Filed by FBR Asset Investment Corporation
                           Pursuant to Rule 425 under the Securities Act of 1933
       and deemed filed pursuant to Rule 14a-12 under the Securities Act of 1934

                               Subject Company: FBR Asset Investment Corporation
                                                   Commission File No: 001-15049

[FBR Logo]
FINAL 18:40

Investor Contact: Kurt R. Harrington 703-312-9647 or kharrington@fbr.com
Media Contact:    Robert Leahy 703-312-9745 or bleahy@fbr.com or
                  Bill Dixon 703-469-1092 or bdixon@fbr.com

                    FBR ASSET INVESTMENT CORPORATION REPORTS
           EARNINGS PER SHARE OF $1.30 FOR THE FOURTH QUARTER OF 2002

    RECORD FULL YEAR EARNINGS PER SHARE OF $5.72 INCREASE 37% OVER PRIOR YEAR

ARLINGTON, VA., JANUARY 29, 2003 - FBR Asset Investment Corporation (NYSE: FB)
today announced record earnings for 2002.  Net income was $117.1 million or
$5.72 per fully diluted share for the year ended December 31, 2002 compared to
$23.1 million or $4.17 per fully diluted share for the year ended December 31,
2001.  For the quarter ended December 31, 2002, net income was $32.9 million or
$1.30 per fully diluted share compared to $13.3 million or $1.62 per fully
diluted share for the prior year's comparable period.  The Company had 26.2
million shares outstanding at December 31, 2002 and weighted average fully
diluted shares outstanding during the year were 20.5 million.  FBR Asset
declared a quarterly dividend of $1.25 per share and an additional special
dividend of $.30 per share on December 10, 2002, to shareholders of record as of
December 27, 2002.  The Company declared a total of $5.30 in dividends per share
for the year.

At December 31, 2002, FBR Asset Investment Corporation's (the Company) portfolio
of mortgage-backed securities (MBS)  at fair value totaled $5.21 billion and the
Company's corresponding repurchase agreement liabilities were $4.54 billion
resulting in leverage of 7.0 to 1 at the end of the year. At December 31, 2002
the Company's investments in equity securities totaled  $103.2 million.  Total
equity at December 31, 2002 was $752.2 million and book value per outstanding
common share was $28.76.

The weighted average annual yield of the MBS portfolio was 4.28% for the fourth
quarter and the Company's weighted average interest rate of financing for the
mortgage-backed securities was 1.81% (including the cost of hedging) resulting
in a net interest spread of 2.47% during the fourth quarter.  The spread in the
fourth quarter was down 26 basis points from 2.73% during the third quarter as a
result of lower asset yields partially offset by a lower cost of funds.  During
the quarter, the Company experienced an average one-month CPR (constant  pre-
payment rate) of 36%.  The weighted average net interest spread for the full
year was 2.76%. The average unamortized cost of the Company's MBS portfolio was
101.65 at December 31, 2002.

Net interest income and gains from the MBS portfolio totaled $42.2 million in
the fourth quarter and $118.8 million for the full year, contributing
approximately 95.4% and 80.9% respectively, of the Company's net revenue (net
interest, dividends, fees and net gains).  Dividends and net gains from equity
investments totaled $1.4 million in the fourth quarter and $20.0 million for the




full year representing approximately 3.2% and 13.6%, respectively of net
revenue.  Fees earned from Friedman, Billings, Ramsey Group, Inc. (FBR)
investment banking transactions totaled $0.5 million during the fourth quarter
and $6.4 million for the full year contributing approximately 1.2% and 4.4%
respectively, of net revenue.  The Company's return on equity (excluding Other
Comprehensive Income) for the fourth quarter (annualized) was 19.3% and for the
full year was 21.2% and its annualized dividend yield based upon yesterday's
closing price is 15.5%.

