NEWCASTLE INVESTMENT CORP.

        Common Stock, Warrants to Purchase Common Stock, Preferred Stock
                              and Depositary Shares

                             UNDERWRITING AGREEMENT

                                                               November 16, 2004

Lehman Brothers Inc.
745 Seventh Avenue
New York, New York 10019

Ladies and Gentlemen:

         Newcastle Investment Corp., a corporation  organized and existing under
the laws of  Maryland  (the  "Company"),  proposes  to issue and sell  shares of
Common  Stock,  $.01 par value per share (the  "Common  Stock"),  or warrants to
purchase a number of shares of Common Stock (the "Common  Stock  Warrants"),  or
both,  or shares of Preferred  Stock,  $.01 par value per share (the  "Preferred
Shares"),  from time to time, in one or more offerings on terms to be determined
at the  time of  sale.  The  Preferred  Shares  may be  offered  in the  form of
depositary shares (the "Depositary  Shares")  represented by depositary receipts
(the "Depositary  Receipts").  The Common Stock Warrants will be issued pursuant
to a Common  Stock  Warrant  Agreement  (the  "Warrant  Agreement")  between the
Company and a warrant  agent (the  "Warrant  Agent").  Each series of  Preferred
Shares  may vary as to the  specific  number of  shares,  title,  stated  value,
liquidation  preference,  issuance  price,  ranking,  dividend rate or rates (or
method of  calculation),  dividend payment dates, any redemption or sinking fund
requirements,  any  conversion  provisions  and any other  variable terms as set
forth  in  the   applicable   articles   supplementary   (each,   the  "Articles
Supplementary") relating to such Preferred Shares. As used herein,  "Securities"
shall mean the Common Stock,  the Common Stock Warrants,  the Preferred  Shares,
the Depositary  Shares and the  Depositary  Receipts;  and "Warrant  Securities"
shall mean the Common Stock issuable upon exercise of Common Stock Warrants.  As
used herein, "you" and "your," unless the context otherwise requires, shall mean
the parties to whom this Agreement is addressed together with the other parties,
if any, identified in the applicable Terms Agreement (as hereinafter defined) as
additional  co-managers with respect to Underwritten  Securities (as hereinafter
defined) purchased pursuant thereto.

         Whenever  the Company  determines  to make an  offering  of  Securities
through you or through an  underwriting  syndicate  managed by you,  the Company
will enter into an agreement (the "Terms  Agreement")  providing for the sale of
such  Securities  (the  "Underwritten  Securities")  to,  and the  purchase  and
offering thereof by, you and such other underwriters, if any, selected by you as
have  authorized  you to enter into such Terms  Agreement  on their  behalf (the
"Underwriters," which term shall include you whether acting alone in the sale of
the



Underwritten  Securities  or as a member of an  underwriting  syndicate  and any
Underwriter  substituted  pursuant  to  Section 9 hereof).  The Terms  Agreement
relating to the offering of Underwritten  Securities shall specify the number of
Underwritten  Securities  of  each  class  or  series  to be  initially  issued,
including the number of Common Stock Warrants, if any (the "Initial Underwritten
Securities"),  whether the Initial Underwritten  Securities shall be in the form
of Depositary Shares and the fractional  amount of Preferred Shares  represented
by each Depositary  Share, the names of the  Underwriters  participating in such
offering  (subject to substitution as provided in Section 9 hereof),  the number
of Initial Underwritten  Securities which each such Underwriter severally agrees
to  purchase,  the  names of such of you or such  other  Underwriters  acting as
co-managers,  if any, in connection  with such offering,  the price at which the
Initial Underwritten Securities are to be purchased by the Underwriters from the
Company, any initial public offering price, the time, date and place of delivery
and payment,  any delayed delivery  arrangements and any other variable terms of
the Initial  Underwritten  Securities  (including,  but not limited to,  current
ratings  (in  the  case  of  Preferred  Shares  and  Depositary   Shares  only),
designations,   liquidation  preferences,   conversion  provisions,   redemption
provisions and sinking fund requirements and the terms of the Warrant Securities
and the  terms,  prices and dates upon  which  such  Warrant  Securities  may be
purchased).  In addition, each Terms Agreement shall specify whether the Company
has  agreed  to grant to the  Underwriters  an  option  to  purchase  additional
Underwritten  Securities  to cover  over-allotments,  if any,  and the number of
Underwritten  Securities  subject to such option (the "Option  Securities").  As
used  herein,  the term  "Underwritten  Securities"  shall  include  the Initial
Underwritten  Securities and all or any portion of the Option  Securities agreed
to be  purchased  by the  Underwriters  as provided  herein,  if any.  The Terms
Agreement,  which shall be  substantially  in the form of Exhibit A hereto,  may
take the form of an  exchange  of any  standard  form of  written  communication
between you and the Company.  Each offering of Underwritten  Securities  through
you or through an underwriting syndicate managed by you will be governed by this
Agreement, as supplemented by the applicable Terms Agreement.

         The Company has filed with the Securities and Exchange  Commission (the
"Commission")  a  registration  statement on Form S-3 (No.  333-109597)  for the
registration of up to $750,000,000 of the Securities and Warrant  Securities and
debt  securities of the Company,  under the  Securities  Act of 1933, as amended
(the "1933 Act"),  and the offering thereof from time to time in accordance with
Rule 415 of the rules and regulations of the Commission  under the 1933 Act (the
"1933 Act  Regulations"),  and the Company has filed such amendments  thereto as
may have been required prior to the execution of the applicable Terms Agreement.
Such  registration  statement  (as amended,  if  applicable)  has been  declared
effective by the  Commission.  Such  registration  statement and the  prospectus
constituting  a part  thereof,  in each  case as  supplemented  by a  prospectus
supplement relating to the offering of Underwritten  Securities (the "Prospectus
Supplement"),  including  in each case all  documents  incorporated  therein  by
reference as of the date of the  Prospectus  Supplement and as of the applicable
Closing Time (as hereinafter defined), and the information, if any, deemed to be
a part thereof  pursuant to Rule 430A(b) or Rule 434 of the 1933 Act Regulations
as from time to time  amended  or  supplemented  pursuant  to the 1933 Act,  the
Securities Exchange Act of 1934, as amended (the "1934 Act"), or otherwise,  are
collectively  referred  to  herein  as  the  "Registration  Statement"  and  the
"Prospectus",  respectively;  PROVIDED,  HOWEVER,  that a Prospectus  Supplement
shall be deemed to have  supplemented  the  Prospectus  only with respect to the
offering of Underwritten  Securities to which it relates. All references in this
Agreement to financial  statements and

                                       2



schedules and other information which is "contained,"  "included" or "stated" in
the  Registration  Statement or the Prospectus (and all other references of like
import) shall be deemed to mean and include all such  financial  statements  and
schedules  and other  information  which is or is deemed to be  incorporated  by
reference in the Registration  Statement or the Prospectus,  as the case may be;
and all  references  in this  Agreement  to  amendments  or  supplements  to the
Registration Statement or the Prospectus shall be deemed to mean and include the
filing  of  any  document  under  the  1934  Act  which  is or is  deemed  to be
incorporated by reference in the  Registration  Statement or the Prospectus,  as
the case may be.  If the  Company  elects to rely on Rule 434 under the 1933 Act
Regulations,  all  references  to the  Prospectus  shall be deemed  to  include,
without limitation, the form of prospectus and the abbreviated term sheet, taken
together,  provided to the  Underwriters  by the Company in reliance on Rule 434
under  the  1933  Act  (the  "Rule  434  Prospectus").  If the  Company  files a
registration  statement  to  register a portion of the  Securities  and  Warrant
Securities and relies on Rule 462(b) for such  registration  statement to become
effective  upon  filing  with  the  Commission   (the  "Rule  462   Registration
Statement"),  then any  reference to  "Registration  Statement"  herein shall be
deemed  to  be to  both  the  registration  statement  referred  to  above  (No.
333-109597) and the Rule 462 Registration  Statement,  as each such registration
statement  may be  amended  pursuant  to the 1933 Act.  All  references  in this
Agreement to the Registration Statement, the Rule 462(b) Registration Statement,
a preliminary Prospectus and the Prospectus, or any amendments or supplements to
any of the foregoing, shall be deemed to include any copy thereof filed with the
Commission  pursuant to its Electronic  Data  Gathering,  Analysis and Retrieval
System ("EDGAR").

         The  Company and  Fortress  Investment  Group LLC, a limited  liability
company organized and existing under the laws of Delaware and the manager of the
Company (the "Manager"), each confirms as follows its agreements with you.

         1. REPRESENTATIONS AND WARRANTIES.

         (a)  REPRESENTATIONS  AND  WARRANTIES  OF  THE  COMPANY.   The  Company
represents  and  warrants  to you,  as of the date  hereof,  and to you and each
Underwriter named in the applicable Terms Agreement, as of the date thereof, the
Closing Time (as  hereinafter  defined)  and each Date of  Delivery,  if any (as
hereinafter defined) (in each case, a "Representation Date"), as follows:

            (i) The Registration  Statement and the Prospectus,  at the time the
Registration Statement became effective and at each time thereafter on which the
Company filed an Annual Report on Form 10-K with the Commission,  complied,  and
as of each  Representation  Date will comply,  in all material respects with the
requirements  of the  1933  Act  and  1933  Act  Regulations;  the  Registration
Statement,  at the time the Registration  Statement became effective and at each
time  thereafter  on which the Company  filed an Annual Report on Form 10-K with
the  Commission,  did not, and at each time thereafter on which any amendment to
the  Registration  Statement  becomes  effective or the Company  files an Annual
Report on Form 10-K with the Commission and as of each  Representation Date will
not,  contain an untrue statement of a material fact or omit to state a material
fact required to be stated therein or necessary to make the  statements  therein
not misleading;  and the Prospectus,  as of the date hereof, does not, and as of
each  Representation  Date will not,  include an untrue  statement of a material
fact or omit to state a material fact  necessary in order to make the statements
therein,  in the light of the

                                       3



circumstances  under which they were made, not  misleading;  PROVIDED,  HOWEVER,
that the  representations  and warranties in this subsection  shall not apply to
statements in or omissions from the Registration Statement or Prospectus made in
reliance upon and in  conformity  with  information  furnished to the Company in
writing by any  Underwriter  through you expressly  for use in the  Registration
Statement or Prospectus.

