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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 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, 2004

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

                          DYNEX SECURITIES CORPORATION
             (Exact name of registrant as specified in its charter)


                         Commission file number 0-20552


                                                                                          
                           Virginia                                                       52-1785164
                (State or other jurisdiction of                                        (I.R.S. Employer
                incorporation or organization)                                        Identification No.)

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


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

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

As of March 31, 2004,  there were 1,000 shares of Dynex  Securities  Corporation
common stock outstanding.

The registrant  meets the conditions set forth in General  Instructions  H(1)(a)
and (b) of Form 10-Q and is  therefore  filing  this Form 10-Q with the  reduced
disclosure format.

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



                          DYNEX SECURITIES CORPORATION

                                    FORM 10-Q


                                      Index

                                                                                                             Page

                                                                                                        
PART I.       FINANCIAL INFORMATION

Item 1.       Financial Statements
              Condensed Balance Sheets at March 31, 2004 and December 31, 2003 (unaudited).....................1

              Condensed Statements of Operations for the three months ended
                  March 31, 2004 and 2003 (unaudited)..........................................................2

              Condensed Statements of Cash Flows for the three months ended
                  March 31, 2004 and 2003 (unaudited)..........................................................3

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

Item 2.       Management's Discussion and Analysis of
                  Financial Condition and Results of Operations................................................4

Item 3.       Quantitative and Qualitative Disclosure about Market Risk........................................4

Item 4.       Controls and Procedures..........................................................................5


PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings................................................................................5

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

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

SIGNATURES    .................................................................................................6



PART I.    FINANCIAL INFORMATION

Item 1.    Financial Statements

DYNEX SECURITIES CORPORATION
CONDENSED BALANCE SHEETS  (UNAUDITED)
(amounts in thousands except share data)






                                                                         March 31,                    December 31,
                                                                            2004                          2003
                                                                  -------------------------     -------------------------
ASSETS
                                                                                                      
Cash                                                                     $        10                   $        10
                                                                  =========================     =========================

SHAREHOLDER'S EQUITY Common Stock, no par value:
     10,000 shares authorized,
     1,000 issued and outstanding                                        $        10                   $        10
                                                                  =========================     =========================



See accompanying notes to the unaudited condensed financial statements.





DYNEX SECURITIES CORPORATION
CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)
(amounts in thousands)





                                                                                   Three Months Ended
                                                                                        March 31,
                                                                             --------------  ---------------
                                                                                 2004            2003
                                                                             --------------  ---------------
                                                                                              
Gain on sale of investments                                                   $         -    $      387
                                                                             --------------  ---------------
Net income                                                                    $         -    $      387
                                                                             ==============  ===============


See accompanying notes to unaudited condensed financial statements.



DYNEX SECURITIES CORPORATION
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
(amounts in thousands)




                                                                 -------------------------------------------
                                                                             Three Months Ended
                                                                                 March 31,
                                                                 -------------------------------------------
                                                                        2004                    2003
                                                                 -------------------     -------------------

                                                                                         
Operating activities:
   Net income                                                    $           -            $         387
   Adjustments to reconcile net income to net cash provided by
     operating activities:
       Gain on sale of investments                                           -                     (387)
                                                                 -------------------     -------------------
   Net cash provided by operating activities                                 -                        -
                                                                 -------------------     -------------------

Investing activities:
     Proceeds from sale of investments                                       -                     387
                                                                 -------------------     -------------------
       Net cash provided by investing activities                             -                     387
                                                                 -------------------     -------------------

Financing activities:
   Dividends and capital distributions                                        -                   (387)
                                                                 -------------------     -------------------
     Net cash used in financing activities                                    -                   (387)
                                                                 -------------------     -------------------

Net decrease in cash                                                          -                      -
Cash, beginning of period                                                    10                     10
                                                                 -------------------     -------------------

Cash, end of period                                              $           10           $         10
                                                                 ===================     ===================



See notes to unaudited condensed financial statements.

DYNEX SECURITIES CORPORATION
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
(amounts in thousands except share data)



NOTE 1 -- CONDENSED FINANCIAL STATEMENTS

The accompanying condensed 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. Dynex Securities Corporation (the
"Company")  was  incorporated  in  Virginia  on July 8, 1992 as a wholly  owned,
limited-purpose  financing  subsidiary of SMFC Funding  Corporation,  a Virginia
corporation ("SMFC"). On January 1, 1997, SMFC dividended all of the outstanding
stock of the  Company,  represented  by 1,000 shares of common  stock,  to Dynex
Holding,  Inc. ("DHI"), an affiliated company. On November 1, 2000, DHI sold all
of the capital stock to Dynex Capital, Inc., an affiliate of DHI. Dynex Capital,
Inc. is the parent of the Company.