At year-end, the Company continued to maintain a low effective duration of 1.18
in its mortgage-backed securities portfolio. As of December 31, 2002 the Company
no longer owned any fixed rate mortgage pools in its portfolio. The Company
continued to own only adjustable rate mortgage-backed securities guaranteed by
Fannie Mae, Freddie Mac, or Ginnie Mae.  At December 31, 2002, the weighted
average number of days to repricing of the Company's liabilities (including the
impact of hedging) was 141 days.

As previously disclosed, the Company issued 1.1 million shares of common stock
to an institutional investor on December 6, 2002 at a price of $33.65.  Net
proceeds to the Company from this sale were approximately $37.0 million.

Commenting on the Company's performance for 2002, Eric Billings, Chairman and
CEO said, "2002 was a tremendous year for FBR Asset and its shareholders.
During the year, we increased book value by over 20% while growing the Company's
total equity from approximately $200 million at the end of 2001 to over $750
million at December 31, 2002.  Additionally, we declared shareholder dividends
of $5.30 during the year which when combined with the growth in book value for
the year represented a total return on beginning equity of over 42%.  These
results were achieved in what was an overall favorable environment for our
strategy, but the year also presented challenges in the form of unprecedented
prepayment activity within the mortgage-backed securities market and a volatile
equity market. I am pleased to say we were able to manage these challenges
effectively during the year, but we remain focused on what continues to be a
unique environment for our business.   We believe many of the actions we have
taken during 2002 have prepared us to continue to perform well in 2003."

Richard J. Hendrix, President and COO, discussed the Company's pending merger,
"The process to complete our business combination with FBR Group (NYSE:FBR)
continues to progress well.  We anticipate closing in the first quarter of 2003
based upon the time required to complete our shareholder vote process.  We
continue to believe that the merger provides tremendous value to FBR Asset
shareholders and we look forward to becoming part of what will be the seventh
largest independent brokerage firm in the country."

FBR Asset is a real estate investment trust (REIT) that was formed in December
1997.  FBR Asset invests in mortgage-backed securities and makes opportunistic
investments in debt and equity securities of companies engaged in real estate-
related and other businesses.

This news release shall not constitute an offer to sell or a solicitation of an
offer to buy securities of FBR Asset nor shall there be any sale of these
securities in any state or jurisdiction in which such offer, solicitation or
sale would be unlawful prior to registration or qualification under the
securities laws of any such state or jurisdiction.

                                       2




A live webcast of the joint FBR/FBR Asset conference call on January 29th will
be available at 9 a.m. (Eastern Time) via http://www.corporate-ir.net/ireye/ir_
site.zhtml?ticker=FBR. Replays of the webcast will be available afterward.

                                      # # #

THE COMPANY MAKES FORWARD-LOOKING STATEMENTS IN THIS DOCUMENT THAT ARE SUBJECT
TO RISKS AND UNCERTAINTIES IN ADDITION TO THOSE SET FORTH ABOVE.  THESE FORWARD-
LOOKING STATEMENTS INCLUDE INFORMATION ABOUT POSSIBLE OR ASSUMED FUTURE RESULTS
OF THE COMPANY'S OPERATIONS.  ALSO, WHEN THE COMPANY USES ANY OF THE WORDS
"BELIEVES," "EXPECTS," "ANTICIPATES" OR SIMILAR EXPRESSIONS, IT IS MAKING
FORWARD-LOOKING STATEMENTS.  MANY POSSIBLE EVENTS OR FACTORS COULD AFFECT THE
COMPANY'S FUTURE FINANCIAL RESULTS AND PERFORMANCE.  THIS COULD CAUSE THE
COMPANY'S RESULTS OR PERFORMANCE TO DIFFER MATERIALLY FROM THOSE EXPRESSED IN
THE FORWARD-LOOKING STATEMENTS. THESE AND OTHER RISKS ARE DESCRIBED IN THE
COMPANY'S PUBLICLY FILED DOCUMENTS AND REPORTS THAT ARE AVAILABLE FROM THE
COMPANY AND FROM THE SEC.