            (ii) The  documents  incorporated  or deemed to be  incorporated  by
reference in the  Prospectus,  at the time they were or hereafter are filed with
the  Commission,  complied  and will comply in all  material  respects  with the
requirements  of the 1934 Act and the rules and  regulations  of the  Commission
under the 1934 Act (the "1934 Act  Regulations"),  and,  when read together with
the other information in the Prospectus,  at the time the Registration Statement
became  effective  and as of the  applicable  Representation  Date or during the
period  specified  in Section  3(a)(vi),  did not and will not include an untrue
statement  of a material  fact or omit to state a material  fact  required to be
stated  therein or necessary  in order to make the  statements  therein,  in the
light of the circumstances under which they were made, not misleading.

            (iii) Ernst & Young LLP,  the  accountants  who have  certified  the
financial  statements  included in the Registration  Statement,  are independent
public accountants as required by the 1933 Act and the 1933 Act Regulations.

            (iv) Subsequent to the respective  dates as of which  information is
given in the Registration  Statement and the Prospectus (excluding any documents
incorporated  therein by reference  pursuant to the 1934 Act after the execution
of the  applicable  Terms  Agreement),  except as set forth in the  Registration
Statement and the Prospectus,  there has been no material  adverse change or any
development  involving a prospective  material  adverse  change in the business,
prospects, properties,  operations, condition (financial or other) or results of
operations of the Company and its subsidiaries, taken as a whole, whether or not
arising from  transactions in the ordinary course of business and since the date
of the latest  balance  sheet  presented  or  incorporated  by  reference in the
Registration  Statement and the  Prospectus,  neither the Company nor any of its
subsidiaries  has incurred or undertaken any liabilities or obligations,  direct
or contingent, which are material to the Company and its subsidiaries taken as a
whole,  except  for  liabilities  or  obligations  which  are  reflected  in  or
incorporated  by  reference in the  Registration  Statement  and the  Prospectus
(excluding any documents  incorporated therein by reference pursuant to the 1934
Act after the execution of the applicable Terms Agreement).

            (v)  The   Underwritten   Securities  being  sold  pursuant  to  the
applicable  Terms  Agreement  and, if  applicable,  the deposit of the Preferred
Shares in  accordance  with the  provisions  of a  Deposit  Agreement  (each,  a
"Deposit Agreement"),  among the Company, the financial institution named in the
Deposit Agreement (the "Depositary") and the holders of the Depositary  Receipts
issued thereunder, have, as of each Representation Date, been duly authorized by
the Company  and such  Underwritten  Securities  have been duly  authorized  for
issuance and sale pursuant to this Agreement and such  Underwritten  Securities,
when issued and  delivered  by the Company  pursuant to this  Agreement  against
payment of the  consideration set forth in the applicable Terms Agreement or any
Delayed  Delivery  Contract (as  hereinafter  defined),  will be validly issued,
fully paid and  non-assessable  and will not be subject to  preemptive  or other
similar rights;  the Preferred Shares, if applicable,  conform to the provisions
of the  Articles  Supplementary;  and the  Underwritten  Securities  being  sold
pursuant to the

                                       4



applicable  Terms Agreement  conform in all material  respects to all statements
relating thereto contained in the Prospectus.

            (vi) If  applicable,  the  Common  Stock  Warrants  have  been  duly
authorized  and,  when  issued and  delivered  pursuant  to this  Agreement  and
countersigned  by the Warrant Agent as provided in the Warrant  Agreement,  will
have been duly executed, countersigned, issued and delivered and will constitute
valid and legally  binding  obligations of the Company  entitled to the benefits
provided  by the  Warrant  Agreement  under  which  they are to be  issued;  the
issuance of the Warrant  Securities  upon exercise of the Common Stock  Warrants
will not be subject to preemptive or other similar rights;  and the Common Stock
Warrants  conform in all material  respects to all statements  relating  thereto
contained in the Prospectus.

            (vii) If  applicable,  the  shares of  Common  Stock  issuable  upon
conversion  of any of the  Preferred  Shares or the  Depositary  Shares,  or the
Warrant Securities,  will have been duly and validly authorized and reserved for
issuance upon such conversion or exercise by all necessary  corporate action and
such shares,  when issued upon such  conversion  or  exercise,  will be duly and
validly  issued and will be fully paid and  non-assessable,  and the issuance of
such shares upon such  conversion  or exercise will not be subject to preemptive
or other similar rights;  the shares of Common Stock issuable upon conversion of
any of the Preferred Shares or the Depositary Shares, or the Warrant Securities,
conform in all material respects to the descriptions thereof in the Prospectus.

            (viii) The applicable Warrant Agreement,  if any, and the applicable
Deposit  Agreement,  if any,  will  have  been  duly  authorized,  executed  and
delivered by the Company  prior to the issuance of any  applicable  Underwritten
Securities,  and each  constitutes a valid and legally binding  agreement of the
Company  enforceable in accordance with its terms, except as enforcement thereof
may be limited by  bankruptcy,  insolvency  or other similar laws relating to or
affecting   creditors'   rights  generally  and  by  general  equity  principles
(regardless of whether enforcement is considered in a proceeding in equity or at
law); and the Warrant Agreement, if any, and the Deposit Agreement, if any, each
conforms in all material  respects to all statements  relating thereto contained
in the Prospectus.

            (ix) If  applicable,  upon  execution and delivery of the Depositary
Receipts  pursuant to the terms of the Deposit  Agreement,  the persons in whose
names such  Depositary  Receipts are  registered  will be entitled to the rights
specified  therein and in the Deposit  Agreement,  except as enforcement of such
rights may be limited by  bankruptcy,  insolvency or other similar laws relating
to or affecting  creditors'  rights  generally and by general equity  principles
(regardless of whether enforcement is considered in a proceeding in equity or at
law).

            (x) The amended and restated  management and advisory agreement (the
"Management Agreement"),  dated as of June 23, 2003, between the Company and the
Manager has been duly  authorized,  executed  and  delivered  by the Company and
constitutes  a  valid  and  binding  agreement  of the  Company  enforceable  in
accordance with its terms,  except to the extent that enforcement thereof may be
limited  by  bankruptcy,  insolvency,  reorganization  or other  laws  affecting
enforcement of creditors' rights or by general equitable principles.

                                       5



            (xi) The execution, delivery, and performance of this Agreement, the
applicable Terms Agreement,  any Warrant  Agreement or any Deposit Agreement and
the consummation of the transactions  contemplated hereby and thereby do not and
will not (i)  conflict  with or  result  in a  breach  of any of the  terms  and
provisions  of, or  constitute a default (or an event which with notice or lapse
of time, or both,  would  constitute a default) under, or result in the creation
or imposition of any lien,  charge or encumbrance upon any property or assets of
the Company or any of its  subsidiaries  pursuant to, any  indenture,  mortgage,
deed of trust, loan agreement or other agreement, instrument, franchise, license
or permit to which the Company or any of its subsidiaries is a party or by which
the Company or any of its subsidiaries or their respective  properties or assets
may be bound  and which is  material  to the  business  of the  Company  and its
subsidiaries  taken as a whole or (ii) violate or conflict with any provision of
the  charter,  by-laws,  limited  liability  company  agreement  or  partnership
agreement,  as the case may be, of the Company or any of the subsidiaries listed
on  Schedule I hereto  (the  "Subsidiaries")  or any  judgment,  decree,  order,
statute,  rule  or  regulation  of any  court  or any  public,  governmental  or
regulatory  agency or body  having  jurisdiction  over the Company or any of the
Subsidiaries or any of their respective properties or assets. The Company has no
other  significant  subsidiaries  (as  such  term is  defined  in  Rule  1-02 of
Regulation  S-X) that are not set forth on  Schedule  I. No  consent,  approval,
authorization, order, registration, filing, qualification,  license or permit of
or with any  court or any  public,  governmental  or  regulatory  agency or body
having  jurisdiction over the Company or any of the Subsidiaries or any of their
respective  properties  or assets is required  for the  execution,  delivery and
performance of this  Agreement,  the  applicable  Terms  Agreement,  any Warrant
Agreement or any Deposit  Agreement,  or the  consummation  of the  transactions
contemplated  hereby  or  thereby,  by  the  Registration  Statement  and by the
Prospectus,  including  the  issuance,  sale and  delivery  of the  Underwritten
Securities  to be issued,  sold and  delivered  by the  Company  pursuant to the
applicable  Terms  Agreement,  any Warrant  Agreement or any Deposit  Agreement,
except the registration  under the 1933 Act of the  Underwritten  Securities and
such  consents,  approvals,  authorizations,   orders,  registrations,  filings,
qualifications,  licenses and permits as may be required under state  securities
or Blue Sky  laws in  connection  with  the  purchase  and  distribution  of the
Underwritten Securities by you.

            (xii) The authorized, issued and outstanding stock of the Company is
as set forth in the Prospectus under  "Capitalization"  or in the latest balance
sheet  incorporated by reference  therein (except for subsequent  issuances,  if
any,  pursuant to reservations,  agreements,  employee  benefit plans,  dividend
reinvestment plans,  employee and director stock option plans or the exercise of
convertible securities referred to in the Prospectus or otherwise referred to in
the  Prospectus),  and all of the issued  shares of capital stock of the Company
have  been  duly  and  validly   authorized  and  issued,  are  fully  paid  and
non-assessable  and were not issued in violation of or subject to any preemptive
or similar  rights  that  entitle  or will  entitle  any  person to acquire  any
Underwritten  Securities from the Company upon issuance  thereof by the Company,
except for such rights as may have been fully  satisfied  or waived prior to the
effectiveness of the Registration Statement.

