expressions identify forward-looking  statements that are inherently
subject  to risks  and  uncertainties,  some of which  cannot  be  predicted  or
quantified.  The  Company's  actual  results and timing of certain  events could
differ materially from those projected in or contemplated by the forward-looking
statements  as a result  of  unforeseen  external  factors.  These  factors  may
include,  but are not  limited  to,  changes  in  general  economic  and  market
condition,   variability  in  investment  portfolio  cash  flows,   defaults  by
borrowers,  fluctuations in interest rates,  defaults by third-party  servicers,
prepayments of investment  portfolio assets,  other general competitive factors,
the  impact  of  regulatory  changes,  and  the  impact  of  Section  404 of the
Sarbanes-Oxley Act of 2002. For additional information, see the Company's Annual
Report on Form 10-K for the period ended December 31, 2004 and Quarterly  Report
on Form 10-Q for the period ended March 31, 2005,  as filed with the  Securities
and Exchange Commission.

                                      # # #

                               DYNEX CAPITAL, INC.
                           Consolidated Balance Sheets
                          (Thousands except share data)
                                   (unaudited)




                                                June 30,             December 31,
                                                  2005                   2004
                                         --------------------      ------------------
ASSETS
                                                                       
Cash and cash equivalents                  $         23,789          $      52,522
Other assets                                          6,058                  4,964
                                         --------------------      ------------------
                                                     29,847                 57,486
Investments:
   Securitized finance receivables:
     Loans, net                                     800,914              1,036,123
     Debt securities                                  2,352                206,434
                                         --------------------      ------------------
                                                    803,266              1,242,557
   Securities                                        89,556                 87,706
   Other investments                                  5,157                  7,596
   Other loans                                        3,442                  5,589
                                         --------------------      ------------------
                                                    901,421              1,343,448
                                         --------------------      ------------------
                                           $        931,268          $   1,400,934
                                         ====================      ==================

LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
Securitization financing:
   Non-recourse debt                       $        559,070         $    1,177,280
   Recourse debt                                    165,743                      -
                                         --------------------      ------------------
                                                    724,813              1,177,280
Repurchase agreements                                47,191                 70,468
Other liabilities                                     6,399                  4,420
                                         --------------------      ------------------
                                                    778,403              1,252,168
                                         --------------------      ------------------

SHAREHOLDERS' EQUITY:
Preferred stock                                      55,666                 55,666
Common stock                                            122                    122
Additional paid-in capital                          366,903                366,896
Accumulated other comprehensive income                   54                  3,817
Accumulated deficit                                (269,880)              (277,735)
                                         --------------------      ------------------
                                                    152,865                148,766
                                         --------------------      ------------------
                                           $        931,268         $    1,400,934
                                         ====================      ==================
Book value per common share                $        7.94            $      7.60
                                         ====================      ==================


                               DYNEX CAPITAL, INC.
                      Consolidated Statements of Operations
                          (Thousands except share data)
                                   (unaudited)




                                                            Three Months Ended                   Six Months Ended
                                                                 June 30,                            June 30,
                                                     ----------------------------------  ----------------------------------
                                                          2005              2004              2005              2004
                                                     ----------------  ----------------  ----------------  ----------------

                                                                                                         

Interest income                                        $     18,533      $     33,217      $     42,586      $     66,848
Interest and related expense                                (15,801)          (27,698)          (35,397)          (54,894)
                                                     ----------------  ----------------  ----------------  ----------------
Net interest income                                           2,732             5,519             7,189            11,954

Provision for loan losses                                      (664)           (8,947)           (2,925)          (16,147)
                                                     ----------------  ----------------  ----------------  ----------------

Net interest income (loss) after provision for loan
   losses                                                     2,068            (3,428)            4,264            (4,193)

Gain on sale of investments, net                              9,552                20             9,850                 4
Impairment charges                                           (1,786)           (7,746)           (2,052)           (9,407)
Other income (expense)                                        1,158               216             1,357              (261)
General and administrative expenses                          (1,398)           (2,015)           (2,890)           (4,483)
                                                     ----------------  ----------------  ----------------  ----------------

Net income (loss)                                             9,594           (12,953)           10,529           (18,340)
Preferred stock (charge) benefit                             (1,337)            2,045            (2,674)              854
                                                     ----------------  ----------------  ----------------  ----------------

Net income (loss) to common shareholders               $      8,257      $    (10,908)     $      7,855      $    (17,486)
                                                     ================  ================  ================  ================

Change in net unrealized gain/(loss) during the
  period on:
    Investments classified as available-for-sale               (465)            3,056            (4,348)            3,315
    Hedge instruments                                           201             1,924               584             2,005
                                                     ----------------  ----------------  ----------------  ----------------
Comprehensive income (loss)                            $      9,330      $     (7,973)     $      6,765      $    (13,020)
                                                     ================  ================  ================  ================


Net income (loss) per common share
     Basic                                             $      0.68       $     (0.95)      $      0.65       $     (1.59)
                                                     ================  ================  ================  ================
     Diluted                                           $      0.54       $     (0.95)      $      0.59       $     (1.59)
                                                     ================  ================  ================  ================


Weighted average number of common shares outstanding:
     Basic                                               12,163,061        11,468,635        12,162,728        10,972,844
                                                     ================  ================  ================  ================

     Diluted                                             17,791,798        11,468,635        17,791,594        10,972,844
                                                     ================  ================  ================  ================