PROXY INFORMATION
IN CONNECTION WITH THE PROPOSED MERGER OF FBR ASSET AND FRIEDMAN, BILLINGS,
RAMSEY GROUP, INC., FBR ASSET, FBR GROUP AND A MERGER SUBSIDIARY OF FBR ASSET
CALLED FOREST MERGER CORPORATION HAVE FILED A PRELIMINARY JOINT PROXY STATEMENT/
PROSPECTUS WITH THE SECURITIES AND EXCHANGE COMMISSION.  IN ADDITION, FBR GROUP,
FBR ASSET AND FOREST MERGER CORPORATION WILL PREPARE AND FILE A DEFINITIVE JOINT
PROXY STATEMENT/PROSPECTUS AND OTHER DOCUMENTS REGARDING THE PROPOSED
TRANSACTION WITH THE SEC.  INVESTORS AND SECURITY HOLDERS ARE URGED TO CAREFULLY
READ THE DEFINITIVE JOINT PROXY STATEMENT/PROSPECTUS REGARDING THE PROPOSED
TRANSACTIONS WHEN IT BECOMES AVAILABLE, BECAUSE IT WILL CONTAIN IMPORTANT
INFORMATION.  INVESTORS AND SECURITY HOLDERS MAY OBTAIN A FREE COPY OF THE
DEFINITIVE JOINT PROXY STATEMENT/PROSPECTUS (WHEN IT IS AVAILABLE) AND OTHER
DOCUMENTS CONTAINING INFORMATION ABOUT FBR GROUP AND FBR ASSET, WITHOUT CHARGE,
AT THE SEC'S WEB SITE AT HTTP://WWW.SEC.GOV.  FREE COPIES OF BOTH COMPANIES'
FILINGS MAY BE OBTAINED BY DIRECTING A REQUEST TO 1001 NINETEENTH STREET NORTH,
ARLINGTON, VIRGINIA 22209, ATTENTION: INVESTOR RELATIONS.

PARTICIPANTS IN SOLICITATION
FBR GROUP, FBR ASSET AND THEIR RESPECTIVE DIRECTORS, EXECUTIVE OFFICERS AND
OTHER MEMBERS OF THEIR MANAGEMENT AND EMPLOYEES MAY BE SOLICITING PROXIES FROM
THEIR RESPECTIVE STOCKHOLDERS IN CONNECTION WITH THE PROPOSED MERGER.
INFORMATION CONCERNING FBR GROUP'S PARTICIPANTS IN THE SOLICITATION IS SET FORTH
IN FBR GROUP'S PROXY STATEMENT FOR ITS ANNUAL MEETING OF STOCKHOLDERS, FILED
WITH THE SEC ON MAY 30, 2002.  INFORMATION CONCERNING FBR ASSET'S PARTICIPANTS
IN THE SOLICITATION IS SET FORTH IN FBR ASSET'S PROXY STATEMENT FOR ITS ANNUAL
MEETING OF STOCKHOLDERS, FILED WITH THE SEC ON APRIL 23, 2002.  ADDITIONAL
INFORMATION IS SET FORTH IN THE PRELIMINARY JOINT PROXY STATEMENT/PROSPECTUS AND
WILL BE SET FORTH IN THE DEFINITIVE PRELIMINARY JOINT PROXY STATEMENT/PROSPECTUS
WHEN IT IS FILED WITH THE SEC.

FINANCIAL DATA FOLLOWS.

                                       3



[FBR Logo]       FBR ASSET INVESTMENT CORPORATION
                 CONDENSED STATEMENT OF OPERATIONS
                 (In thousands, except per share amounts)
                 (Unaudited)



                                                                     

                                                    Three months ended
                                                       December 31,
                               -------------------------------------------------------------

REVENUE:                             2002                                     2001
                               -----------------------                  --------------------
 Interest                          $ 57,038                              $ 17,514
 Dividends                            1,403                                 1,510
 Fee income                             533                                 1,174

                               -----------------------                  --------------------
        Total Revenue                58,974                                20,198

EXPENSES:
 Interest                            23,488                                 6,819
 Management fees:
    Base                              2,925                                  879
    Incentive                         5,036                                  841
Professional fees & other             3,179                                  181
                               -----------------------                  --------------------
      Total Expenses                34,628                                 8,720
                               -----------------------                  --------------------