            (xiii) The Company and each of the Company's  subsidiaries  has been
duly organized and is validly  existing as a corporation,  partnership,  limited
liability  company or real estate  investment  trust in good standing  under the
laws of its respective jurisdiction of organization. Each of the Company and its
subsidiaries  is duly  qualified  to do  business  and is in good  standing as a
foreign  corporation,  partnership,  limited  liability  company or real  estate

                                       6



investment trust in each  jurisdiction in which the character or location of its
properties (owned,  leased or licensed) or the nature or conduct of its business
makes such qualification necessary, except for those failures to be so qualified
or in good  standing  which will not in the  aggregate  have a material  adverse
effect  on the  condition  (financial  or  otherwise),  results  of  operations,
business, properties or prospects of the Company and its subsidiaries taken as a
whole (a "Material  Adverse  Effect").  Each of the Company and its subsidiaries
has all requisite power and authority,  and all necessary  consents,  approvals,
authorizations, orders, registrations,  qualifications,  licenses and permits of
and  from  all  public,   regulatory   or   governmental   agencies  and  bodies
(collectively,  "Governmental  Licenses"),  to  own,  lease  and  operate  their
respective  properties and conduct their respective  businesses as are now being
conducted and as described in the  Registration  Statement  and the  Prospectus,
except where the failure to possess any such Governmental  Licenses would not in
the aggregate have a Material  Adverse  Effect;  and no such consent,  approval,
authorization, order, registration,  qualification, license or permit contains a
materially  burdensome  restriction not adequately disclosed in the Registration
Statement and the Prospectus.

            (xiv)  Except as  described  in the  Registration  Statement  or the
Prospectus, there is no legal or governmental proceeding to which the Company or
any of its subsidiaries is a party, or any property of the Company or any of its
subsidiaries is the subject which, singularly or in the aggregate, if determined
adversely to the Company or any of its  subsidiaries,  are reasonably  likely to
have a Material Adverse Effect, and to the best of the Company's  knowledge,  no
such  proceedings are threatened or contemplated by governmental  authorities or
threatened or contemplated by others.

            (xv)  Neither the Company nor any of its  affiliates  have taken nor
will take, directly or indirectly, any action designed to cause or result in, or
which  constitutes  or which might  reasonably  be expected to  constitute,  the
stabilization  or  manipulation  of the price of the  shares of Common  Stock to
facilitate the sale or resale of the Underwritten Securities.

            (xvi) The financial  statements,  including the notes  thereto,  and
supporting  schedules  included or incorporated by reference in the Registration
Statement  and the  Prospectus  present  fairly the  financial  position  of the
Company  and  its  consolidated  subsidiaries  as of  the  dates  indicated  and
condition  and  results  of  operations  for the  periods  specified;  except as
otherwise  stated  in  the  Registration  Statement  and  the  Prospectus,  said
financial  statements have been prepared in conformity  with generally  accepted
accounting  principles  applied on a  consistent  basis  throughout  the periods
involved;  and the  financial  statements,  including  the  notes  thereto,  and
supporting  schedules  included or incorporated by reference in the Registration
Statement  and the  Prospectus  present  fairly the  information  required to be
stated therein.

            (xvii)  The pro  forma  financial  statements,  including  the notes
thereto, included or incorporated by reference in the Registration Statement and
the Prospectus have been prepared in accordance with the applicable requirements
of the 1933 Act and the 1933 Act Regulations with respect to pro forma financial
statements and include all adjustments necessary to present fairly the pro forma
financial  position of the Company at the  respective  dates  indicated  and the
results of operations for the respective periods specified. The assumptions used
in preparing the pro forma financial  statements  provide a reasonable basis for
presenting the significant effects directly  attributable to the transactions or
events  described  therein,  the related

                                       7



pro forma adjustments give appropriate effect to those assumptions,  and the pro
forma columns therein reflect the proper application of those adjustments to the
corresponding  historical  financial statement amounts. All historical financial
statements  and  information   and  all  pro  forma  financial   statements  and
information required by the 1933 Act, the 1933 Act Regulations, the 1934 Act and
the 1934 Act  Regulations are included,  or  incorporated  by reference,  in the
Registration Statement and the Prospectus.

            (xviii) No relationship, direct or indirect, exists between or among
any of the Company or any  affiliate  of the Company,  on the one hand,  and any
director,  officer,  stockholder,  customer  or  supplier  of the Company or any
affiliate of the Company,  on the other hand, which is required by the 1933 Act,
1934  Act and the 1933  Act  Regulations  to be  described  in the  Registration
Statement or the  Prospectus  which is not so  described or is not  described as
required.  There are no outstanding loans,  advances (except normal advances for
business  expenses  in  the  ordinary  course  of  business)  or  guarantees  of
indebtedness  by the  Company to or for the  benefit of any of the  officers  or
directors of the Company or any of their  respective  family members,  except as
disclosed or  incorporated  by reference in the  Registration  Statement and the
Prospectus.

            (xix) The Company and its Subsidiaries maintain a system of internal
accounting and other controls  sufficient to provide reasonable  assurances that
(i)  transactions  are  executed  in  accordance  with  management's  general or
specific  authorizations,  (ii) transactions are recorded as necessary to permit
preparation  of financial  statements  in  conformity  with  generally  accepted
accounting principles and to maintain accountability for assets, (iii) access to
assets is permitted  only in accordance  with  management's  general or specific
authorization,  and (iv) the  recorded  accounting  for assets is compared  with
existing  assets at reasonable  intervals and  appropriate  action is taken with
respect to any differences.

            (xx) No holder of  securities  of the  Company has any rights to the
registration  of  securities  of  the  Company  because  of  the  filing  of the
Registration  Statement  or  otherwise  in  connection  with  the  sale  of  the
Underwritten Securities contemplated in the applicable Terms Agreement.

            (xxi) The Company is not, and upon  consummation of the transactions
contemplated  in this  Agreement,  the  applicable  Terms  Agreement  and in the
Prospectus  will not be, an "investment  company" as such term is defined in the
Investment Company Act of 1940, as amended (the "Investment Company Act").

            (xxii) (A) The Company and its subsidiaries have good and marketable
fee simple title or leasehold  title,  as the case may be, to all real  property
owned or leased, as applicable, by the Company or any subsidiary, and good title
to all other properties owned by them (collectively,  the "Properties"), and any
improvements thereon and all other assets that are required for the operation of
such  properties in the manner in which they  currently  are operated,  free and
clear of all liens, encumbrances, claims, security interests and defects, except
such as are Permitted  Encumbrances  (as  hereinafter  defined);  (B) all liens,
charges,  encumbrances,  claims  or  restrictions  on or  affecting  any  of the
Properties  and the assets of any of the  Company or its  subsidiaries  that are
required to be disclosed in the  Prospectus are disclosed  therein;  (C) each of
the  Properties  complies  with  all  applicable  codes,  laws  and  regulations
(including,

                                       8



without  limitation,  building and zoning codes,  laws and  regulations and laws
relating to access to the Properties),  except if and to the extent disclosed in
the  Prospectus  and except for such  failures  to comply  that would not in the
aggregate  have a  Material  Adverse  Effect;  (D) there  are in effect  for the
Properties and the assets of each of the Company and its subsidiaries  insurance
policies covering the risks and in amounts that are commercially  reasonable for
the Properties and the types of assets owned by the Company and its subsidiaries
and that are  consistent  with the  types and  amounts  of  insurance  typically
maintained by prudent owners of properties similar to such assets in the markets
in which  such  assets are  located,  and  neither  the  Company  nor any of its
subsidiaries  has received  from any  insurance  company  notice of any material
defects or  deficiencies  affecting the  insurability  of any such assets or any
notices of cancellation  or intent to cancel any such policies;  and (E) neither
the  Company  nor  any of its  subsidiaries  has  knowledge  of any  pending  or
threatened, litigation, moratorium,  condemnation proceedings, zoning change, or
other similar  proceeding or action that could in any manner affect the size of,
use of, improvements on, construction on, access to or availability of utilities
or other  necessary  services  to the  Properties,  except such  proceedings  or
actions  that would not have a Material  Adverse  Effect.  All of the leases and
subleases  material  to  the  business  of  the  Company  and  its  subsidiaries
considered  as  one  enterprise,  and  under  which  the  Company  or any of its
subsidiaries holds the Properties, are in full force and effect, and neither the
Company nor any of its  subsidiaries  has  received  any notice of any  material
claim of any sort that has been asserted by anyone  adverse to the rights of the
Company  or any of its  subsidiaries  under  any  of  the  leases  or  subleases
mentioned above, or affecting or questioning the rights of the Company or any of
its subsidiaries of the continued possession of the leased or subleased premises
under any such lease or sublease.  "Permitted  Encumbrance" shall mean (a) liens
on Properties securing any of the Company or any subsidiaries  obligations,  (b)
other liens which are expressly  described in the  Prospectus  and (c) customary
easements and encumbrances and other exceptions to title which do not materially
impair the  operation,  development  or use of the  Properties  for the purposes
intended therefor as contemplated in the Prospectus.