The Company was organized to facilitate  the  securitization  of mortgage  loans
through the  issuance and sale of  non-recourse  securitization  financing  (the
"Bonds") and certificates of participation  ("Mortgage  Securities").  The Bonds
are issued  pursuant to an indenture or indentures and are secured by securities
backed  by one or  more  of the  following:  mortgage  loans,  Federal  National
Mortgage  Association  Mortgage-Backed  Certificates,  insurance  policies,  and
various accounts and funds (collectively,  the "Collateral"). The Collateral for
a series of Bonds are pledged to a trustee.  The Mortgage Securities represent a
percentage interest in a pool of Collateral  purchased by a trust established by
the Company.

In the opinion of management,  all adjustments  considered  necessary to present
fairly the  financial  position and results of operations of the Company for the
periods  presented  have been made.  The Balance Sheet as of March 31, 2004, the
Statements of Operations  and the  Statements of Cash Flows for the three months
ended March 31, 2004 and 2003 are  unaudited.  The Balance Sheet at December 31,
2003 has been derived from the audited financial statements as of that date. For
further  information,  refer to the audited  financial  statements and footnotes
included in the Company's Form 10-K for the year ended December 31, 2003.


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

Since inception,  the Company has used its shelf  registration to issue Mortgage
Securities on behalf of SMFC. The Mortgage  Securities and the related  mortgage
collateral  are excluded from the financial  statements of the Company since the
issuance of these  Mortgage  Securities  has been  accounted for as sales of the
associated   collateral  in  accordance  with  generally   accepted   accounting
principles.  All fees and  related  expenses in  connection  with  issuance  and
administrative  services related to the Mortgage  Securities are recorded in the
financial statements of SMFC.

During the three  months ended March 31,  2004,  the Company  issued no Mortgage
Securities or Bonds on behalf of its parent, Dynex Capital, Inc. The most recent
securitization of mortgage loans by the Company occurred in September 1995.

During the three  months  ended March 31,  2004,  the  Company had no  activity.
During the three  months ended March 31, 2003,  the Company  exercised  its call
rights  on  two   securities   with  a  principal   balance  of  $8.2   million,
simultaneously  collapsed the security  structure and sold those securities at a
premium, recognizing a gain of $0.4 million.


Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Not applicable.

Item 4.  Controls And Procedures

         (a) Evaluation of disclosure controls and procedures.

                  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.

                  As of the  end of the  period  covered  by  this  report,  the
                  Company carried out an evaluation of the  effectiveness of the
                  design and operation of the Company's  disclosure controls and
                  procedures  pursuant to Rule 13a-15  under the  Exchange  Act.
                  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.

                  In conducting  its review of disclosure  controls,  management
                  concluded that sufficient  disclosure  controls and procedures
                  did exist 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.

          (b) Changes in internal controls.

                  The Company's  management is also responsible for establishing
                  and  maintaining  adequate  internal  control  over  financial
                  reporting. During the Company's last fiscal quarter, processes
                  were implemented to enhance timely  notification of accounting
                  personnel  of terms  and  conditions  of major  contracts  and
                  agreements  to include  provision of copies of such  contracts
                  and  agreements.  There were no other changes in the Company's
                  internal  control  over  financial  reporting   identified  in
                  connection  with  the  evaluation  that  occurred  during  the
                  Company's last fiscal quarter that materially affected, or are
                  reasonably  likely to materially  affect internal control over
                  financial reporting.


PART II. OTHER INFORMATION


Item 1.  Legal Proceedings:

None.


Item 5.  Other Information:

None.


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

         (a) Financial Statements - see Item 8

                  Exhibits

                      Number      Exhibit

                       31.1       Certification of Principal  Executive  Officer
                                  and Principal  Financial  Officer  pursuant to
                                  Section 302 of the Sarbanes-Oxley Act of 2002.

                       31.2       Certification  of  Principal  Accounting
                                  Officer  pursuant  to Section 302 of the
                                  Sarbanes-Oxley Act of 2002.

                       32.1       Certification of Principal  Executive  Officer
                                  and  Chief  Financial   Officer   pursuant  to
                                  Section 906 of the Sarbanes-Oxley Act of 2002.


         (b) Reports on Form 8-K

                  None.


                                   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 SECURITIES CORPORATION




Dated:  May 20, 2004                    By:    /s/ Stephen J. Benedetti
                                            ------------------------------------
                                            Stephen J. Benedetti
                                            President, Treasurer



                                        By:    /s/ Kevin J Sciuk
                                            ------------------------------------
                                            Kevin J Sciuk
                                            Chief Accounting Officer