   Net realized gains                8,777                                 2,265
                               -----------------------                  --------------------
   Net income before income taxes   33,123                                13,743
   Income tax provision               (209)                                 (474)
                               -----------------------                  --------------------
   Net income                     $ 32,914                              $ 13,269
                               =======================                  ====================


Basic earnings per share          $   1.30                               $  1.65
                              =======================                   ====================

Diluted earnings per share        $   1.30                               $  1.62
                              =======================                  ====================

Basic weighted-average shares       25,317                                 8,053
                              =======================                  ====================

Diluted weighted-average shares     25,341                                 8,198
                               =======================                  ====================




                                       4




[FBR Logo]      FBR ASSET INVESTMENT CORPORATION
                CONDENSED STATEMENT OF OPERATIONS
                (In thousands, except per share amounts)



                                                                      


                                                    Year ended
                                                    December 31,
                               -------------------------------------------------------------

REVENUE:                             2002                                     2001
                               -----------------------                  --------------------
 Interest                         $  176,205                              $ 32,391
 Dividends                             3,367                                 3,821
 Fee income                            6,391                                 2,876
                               -----------------------                  --------------------
        Total Revenue                185,963                                39,088

EXPENSES:
 Interest                             67,558                                14,613
 Management fees:
    Base                              8,642                                  1,842
    Incentive                        13,769                                  1,652
 Professional fees & other            4,858                                    772
                               -----------------------                  --------------------
            Total Expenses           94,827                                 18,879
                               -----------------------                  --------------------

            Net realized gains       28,423                                  3,875
            Recognized loss on
              available for-sale
              equity securities          --                                   (545)
                              -----------------------                  --------------------
            Net income before
                 income taxes       119,559                                 23,539
            Income tax provision     (2,489)                                 (474)
                              -----------------------                  --------------------
            Net income            $ 117,070                               $ 23,065
                              =======================                  ====================


Basic earnings per share           $   5.73                                $  4.27
                              =======================                  ====================

Diluted earnings per share         $   5.72                                $  4.17
                              =======================                  ====================

Basic weighted-average shares        20,432                                  5,402
                              =======================                  ====================

Diluted weighted-average shares      20,455                                  5,525
                              =======================                  ====================



                                       5




[FBR Logo]        FBR ASSET INVESTMENT CORPORATION
                  CONDENSED STATEMENT OF OPERATIONS
                  (Unaudited)



                                                                                     

                                    SELECTED BALANCE SHEET DATA


                                        AS OF                      AS OF               AVERAGE DAILY
                                   DECEMBER 31,                 DECEMBER 31,              BALANCE
                                       2001                        2002                     2002
                                  ----------------             ---------------          ----------------
Mortgage-Backed securities         1,238,365,511(1)            5,208,616,030(1)         3,783,519,303(2)
Repurchase agreements                1,105,145,000               4,535,881,000            3,476,745,074
Equity securities(1)                    61,692,660                 103,171,251               60,055,846
Notes receivable                         8,000,000                           -                5,549,905
Equity capital(3)                      203,865,546                 752,169,222              593,791,671





                                                                                        4TH QUARTER
                                      AS OF                      AS OF                  AVERAGE DAILY
                                   SEPTEMBER 30,             DECEMBER 31,                  BALANCE
                                       2002                      2002                       2002
                                  ----------------           -----------------       ------------------
Mortgage-Backed securities       5,822,504,819(1)            5,208,616,030(1)         5,316,104,168(2)
Repurchase agreements              5,151,038,600               4,535,881,000            5,066,634,576
Equity securities(1)                  99,307,501                 103,171,251              103,675,834
Notes receivable                               -                           -                        -
Equity capital(3)                    728,026,265                 752,169,222              746,783,160



(1)      Public equities are recorded at fair value.  Non-public equities are
         recorded at cost.
(2)      Average daily book value.
(3)      The average daily balance is the average of the month-end balances
         including Other Comprehensive Income.