            (xxiii)  Except  as  disclosed  in the  Registration  Statement  and
Prospectus or as would not have a Material  Adverse  Effect:  (A) each Property,
including,  without  limitation,  the Environment (as defined below)  associated
with such Property,  is free of any Hazardous Substance (as hereinafter defined)
in violation of any  Environmental  Law (as defined  below)  applicable  to such
Property,  except for Hazardous  Substances  that would not result in a Material
Adverse Effect;  (B) neither the Company nor any of its  subsidiaries has during
the period of its ownership  caused or suffered to occur any Release (as defined
below) of any Hazardous Substance into the Environment on, in, under or from any
Property in violation of any Environmental Law applicable to such Property,  and
no condition  exists on, in, under or, to the knowledge of the Company or any of
its  subsidiaries  adjacent to, any Property that could result in the incurrence
of material  liabilities  or any material  violations of any  Environmental  Law
applicable  to such  Property,  or give rise to the  imposition  of any Lien (as
hereinafter  defined) under any  Environmental  Law; (C) neither the Company nor
any of its  subsidiaries is engaged in any  manufacturing at the Properties that
(1) requires the use, handling,  transportation,  storage, treatment or disposal
of any Hazardous  Substance (other than cleaning  solvents and similar materials
and other than  insecticides and herbicides that are used in the ordinary course
of operating the Properties and in compliance with all applicable  Environmental
Laws)  or  (2)  requires  permits  or is  otherwise  regulated  pursuant  to any
Environmental  Law;  (D) neither the  Company  nor any of its  subsidiaries  has
received  any  notice of a claim  under or  pursuant  to any

                                       9



Environmental  Law  applicable  to a Property or under common law  pertaining to
Hazardous  Substances  on or  originating  from any  Property;  (E)  neither the
Company  nor  any  of  its   subsidiaries  has  received  any  notice  from  any
Governmental  Authority (as hereinafter  defined)  claiming any violation of any
Environmental Law that is uncured or unremediated as of the date hereof; and (F)
no  Property  is  included  or, to the  knowledge  of the  Company or any of its
subsidiaries,  proposed for  inclusion on the  National  Priorities  List issued
pursuant to CERCLA (as hereinafter  defined) by the United States  Environmental
Protection  Agency (the "EPA") or on the Comprehensive  Environmental  Response,
Compensation,  and Liability  Information System database maintained by the EPA,
and has not otherwise been identified by the EPA as a potential  CERCLA removal,
remedial or response site or included or, to the knowledge of the Company or any
of its subsidiaries,  proposed for inclusion on, any similar list of potentially
contaminated  sites pursuant to any other applicable  Environmental  Law nor has
the Company or any of its subsidiaries  received any written notice from the EPA
or any other Governmental  Authority  proposing the inclusion of any Property on
such list; and (G) there are no  underground  storage tanks located on or in any
Property which have not been disclosed to the Underwriters.

            As used  herein,  the  term  "Hazardous  Substance"  shall  include,
without limitation, any hazardous substance, hazardous waste, toxic or dangerous
substance,  pollutant, solid waste or similarly designated materials, including,
without limitation,  oil, petroleum or any petroleum-derived substance or waste,
asbestos  or  asbestos-containing   materials,  PCBs,  pesticides,   explosives,
radioactive materials,  dioxins, urea formaldehyde insulation or any constituent
of any such  substance,  pollutant  or  waste,  including  any  such  substance,
pollutant  or  waste  identified  or  regulated  under  any   Environmental  Law
(including, without limitation, materials listed in the United States Department
of Transportation  Optional Hazardous Material Table, 49 C.F.R. ss. 172.101,  as
heretofore amended, or in the EPA's List of Hazardous  Substances and Reportable
Quantities, 40 C.F.R. Part 302, as heretofore amended); "Environment" shall mean
any surface  water,  drinking  water,  ground water,  land  surface,  subsurface
strata, river sediment, buildings,  structures, and ambient workplace and indoor
air;  "Environmental Law" shall mean the Comprehensive  Environmental  Response,
Compensation  and Liability Act of 1980, as amended (42 U.S.C. ss. 9601 et seq.)
("CERCLA"),  the Resource  Conservation and Recovery Act of 1976, as amended (42
U.S.C. ss. 6901, et seq.), the Clean Air Act, as amended (42 U.S.C. ss. 7401, et
seq.),  the Clean Water Act, as amended (33 U.S.C. ss. 1251, et seq.), the Toxic
Substances  Control  Act,  as  amended  (15  U.S.C.  ss.  2601,  et  seq.),  the
Occupational  Safety and Health Act of 1970,  as amended (29 U.S.C.  ss. 651, et
seq.),  the Hazardous  Materials  Transportation  Act, as amended (49 U.S.C. ss.
1801,  et seq.),  and all other  federal,  state  and  local  laws,  ordinances,
regulations,  rules, orders, decisions and permits relating to the protection of
the  environment or of human health from  environmental  effects;  "Governmental
Authority" shall mean any federal, state or local governmental office, agency or
authority  having the duty or authority to promulgate,  implement or enforce any
Environmental  Law;  "Lien"  shall  mean,  with  respect  to any  Property,  any
mortgage, deed of trust, pledge, security interest, lien, encumbrance,  penalty,
fine, charge,  assessment,  judgment or other liability in, on or affecting such
Property;  and "Release"  shall mean any spilling,  leaking,  pumping,  pouring,
emitting,  emptying,   discharging,   injecting,  escaping,  leaching,  dumping,
emanating  or  disposing  of  any  Hazardous  Substance  into  the  Environment,
including,   without   limitation,   the  abandonment  or  discard  of  barrels,
containers, tanks (including, without limitation,  underground storage tanks) or
other receptacles containing or previously containing any Hazardous Substance

                                       10



or any release, emission,  discharge or similar term, as those terms are defined
or used in any Environmental Law.

            (xxiv) The  Company  and each of its  subsidiaries  have  accurately
prepared  and timely  filed all  federal,  state and other tax returns  that are
required  to be filed by it and have paid or made  provision  for the payment of
all taxes, assessments, governmental or other similar charges, including without
limitation, all sales and use taxes and all taxes which such entity is obligated
to withhold from amounts owing to employees,  creditors and third parties,  with
respect to the periods covered by such tax returns  (whether or not such amounts
are shown as due on any tax return),  except, in all cases, for any such amounts
that the Company is contesting in good faith and except in any case in which the
failure to so file or pay would not in the  aggregate  have a  Material  Adverse
Effect.  No deficiency  assessment with respect to a proposed  adjustment of the
Company's or any of its subsidiaries' federal,  state, or other taxes is pending
or, to the best of the Company's knowledge, threatened which could reasonably be
expected in the  aggregate to have a Material  Adverse  Effect.  There is no tax
lien,  whether  imposed  by any  federal,  state,  or  other  taxing  authority,
outstanding against the assets,  properties or business of the Company or any of
its subsidiaries, other than tax liens for taxes not yet due.

            (xxv) There are no contracts or other  documents  which are required
to be described in the  Registration  Statement or the Prospectus or to be filed
as exhibits thereto which have not been so described and filed as required.

            (xxvi)  Neither the Company  nor any of its  subsidiaries  (i) is in
violation  of  its  charter,   by-laws,  limited  liability  company  agreement,
certificate of limited partnership or partnership agreement, as the case may be,
(ii) is in default under, and no event has occurred which,  with notice or lapse
of time or both, would  constitute such a default,  or result in the creation or
imposition of any lien, charge or encumbrance upon any property or assets of the
Company or any of its subsidiaries pursuant to, any indenture, mortgage, deed of
trust,  loan agreement or other  agreement or instrument to which the Company or
any of its  subsidiaries  is a  party  or by  which  the  Company  or any of its
subsidiaries  is bound or to which any of their  properties or assets is subject
or (iii) is in violation in any respect of any statute or any judgment,  decree,
order,  rule or regulation of any court or governmental or regulatory  agency or
body having  jurisdiction  over the Company or any of its subsidiaries or any of
their  properties  or  assets,  except  in the case of (ii) or (iii)  above  any
violation or default that would not have a Material Adverse Effect.

            (xxvii)  The  Company  and each of its  subsidiaries  own or possess
adequate  right to use all  trademarks,  service marks,  trade names,  trademark
registrations,  service mark registrations,  copyrights,  licenses, know-how and
other intellectual property (including trade secrets and other unpatented and/or
unpatentable  proprietary or  confidential  information,  systems or procedures)
necessary for the conduct of their respective  businesses as being conducted and
as described in the  Registration  Statement  and  Prospectus,  except where the
failure to own or possess such right would not in the aggregate  have a Material
Adverse  Effect,  and  have no  reason  to  believe  that the  conduct  of their
respective  businesses  will conflict  with, and have not received any notice of
any claim of conflict with, any such right of others which claim, if the subject
of  an  unfavorable  decision,  ruling  or  judgment,  could  in  the  aggregate
reasonably be expected to result in a Material Adverse Effect.

                                       11



            (xxviii) No labor  disturbance by the employees of the Company,  the
Manager or any of their  respective  subsidiaries  exists or, to the best of the
Company's  knowledge,  is  imminent  which  might be expected to have a Material
Adverse Effect.

            (xxix) The Company does not have, and does not anticipate  incurring
any liabilities  under, the Employee  Retirement Income Security Act of 1974, as
amended,  or Section 4975 of the Internal  Revenue Code of 1986, as amended from
time to time (the "Code").

            (xxx)  The   statistical   and   market-related   data  included  or
incorporated by reference in the  Registration  Statement and the Prospectus are
based on or derived from sources  which the Company  believes to be reliable and
accurate.

            (xxxi) Commencing with its taxable year ended December 31, 2002, the
Company has been and, upon the sale of the Underwritten  Securities  pursuant to
the applicable  Terms  Agreement,  the Company will continue to be organized and
operated in conformity with, the requirements for  qualification and taxation as
a real estate  investment  trust (a "REIT")  under the Code,  and the  Company's
proposed  method of operation as described in the  Prospectus  will enable it to
continue to meet the requirements for qualification and taxation as a REIT under
the Code,  and no actions have been taken (or not taken which are required to be
taken) which would cause such qualification to be lost.

            (xxxii) The Company is in compliance with  applicable  provisions of
the Sarbanes-Oxley Act that are effective and is actively taking steps to ensure
that  it  will  be  in  compliance  with  other  applicable  provisions  of  the
Sarbanes-Oxley Act upon the effectiveness of such provisions.

            (xxxiii)  The  Company has  established  and  maintains  "disclosure
controls and  procedures"  (as defined in Rules  13a-14(c)  and 15d-14(c) of the
1934 Act); the Company's  "disclosure  controls and  procedures"  are reasonably
designed to ensure  that all  information  (both  financial  and  non-financial)
required to be  disclosed by the Company in the reports that it files or submits
under the 1934 Act is recorded,  processed,  summarized and reported  within the
time periods specified in the1934 Act Regulations, and that all such information
is accumulated and  communicated  to the Company's  management as appropriate to
allow  timely  decisions   regarding   required   disclosure  and  to  make  the
certifications of the Chief Executive Officer and Chief Financial Officer of the
Company required under the 1934 Act with respect to such reports.

