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

                                  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 quarterly period ended September 30, 2004

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

                         Commission File Number 0-20552


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


                                                                                      
                           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                                23060-6740
           (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

As of October 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 September 30, 2004 and
            December 31, 2003 (unaudited).....................................1

          Condensed Statements of Operations for the three and
            nine months ended September 30, 2004 and 2003 (unaudited).........2

          Condensed Statements of Cash Flows for the nine months
            ended September 30, 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 Disclosures about Market Risk..........5

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


PART II.  OTHER INFORMATION

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

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

Item 6.   Exhibits............................................................6

SIGNATURES ...................................................................7

PART I.    FINANCIAL INFORMATION


Item 1.    Financial Statements

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





                                                                         September 30,                 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                      Nine Months Ended
                                                               September 30                            September 30
                                                    -----------------------------------     -----------------------------------
                                                         2004                2003                2004               2003
                                                    ----------------    ---------------     ---------------    ----------------


                                                                                                           
Gain on sale of investments                             $     -           $     937             $     -          $   2,482
                                                    ----------------    ---------------     ---------------    ----------------
Net income                                              $     -           $     937             $     -          $   2,482
                                                    ================    ===============     ===============    ================


See notes to unaudited condensed financial statements.

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




                                                                   -------------------------------------------------
                                                                                  Nine Months Ended
                                                                                    September 30,
                                                                   -------------------------------------------------
                                                                           2004                       2003
                                                                   ----------------------     ----------------------

                                                                                                  
Operating activities:
    Net income                                                         $            -             $        2,482
    Adjustments to reconcile net income to net cash provided
      by operating activities:
      Gain on sale of investments                                                   -                     (2,482)
                                                                   ----------------------     ----------------------
        Net cash provided by operating activities                                   -                          -
                                                                   ----------------------     ----------------------

Investing activities:
      Proceeds from sale of investments                                             -                      2,482
                                                                   ----------------------     ----------------------
        Net cash provided by investing activities                                   -                      2,482
                                                                   ----------------------     ----------------------

Financing activities:
      Dividends and capital distributions                                           -                     (2,482)
                                                                   ----------------------     ----------------------
        Net cash used for financing activities                                      -                     (2,482)
                                                                   ----------------------     ----------------------
Net change 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 "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 September 30, 2004,
the Statements of Operations  for the three and nine months ended  September 30,
2004 and  2003,  and the  Statements  of Cash  Flows for the nine  months  ended
September 30, 2004 and 2003 are unaudited. 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 as 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 nine months ended  September 30, 2004, the Company issued no Mortgage
Securities  or  Bonds  on  behalf  of  Dynex  Capital,   Inc.  The  most  recent
securitization of mortgage loans by the Company occurred in September 1995.

At September 30, 2004, the Company had $1.4 billion of securities  remaining for
issuance under a registration  statement  filed with the Securities and Exchange
Commission in October 1994.  Securities sold through  private  placements by the
Company  do not  reduce  the  amount  available  under  the  shelf  registration
statements.

During the three months ended  September 30, 2004,  the Company had no activity.
During the three months ended September 30, 2003, the Company exercised its call
rights on one security with a principal balance of $19.9 million, simultaneously
collapsed  the  security  structure  and sold  those  securities  at a  premium,
recognizing a gain of $0.9 million.  During the nine months ended  September 30,
2003, the Company  exercised its call rights on five securities with a principal
balance of $54.7 million,  simultaneously  collapsed the security  structure and
sold those securities at a premium, recognizing a gain of $2.5 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,  including the
                  Company's  Principal  Executive  Officer and Chief  Accounting
                  Officer. 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.  There were no changes  in the  Company's  internal
                  controls or in other factors that could materially  affect, or
                  are  reasonably  likely to  materially  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:

         None.


Item 5.  Other Information:

         None.



Item 6.  Exhibits:

         (a)      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,  Chief Financial  Officer,
                                         and  Chief   Accounting   Officer
                                         pursuant   to   Section   906  of  the
                                         Sarbanes-Oxley Act of 2002.


                                   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:  November 15, 2004                By:     /s/ Stephen J. Benedetti
                                             -----------------------------------
                                             Stephen J. Benedetti
                                             President, Treasurer




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