            (xxxiv) Since the date of the filing of the Company's  Annual Report
on Form 10-K for the year ended  December 31, 2003,  the Company's  auditors and
the audit  committee  of the  Board of  Directors  of the  Company  (or  persons
fulfilling the equivalent function) have not been advised of (i) any significant
deficiencies  in the  design or  operation  of  internal  controls  which  could
adversely affect the Company's ability to record, process,  summarize and report
financial data nor any material weaknesses in internal controls; (ii) any fraud,
whether or not material,  that involves management or other employees who have a
significant role in the Company's internal controls.

            (xxxv) Since the date of the filing of the  Company's  Annual Report
on  Form  10-K  for the  year  ended  December  31,  2003,  there  have  been no
significant  changes  in  internal

                                       12



controls or in other factors that could significantly  affect internal controls,
including any  corrective  actions with regard to significant  deficiencies  and
material weaknesses.

            (xxxvi)  Neither the Company  nor, to the  knowledge of the Company,
any director,  officer, agent, employee or affiliate of the Company is currently
subject to any U.S.  sanctions  administered  by the  Office of  Foreign  Assets
Control of the U.S.  Treasury  Department  ("OFAC");  and the  Company  will not
directly or indirectly use the proceeds of the offering,  or lend, contribute or
otherwise make available such proceeds to any subsidiary,  joint venture partner
or other person or entity,  for the purpose of financing  the  activities of any
person currently subject to any U.S. sanctions administered by OFAC.

      (b) REPRESENTATIONS AND WARRANTIES OF THE MANAGER.  The Manager represents
and  warrants to you,  as of the date  hereof,  and to you and each  Underwriter
named in the  applicable  Terms  Agreement,  as of each  Representation  Date as
follows:

            (i) The information concerning the Manager and its affiliates (other
than the Company and its subsidiaries)  included or incorporated by reference in
the  Registration  Statement and  Prospectus is true and correct in all material
respects.

            (ii) The Manager has been duly organized and is validly  existing as
a limited  liability company and is in good standing under the laws of Delaware.
The  Manager is duly  qualified  to do  business  and is in good  standing  as a
foreign limited liability company in each jurisdiction in which the character or
location of its properties (owned,  leased or licensed) or the nature or conduct
of its business makes such qualification necessary, except for those failures to
be so  qualified  or in good  standing  which will not in the  aggregate  have a
Material Adverse Effect. The Manager has all requisite power and authority,  and
all necessary  Governmental  Licenses,  to own, lease and operate its properties
and conduct its business as it is now being conducted,  except where the failure
to possess such Governmental  Licenses will not in the aggregate have a Material
Adverse  Effect,   and  no  such  consent,   approval,   authorization,   order,
registration,  qualification, license or permit contains a materially burdensome
restriction  not  adequately  disclosed  or  incorporated  by  reference  in the
Registration Statement and the Prospectus.

            (iii) This Agreement, the related Terms Agreement and the Management
Agreement have each been duly and validly authorized,  executed and delivered by
the Manager. The Management Agreement  constitutes a valid and binding agreement
of the Manager,  enforceable in accordance with its terms,  except to the extent
that   enforcement   thereof   may  be   limited  by   bankruptcy,   insolvency,
reorganization  or other laws affecting  enforcement of creditors'  rights or by
general equitable principles.

            (iv) The Manager is not (i) in  violation  of its charter or limited
liability  company agreement or (ii) in default under, and no event has occurred
which,  with notice or lapse of time or both,  would  constitute  such a default
under,  or  result  in the  creation  or  imposition  of  any  lien,  charge  or
encumbrance  upon,  any  property  or  assets  of  the  Manager  or  any  of its
subsidiaries pursuant to, any indenture, mortgage, deed of trust, loan agreement
or other  agreement or instrument to which it is a party or by which it is bound
or to which any of its  property  or assets is  subject or in  violation  in any
respect of any statute or any judgment, decree,

                                       13



order,  rule or regulation of any court or governmental or regulatory  agency or
body having  jurisdiction  over the Manager or any of its subsidiaries or any of
their  properties  or assets,  except in the case of (ii)  above any  default or
event that would not have a Material Adverse Effect.

            (v)  Except  as  described  in  the   Registration   Statement   and
Prospectus, there is no legal or governmental proceeding to which the Manager or
any of its  subsidiaries  is a party, or of which any property of the Manager or
any of its subsidiaries is the subject which, singularly or in the aggregate, if
determined  adversely to the Manager or any of its subsidiaries,  are reasonably
likely  to have a  Material  Adverse  Effect,  and to the best of the  Manager's
knowledge,  no such  proceedings  are threatened or contemplated by governmental
authorities or threatened or contemplated by others.

            (vi) No filing with, or authorization,  approval,  consent, license,
order,  registration,  qualification  or decree  of,  any court or  governmental
authority or agency is necessary or required for the  performance by the Manager
of its obligations hereunder which have not been made or the failure of which to
have been made in the aggregate would not have a Material Adverse Effect.

            (vii) The Manager is not prohibited by the  Investment  Advisers Act
of  1940,  as  amended  (the  "Advisers  Act"),  or the  rules  and  regulations
thereunder,  from acting under the Management  Agreement as  contemplated by the
Registration Statement and Prospectus.

            (viii) With respect to each  taxable  year ended  December 31, 1998,
1999,  2000,  2001 and 2002,  Newcastle  Investment  Holdings Corp.  ("NIH"),  a
corporation organized and existing under the laws of the State of Maryland,  has
operated,  and currently intends to operate, in conformity with the requirements
for qualification and taxation as a REIT under the Code. NIH qualified as a REIT
for its taxable years ended December 31, 1998, 1999, 2000, 2001 and 2002.

      2. PURCHASE, SALE AND DELIVERY OF THE SHARES.

      (a)  The  several   commitments  of  the   Underwriters  to  purchase  the
Underwritten  Securities  pursuant to the applicable  Terms  Agreement  shall be
deemed  to have been made on the  basis of the  representations  and  warranties
herein  contained  and shall be subject to the terms and  conditions  herein set
forth.

      (b) In addition, on the basis of the representations and warranties herein
contained and subject to the terms and conditions  herein set forth, the Company
may grant,  if so provided in the  applicable  Terms  Agreement  relating to the
Initial  Underwritten  Securities,  an option to the Underwriters  named in such
Terms  Agreement,  severally  and not  jointly,  to purchase up to the number of
Option  Securities set forth therein at the same price per Option Security as is
applicable  to the  Initial  Underwritten  Securities  less  the  amount  of any
distribution  payable with respect to an Initial  Underwritten  Security but not
payable with respect to an Option Security. Such option, if granted, will expire
30 days or such  lesser  number of days as may be  specified  in the  applicable
Terms  Agreement  after  the   Representation   Date  relating  to  the  Initial
Underwritten  Securities,  and may be exercised in whole or in part from time to
time  only for the  purpose  of  covering  over-allotments  which may be made in
connection  with the  offering  and

                                       14



distribution  of the Initial  Underwritten  Securities upon notice by you to the
Company  setting  forth the number of Option  Securities as to which the several
Underwriters  are then  exercising  the option  and the time,  date and place of
payment  and  delivery  for such  Option  Securities.  Any such time and date of
delivery (a "Date of  Delivery")  shall be  determined  by you, but shall not be
later than three full  business  days and not be earlier than two full  business
days after the exercise of said option,  unless otherwise agreed upon by you and
the  Company.  If the option is exercised as to all or any portion of the Option
Securities,  each of the  Underwriters,  acting severally and not jointly,  will
purchase  that  proportion of the total number of Option  Securities  then being
purchased  which  the  number  of  Initial  Underwritten  Securities  each  such
Underwriter  has  severally  agreed to purchase  as set forth in the  applicable
Terms  Agreement  bears to the total number of Initial  Underwritten  Securities
(except as otherwise  provided in the applicable  Terms  Agreement),  subject to
such  adjustments as you in your discretion shall make to eliminate any sales or
purchases of fractional Initial Underwritten Securities.

      (c) Payment of the purchase  price for, and delivery of, the  Underwritten
Securities  to be purchased by the  Underwriters  shall be made at the office of
Sidley Austin Brown & Wood LLP, 787 Seventh Avenue, New York, New York 10019, or
at such other  place as shall be agreed  upon by you and the  Company,  at 10:00
A.M.,  New York City time,  on the third or fourth  business  day (as  permitted
under Rule 15c6-1 under the 1934 Act) (unless  postponed in accordance  with the
provisions of Section 9) specified in the applicable  Terms Agreement or at such
other time as shall be agreed  upon by you and the  Company  (each such time and
date being referred to as a "Closing Time"). In addition,  in the event that any
or all of the Option  Securities are purchased by the  Underwriters,  payment of
the purchase price for, and delivery of certificates  representing,  such Option
Securities,  shall be made at the above-mentioned offices of Sidley Austin Brown
& Wood  LLP,  or at such  other  place as shall  be  agreed  upon by you and the
Company on each Date of  Delivery  as  specified  in the notice  from you to the
Company.  Unless otherwise specified in the applicable Terms Agreement,  payment
shall be made by wire  transfer in Federal  (same day) funds to the Company upon
delivery of certificates  for the  Underwritten  Securities to you,  through the
facilities of the Depository  Trust Company,  if applicable,  for the respective
accounts of the Underwriters for the Underwritten  Securities to be purchased by
them against receipt therefor signed by you. The Underwritten  Securities or, if
applicable,  the Depositary Receipts evidencing the Depositary Shares,  shall be
in such authorized denominations and registered in such names as you may request
in writing at least one  business  day prior to the  applicable  Closing Time or
Date of Delivery, as the case may be. The Underwritten Securities,  which may be
in temporary  form,  will be made available for examination and packaging by you
on or  before  the  first  business  day  prior to the  Closing  Time or Date of
Delivery, as the case may be.

      (d) If authorized by the  applicable  Terms  Agreement,  the  Underwriters
named therein may solicit offers to purchase  Underwritten  Securities  from the
Company pursuant to delayed delivery contracts  ("Delayed  Delivery  Contracts")
substantially  in the form of Exhibit B hereto with such changes  therein as the
Company may approve.  As compensation for arranging Delayed Delivery  Contracts,
the Company will pay to you at Closing Time, for the respective  accounts of the
Underwriters,  a fee specified in the applicable Terms Agreement for each of the
Underwritten  Securities  for which Delayed  Delivery  Contracts are made at the
Closing Time as is  specified in the  applicable  Terms  Agreement.  Any Delayed
Delivery Contracts are to be with institutional investors of the types described
in the  Prospectus.  At the Closing  Time,  the

                                       15



Company  will  enter  into  Delayed  Delivery  Contracts  (for not less than the
minimum  number  of  Underwritten   Securities  per  Delayed  Delivery  Contract
specified in the applicable Terms Agreement) with all purchasers proposed by the
Underwriters  and previously  approved by the Company as provided below, but not
for an aggregate  number of Underwritten  Securities in excess of that specified
in  the  applicable  Terms  Agreement.   The  Underwriters  will  not  have  any
responsibility for the validity or performance of Delayed Delivery Contracts.

         You shall  submit to the Company,  at least two business  days prior to
the Closing  Time,  the names of any  institutional  investors  with which it is
proposed  that the Company will enter into Delayed  Delivery  Contracts  and the
number of  Underwritten  Securities  to be  purchased  by each of them,  and the
Company will advise you, at least two business  days prior to the Closing  Time,
of the names of the  institutions  with  which the  making of  Delayed  Delivery
Contracts is approved by the Company and the number of  Underwritten  Securities
to be covered by each such Delayed Delivery Contract.

         The number of  Underwritten  Securities  agreed to be  purchased by the
several Underwriters pursuant to the applicable Terms Agreement shall be reduced
by the number of Underwritten  Securities covered by Delayed Delivery Contracts,
as to each  Underwriter as set forth in a written notice delivered by you to the
Company; PROVIDED,  HOWEVER, that the total number of Underwritten Securities to
be  purchased  by all  Underwriters  shall be the total  number of  Underwritten
Securities  covered  by the  applicable  Terms  Agreement,  less the  number  of
Underwritten Securities covered by Delayed Delivery Contracts.

      3. COVENANTS.

      (a)  COVENANTS OF THE COMPANY.  The Company  covenants and agrees with you
and each Underwriter participating in the offering of Underwritten Securities as
follows:

            (i) If the Company does not elect to rely on Rule 434 under the 1933
Act  Regulations,  immediately  following the execution of the applicable  Terms
Agreement,  the Company will prepare a Prospectus  Supplement  setting forth the
number of Underwritten  Securities covered thereby and their terms not otherwise
specified in the Prospectus  pursuant to which the  Underwritten  Securities are
being issued,  the names of the  Underwriters  participating in the offering and
the  number of  Underwritten  Securities  which  each  severally  has  agreed to
purchase, the names of the Underwriters acting as co-managers in connection with
the offering, the price at which the Underwritten Securities are to be purchased
by the Underwriters from the Company, the initial public offering price, if any,
the  selling   concession  and   reallowance,   if  any,  any  delayed  delivery
arrangements, and such other information as you and the Company deem appropriate
in connection with the offering of the Underwritten Securities;  and the Company
will promptly transmit copies of the Prospectus Supplement to the Commission for
filing  pursuant to Rule 424(b) of the 1933 Act  Regulations and will furnish to
the Underwriters named therein as many copies of the Prospectus  (including such
Prospectus Supplement) as you shall reasonably request. If the Company elects to
rely on Rule 434  under  the 1933 Act  Regulations,  immediately  following  the
execution  of the  applicable  Terms  Agreement,  the  Company  will  prepare an
abbreviated term sheet that complies with the requirements of Rule 434 under the
1933 Act Regulations and will provide the  Underwriters  with copies of the form
of Rule 434  Prospectus,  in such number as you shall  reasonably  request,  and
promptly file or transmit for filing with the

                                       16



Commission the form of Prospectus  complying with Rule 434(c)(2) of the 1933 Act
Regulations in accordance with Rule 424(b) of the 1933 Act Regulations.

            (ii) The Company will notify you immediately,  and if written notice
is  requested  by you,  confirm  such  notice in writing  as soon as  reasonably
practicable,  of (i) the  effectiveness  of any  amendment  to the  Registration
Statement,  (ii) the  transmittal to the Commission for filing of any Prospectus
Supplement or other supplement or amendment to the Prospectus or any document to
be filed  pursuant to the 1934 Act,  (iii) the receipt of any comments  from the
Commission,  (iv)  any  request  by the  Commission  for  any  amendment  to the
Registration  Statement or any amendment or supplement to the  Prospectus or for
additional information, and (v) the issuance by the Commission of any stop order
suspending the effectiveness of the Registration  Statement or the initiation of
any  proceedings  for that purpose;  and the Company will make every  reasonable
effort to prevent  the  issuance  of any stop  order  and,  if any stop order is
issued, to obtain the lifting thereof at the earliest possible moment.

            (iii) At any time when the  Prospectus  is required to be  delivered
under the 1933 Act or the 1934 Act in connection with sales of the  Underwritten
Securities, the Company will give you notice of its intention to file or prepare
any  amendment to the  Registration  Statement or any amendment or supplement to
the  Prospectus,  whether  pursuant  to the  1933  Act,  1934  Act or  otherwise
(including  any revised  prospectus  which the Company  proposes  for use by the
Underwriters  in connection with an offering of  Underwritten  Securities  which
differs  from  the  Prospectus  on  file  at  the  Commission  at the  time  the
Registration  Statement  first  becomes  effective,  whether or not such revised
prospectus  is  required  to be filed  pursuant  to Rule  424(b) of the 1933 Act
Regulations,  or any abbreviated  term sheet prepared in reliance on Rule 434 of
the 1933  Act  Regulations),  and  will  furnish  you  with  copies  of any such
amendment  or  supplement  or  other  documents  proposed  to be filed or used a
reasonable  amount of time prior to such proposed filing or use, as the case may
be, and will not file any such  amendment or supplement or other  documents in a
form to which you or counsel for the Underwriters shall reasonably object.

            (iv) The Company will deliver to each Underwriter as many signed and
conformed copies of the  Registration  Statement as originally filed and of each
amendment  thereto  (including  exhibits  filed  therewith  or  incorporated  by
reference  therein and documents  incorporated  or deemed to be  incorporated by
reference therein) as such Underwriter reasonably requests.

            (v) The Company will furnish to each Underwriter,  from time to time
during the period when the Prospectus is required to be delivered under the 1933
Act or the 1934 Act in  connection  with sales of the  Underwritten  Securities,
such number of copies of the  Prospectus  (as amended or  supplemented)  as such
Underwriter  may reasonably  request for the purposes  contemplated  by the 1933
Act, the 1933 Act Regulations, the 1934 Act or the 1934 Act Regulations.

            (vi) If at any time when the  Prospectus is required to be delivered
under the 1933 Act or the 1934 Act in connection with sales of the  Underwritten
Securities  any event shall occur or condition  exist as a result of which it is
necessary,  in the  opinion of counsel for the  Underwriters  or counsel for the
Company, to amend or supplement the Prospectus in order that

                                       17



the Prospectus  will not include an untrue  statement of a material fact or omit
to state any material fact necessary in order to make the statements therein not
misleading  in the  light  of the  circumstances  existing  at  the  time  it is
delivered to a purchaser,  or if it shall be necessary, in the opinion of either
such counsel, at any such time to amend or supplement the Registration Statement
or the  Prospectus in order to comply with the  requirements  of the 1933 Act or
the 1933 Act Regulations, then the Company will promptly prepare and, subject to
Section  3(a)(iii),  file with the  Commission  such  amendment  or  supplement,
whether by filing documents pursuant to the 1933 Act, the 1934 Act or otherwise,
as may be necessary to correct such untrue  statement or omission or to make the
Registration  Statement and Prospectus  comply with such  requirements,  and the
Company will furnish to the  Underwriters a reasonable  number of copies of such
amendment or supplement.

            (vii)  The  Company  will   endeavor,   in   cooperation   with  the
Underwriters, to qualify the Underwritten Securities, the Warrant Securities, if
any, and the shares of Common Stock  issuable  upon  conversion of the Preferred
Shares  or the  Depositary  Shares,  if any,  for  offering  and sale  under the
applicable  securities laws and real estate  syndication laws of such states and
other  jurisdictions  of  the  United  States  as you  may  designate.  In  each
jurisdiction in which the Underwritten  Securities,  the Warrant Securities,  if
any, and the shares of Common Stock  issuable  upon  conversion of the Preferred
Shares or the  Depositary  Shares,  if any, have been so qualified,  the Company
will file such  statements  and  reports as may be  required by the laws of such
jurisdiction  to  continue  such  qualification  in effect for so long as may be
required for the  distribution  of the  Underwritten  Securities and the Warrant
Securities,  if any; PROVIDED,  HOWEVER, that the Company shall not be obligated
to (A)  qualify  as a  foreign  entity  in any  jurisdiction  where it is not so
qualified,  (B) file any general consent to service of process,  or (C) take any
action that would subject it to income taxation in any such jurisdiction.

            (viii) With  respect to each sale of  Underwritten  Securities,  the
Company  will  make  generally  available  to its  security  holders  as soon as
practicable,  but not later than 90 days  after the close of the period  covered
thereby,  an earnings  statement (in form  complying with the provisions of Rule
158 of the 1933 Act  Regulations)  covering a twelve-month  period beginning not
later than the first day of the  Company's  fiscal  quarter next  following  the
"effective date" (as defined in such Rule 158) of the Registration Statement.

            (ix) The Company,  during the period when the Prospectus is required
to be delivered  under the 1933 Act or the 1934 Act in connection  with sales of
the Underwritten  Securities,  will file all documents required to be filed with
the Commission  pursuant to Section 13, 14 or 15 of the 1934 Act within the time
period prescribed by the 1934 Act and the 1934 Act Regulations.

            (x)  During  the  period of 14 days from the date of the  Prospectus
Supplement,  the Company will not,  directly or  indirectly,  without your prior
written consent,  (a) issue,  sell, offer or agree to sell, grant any option for
the sale of,  pledge,  make any  short  sale or  maintain  any  short  position,
establish or maintain a "put  equivalent  position"  (within the meaning of Rule
16-a-1(h) under the 1934 Act),  enter into any swap,  derivative  transaction or
other  arrangement  that  transfers to another,  in whole or in part, any of the
economic  consequences  of  ownership  of the  Common  Stock  (whether  any such
transaction is to be settled by delivery of Common Stock, other securities, cash
or other  consideration)  or  otherwise  dispose  of, any  Common  Stock (or any

                                       18



securities  convertible into,  exercisable for or exchangeable for Common Stock)
or interest therein of the Company or of any of its subsidiaries, other than the
Company's  sale of  Underwritten  Securities  pursuant to the  applicable  Terms
Agreement  and the  Company's  issuance of Common Stock (i) upon the exercise of
presently  outstanding  options,  (ii) in connection  with  acquisitions  by the
Company or a subsidiary,  and (iii) the grant and exercise of options under,  or
the issuance  and sale of shares  pursuant  to,  employee  stock option plans in
effect on the date hereof or (b) file a  registration  statement  under the 1933
Act  registering  shares of Common Stock (or any  securities  convertible  into,
exercisable for or  exchangeable  for Common Stock) or any interest in shares of
Common Stock,  except for a  registration  statement on Form S-8 with respect to
shares  of  Common  Stock   issuable  under  the  Newcastle   Investment   Corp.
Nonqualified  Stock  Option and  Incentive  Award Plan,  as amended from time to
time.

            (xi) If the Preferred  Shares or Depositary  Shares are  convertible
into shares of Common Stock or if Common Stock Warrants are issued,  the Company
will  reserve  and keep  available  at all times,  free of  preemptive  or other
similar  rights,  a  sufficient  number of shares of Common  Stock or  Preferred
Shares,  as the case may be, for the purpose of enabling  the Company to satisfy
any obligations to issue such shares upon conversion of the Preferred  Shares or
the Depositary  Shares, as the case may be, or upon exercise of the Common Stock
Warrants.

            (xii) If the  Underwritten  Securities  are Common Stock,  Preferred
Shares or Depositary  Shares, the Company will use its best efforts to list such
shares of Common Stock,  Preferred Shares or Depositary  Shares, as the case may
be, on the New York Stock Exchange or such other national securities exchange on
which the  Company's  shares of Common Stock are then listed.  If the  Preferred
Shares or Depositary  Shares are  convertible  into shares of Common Stock,  the
Company will use its best  efforts to list the shares of Common  Stock  issuable
upon  conversion  of the Preferred  Shares or Depositary  Shares on the New York
Stock Exchange or such other national securities exchange on which the Company's
shares of Common Stock are then listed.

            (xiii) The Company will apply the net proceeds  from the sale of the
Underwritten Securities as set forth under "Use of Proceeds" in the Prospectus.

            (xiv) The Company will use its best efforts to meet the requirements
to qualify as a "real  estate  investment  trust" under the Code for each of its
taxable  years for so long as the Board of Directors of the Company  deems it in
the best interests of the Company's shareholders to remain so qualified.

      (b) COVENANT OF THE MANAGER. The Manager covenants and agrees with you and
each Underwriter  participating in the offering of Underwritten Securities,  and
with the Company  that,  during any time when the  Prospectus  is required to be
delivered  under  the  1933  Act or the 1934  Act in  connection  with  sales of
Underwritten  Securities,  it shall notify you and the Company of the occurrence
of  any  material  events  respecting  its  activities,  affairs  or  condition,
financial  or  otherwise,  if,  but only if, as a result of any such event it is
necessary,  in the  opinion of counsel for the  Underwriters  or counsel for the
Company,  to amend or supplement  the Prospectus in order to make the Prospectus
not  misleading  in the light of the  circumstances  existing  at the time it is
delivered to a purchaser,  or if it shall be  necessary,  in the opinion of each
such counsel, at any such time to amend or supplement the Registration Statement
or the  Prospectus in order to

                                       19



comply with the  requirements of the 1933 Act or the 1933 Act  Regulations,  the
Manager  will  forthwith  supply  such  information  to the  Company as shall be
necessary  for  the  Company  to  prepare  an  amendment  or  supplement  to the
Registration   Statement  or  the   Prospectus  in  order  to  comply  with  the
requirements of the 1933 Act or the 1933 Act Regulations,  then the Company will
promptly  prepare and,  subject to Section  3(a)(iii),  file with the Commission
such amendment or supplement,  whether by filing documents  pursuant to the 1933
Act,  the 1934 Act or  otherwise,  as may be  necessary  to correct  such untrue
statement  or  omission or to make the  Registration  Statement  and  Prospectus
comply with such requirements,  and the Company will furnish to the Underwriters
a reasonable number of copies of such amendment or supplement.

      4. PAYMENT OF EXPENSES.

      (a)  EXPENSES.  Whether  or not  the  transactions  contemplated  in  this
Agreement are consummated or this Agreement is terminated,  the Company will pay
all expenses incident to the performance of its obligations under this Agreement
or the applicable Terms Agreement,  including (i) the printing and filing of the
Registration  Statement as originally filed and of each amendment thereto,  (ii)
the  reproduction  and filing of this Agreement,  the applicable Terms Agreement
and, if applicable,  a Deposit  Agreement,  (iii) the preparation,  issuance and
delivery of the Underwritten  Securities and the Warrant Securities,  if any, to
the  Underwriters,  (iv) the fees and disbursements of the Company's counsel and
accountants,  (v) the qualification of the Underwritten Securities,  the Warrant
Securities and the Common Shares issuable upon conversion of Preferred Shares or
the Depositary Shares, if any, under securities laws and real estate syndication
laws in accordance with the provisions of Section  3(a)(vii),  including  filing
fees  and  the  fees  and  disbursements  of  counsel  for the  Underwriters  in
connection  therewith and in  connection  with the  preparation  of any Blue Sky
Survey (if  applicable),  (vi) the reproduction and delivery to the Underwriters
of  copies of any Blue Sky  Survey  (if  applicable),  (vii)  the  printing  and
delivery  to the  Underwriters  of  copies  of  the  Registration  Statement  as
originally filed and of each amendment thereto, each preliminary  prospectus and
of the  Prospectus  and  any  amendments  or  supplements  thereto,  (viii)  the
providing and delivery to the  Underwriters of copies of the applicable  Warrant
Agreement,  if any, (ix) any fees charged by nationally  recognized  statistical
rating  organizations  for  the  rating  of the  Securities,  (x) the  fees  and
expenses,  if any,  incurred  with  respect to the  listing of the  Underwritten
Securities,  or the Common Shares issuable on conversion of the Preferred Shares
or the Depositary Shares, if any, on any national securities exchange,  (xi) the
fees and expenses, if any, incurred with respect to any filing with the National
Association of Securities  Dealers,  Inc. (the "NASD") (if applicable) and (xii)
all travel  expenses  of the  Company's  officers  and  employees  and any other
expense of the Company incurred in connection with attending or hosting meetings
with prospective purchasers of the Underwritten  Securities (other than as shall
have  been  specifically  approved  by the  Underwriters  to be paid  for by the
Underwriters).  The Company  also will pay or cause to be paid:  (i) the cost of
preparing stock certificates; (ii) the cost and charges of any transfer agent or
registrar; and (iii) all other costs and expenses incident to the performance of
its obligations  hereunder which are not otherwise  specifically provided for in
this  Section 4. It is  understood,  however,  that  except as  provided in this
Section 4 and Section 6 hereof, the Underwriters will pay all of their own costs
and  expenses,  including the fees of their  counsel,  stock  transfer  taxes on
resale  of any of the  Underwritten  Securities  by  them,  and any  advertising
expenses connected with any offers they may make.

                                       20



      (b)  TERMINATION  OF  AGREEMENT.  If this  Agreement is  terminated by the
Underwriters  in accordance  with the provisions of Section 5, Section  8(a)(i),
the first clause of Section  8(a)(iii) or Section 8(a)(vi)  hereof,  the Company
shall  reimburse  the  Underwriters  for all of  their  out-of-pocket  expenses,
including the reasonable fees and disbursements of counsel for the Underwriters,
incurred in connection herewith.

      5. CONDITIONS OF UNDERWRITERS' OBLIGATIONS. The several obligations of the
Underwriters  to purchase  Underwritten  Securities  pursuant to the  applicable
Terms  Agreement,  shall be subject to the accuracy of the  representations  and
warranties of the Company and the Manager herein contained as of the date hereof
and as of the Closing  Time,  to the absence  from any  certificates,  opinions,
written  statements or letters furnished to you or to Sidley Austin Brown & Wood
LLP ("Underwriters'  Counsel") pursuant to this Section 5 of any misstatement or
omission to the  performance by the Company and the Manager of their  respective
obligations  hereunder,  and to  each  of the  following  additional  terms  and
conditions:

      (a) At Closing Time, (i) no stop order suspending the effectiveness of the
Registration  Statement shall have been issued under the 1933 Act or proceedings
therefor initiated or threatened by the Commission,  (ii) if Preferred Shares or
Depositary  Shares are being  offered,  the rating  assigned  by any  nationally
recognized  statistical  rating  organization  to  any  preferred  stock  of the
Company,  including such Preferred Shares or Depositary  Shares, as the case may
be, as of the date of the applicable Terms Agreement shall not have been lowered
or withdrawn since the date of the applicable Terms Agreement nor shall any such
rating  organization  have  publicly  announced  that  it has  placed  any  such
preferred  stock of the  Company on what is commonly  termed a "watch  list" for
possible  downgrading,  (iii)  there shall not have come to your  attention  any
facts that would cause you to believe  that the  Prospectus,  together  with the
applicable Prospectus Supplement, at the time it was required to be delivered to
purchasers of the  Underwritten  Securities,  included an untrue  statement of a
material fact or omitted to state a material fact necessary in order to make the
statements  therein,  in light of the  circumstances  existing at such time, not
misleading  and (iv) the  Underwritten  Securities or the Common Stock  issuable
upon  conversion  thereof,  as applicable in accordance  with Section  3(a)(xii)
hereof,  shall be approved  for listing on or before the 30th day after  Closing
Time in accordance with such Section 3(a)(xii).

      (b) At the Closing  Time you shall have  received  the written  opinion of
Skadden,  Arps,  Slate,  Meagher & Flom LLP,  counsel  for the  Company  and the
Manager,  dated the Closing Time and based upon certificates  containing certain
factual  representations  and  covenants  of  the  Company,   addressed  to  the
Underwriters substantially in the form attached hereto as Annex I.

      (c) At the Closing  Time you shall have  received  the written  opinion of
Piper Rudnick LLP, special  Maryland  counsel to the Company,  dated the Closing
Time, addressed to the Underwriters substantially in the form attached hereto as
Annex II.

      (d) All proceedings  taken in connection with the sale of the Underwritten
Securities as contemplated by this Agreement and the applicable  Terms Agreement
shall be satisfactory in form and substance to you and to Underwriters' Counsel,
and the Underwriters shall have received from Underwriters'  Counsel a favorable
opinion,  dated as of the Closing Time, with respect to the issuance and sale of
the Underwritten  Securities,  the Registration Statement and

                                       21



the Prospectus and such other related matters as you may reasonably require, and
the Company shall have furnished to Underwriters' Counsel such documents as they
request for the purpose of enabling them to pass upon such matters. In rendering
such opinion,  Underwriters'  Counsel may rely upon the opinion of Piper Rudnick
LLP as to matters of Maryland law.

      (e) At the Closing Time you shall have received a certificate of the Chief
Executive Officer and Chief Financial Officer of the Company,  dated the Closing
Time to the effect that (i) the condition  set forth in  subsection  (a) of this
Section 5 has been  satisfied,  (ii) as of the date hereof and as of the Closing
Time,  the  representations  and  warranties of the Company set forth in Section
1(a) hereof are accurate,  (iii) as of the Closing Time, the  obligations of the
Company to be performed  hereunder on or prior thereto have been duly  performed
and (iv) subsequent to the respective dates as of which  information is given in
the  Registration   Statement  and  the  Prospectus   (excluding  any  documents
incorporated  by reference  pursuant to the 1934 Act after the  execution of the
applicable Terms Agreement), the Company and its subsidiaries have not sustained
any material loss or interference with their respective businesses or properties
from fire, flood, hurricane,  accident or other calamity, whether or not covered
by insurance, or from any labor dispute or any legal or governmental proceeding,
and there has not been any material adverse change, or any development involving
a material adverse change, in the business  prospects,  properties,  operations,
condition (financial or otherwise),  or results of operations of the Company and
its  subsidiaries  taken as a whole,  except  in each  case as  described  in or
contemplated by the Registration Statement and the Prospectus.

      (f) At the Closing Time you shall have received a certificate of the Chief
Executive Officer and Chief Financial Officer of the Manager,  dated the Closing
Time to the effect that (i) as of the date  hereof and as of the  Closing  Time,
the  representations  and  warranties  of the Manager set forth in Section  1(b)
hereof are accurate, (ii) as of the Closing Time, the obligations of the Manager
to be performed hereunder on or prior thereto have been duly performed and (iii)
subsequent to the date of the Registration  Statement and Prospectus  (excluding
any  documents  incorporated  by  reference  pursuant  to the 1934 Act after the
execution of the applicable  Terms  Agreement),  there has not been any material
adverse  change in the business  prospects,  properties,  operations,  condition
(financial  or  otherwise),  or results of  operations  of the  Manager  and its
subsidiaries taken as a whole that could reasonably be expected in the aggregate
to have a Material Adverse Effect.

      (g) At the time this  Agreement  and the  applicable  Terms  Agreement are
executed, you shall have received a letter agreement from the Manager,  Fortress
Principal  Investment  Holdings  LLC  ("FPIH"),  Fortress  Principal  Investment
Holdings II LLC ("FPIH II") and Fortress  Investment  Holdings LLC ("FIH"),  and
each  director,  officer  or  related  party  of the  Company  and  the  Manager
designated by you and listed on Schedule II hereto,  substantially  in the forms
attached hereto as Annex III and Annex IV, respectively.

      (h) At the time that the applicable Terms Agreement is executed and at the
Closing Time,  you shall have received a comfort  letter from Ernst & Young LLP,
independent public accountants for the Company, dated,  respectively,  as of the
date of the applicable Terms Agreement and as of the Closing Time,  addressed to
the Underwriters and in form and substance  satisfactory to the Underwriters and
Underwriters' Counsel.

                                       22



      (i) The  Company  shall  have  complied  with the  provisions  of  Section
3(a)(iii) hereof with respect to the furnishing of prospectuses.

      (j) The NASD shall  have  confirmed  that it has not raised any  objection
with respect to the fairness and  reasonableness  of the underwriting  terms and
arrangements.

      (k) The Company shall have furnished the  Underwriters  and  Underwriters'
Counsel with such other  certificates,  opinions or other  documents as they may
have reasonably requested.

      (l) In the event the  Underwriters  exercise  their  option  provided in a
Terms  Agreement  as set forth in Section  2(b)  hereof to  purchase  all or any
portion of the Option  Securities,  the  representations  and  warranties of the
Company and the Manager  contained herein and the statements in any certificates
furnished by the Company or the Manager  hereunder  shall be true and correct as
of each Date of Delivery,  and, at the relevant Date of Delivery, you shall have
received:

            (i) A  certificate,  dated  such  Date  of  Delivery,  of the  Chief
Executive  Officer and Chief Financial  Officer of the Company,  confirming that
the  certificate  delivered  at Closing  Time  pursuant  to Section  5(e) hereof
remains true and correct as of such Date of Delivery.

            (ii) A  certificate,  dated  such  Date of  Delivery,  of the  Chief
Executive  Officer and Chief Financial  Officer of the Manager,  confirming that
the  certificate  delivered  at Closing  Time  pursuant  to Section  5(f) hereof
remains true and correct as of such Date of Delivery.

            (iii) The favorable opinion of Skadden,  Arps, Slate, Meagher & Flom
LLP, counsel for the Company and the Manager, in form and substance satisfactory
to Underwriters'  Counsel,  dated such Date of Delivery,  relating to the Option
Securities  and  otherwise  substantially  to the  same  effect  as the  opinion
required by Sections 5(b) hereof.

            (iv) The favorable  opinion of Piper Rudnick LLP,  special  Maryland
counsel to the Company,  in form and  substance  satisfactory  to  Underwriters'
Counsel,  dated such Date of  Delivery,  relating to the Option  Securities  and
otherwise  substantially  to the same effect as the opinion  required by Section
5(c) hereof.

            (v) The favorable opinion of Underwriters'  Counsel, dated such Date
of Delivery,  relating to the Option Securities and otherwise to the same effect
as the opinion required by Section 5(d) hereof.

            (vi) A letter from Ernst & Young LLP, independent public accountants
for the Company,  in form and substance  satisfactory to you and dated such Date
of  Delivery,  substantially  the  same in scope  and  substance  as the  letter
furnished to you pursuant to Section 5(h) hereof.

         If any  condition  specified  in this  Section  5 shall  not have  been
fulfilled when and as required to be fulfilled,  the applicable  Terms Agreement
may be  terminated  by you by notice to the  Company  at any time at or prior to
Closing Time,  which notice shall be confirmed in writing by the Underwriters as
soon  as  reasonably  practicable  if so  requested  by the  Company,  and  such
termination shall be without liability of any party to any other party except as
provided in

                                       23



Section  4 and  except  that  Sections  1, 6, 7 and 10  shall  survive  any such
termination and remain in full force and effect.

      6. INDEMNIFICATION.

      (a)  INDEMNIFICATION OF UNDERWRITERS.  The Company agrees to indemnify and
hold harmless each Underwriter,  its affiliates, as such term is defined in Rule
501(b) under the 1933 Act (each,  an  "Affiliate"),  its selling agents and each
person, if any, who controls any Underwriter within the meaning of Section 15 of
the 1933 Act or Section 20 of the 1934 Act as follows:

                  (i) against  any and all loss,  liability,  claim,  damage and
         expense whatsoever, as incurred, arising out of any untrue statement or
         alleged   untrue   statement  of  a  material  fact  contained  in  the
         Registration  Statement  (or  any  amendment  thereto),  including  the
         information deemed to be part of the Registration Statement pursuant to
         Rule 430A(b) or Rule 434 of the 1933 Act Regulations, if applicable, or
         the omission or alleged omission  therefrom of a material fact required
         to be stated  therein or necessary to make the  statements  therein not
         misleading  or arising out of any untrue  statement  or alleged  untrue
         statement of a material fact included in any Preliminary  Prospectus or
         the  Prospectus  (or  any  amendment  or  supplement  thereto),  or the
         omission or alleged omission  therefrom of a material fact necessary in
         order to make the statements therein, in the light of the circumstances
         under which they were made, not misleading;

                  (ii) against any and all loss,  liability,  claim,  damage and
         expense whatsoever,  as incurred, to the extent of the aggregate amount
         paid  in  settlement  of  any  litigation,   or  any  investigation  or
         proceeding by any governmental agency or body, commenced or threatened,
         or of any claim  whatsoever  based upon any such  untrue  statement  or
         omission,  or any such alleged untrue  statement or omission;  provided
         that  (subject to Section 6(d) below) any such  settlement  is effected
         with the written consent of the Company;

                  (iii)  against  any and all  expense  whatsoever,  as incurred
         (including  the fees  and  disbursements  of  counsel  chosen  by you),
         reasonably  incurred in  investigating,  preparing or defending against
         any litigation,  or any investigation or proceeding by any governmental
         agency or body, commenced or threatened,  or any claim whatsoever based
         upon any such untrue statement or omission,  or any such alleged untrue
         statement or omission,  to the extent that any such expense is not paid
         under (i) or (ii) above;

PROVIDED,  HOWEVER,  that this indemnity  agreement shall not apply to any loss,
liability,  claim,  damage or expense to the  extent  arising  out of any untrue
statement or omission or alleged  untrue  statement or omission made in reliance
upon and in conformity with written information  furnished to the Company by any
Underwriter through you expressly for use in the Registration  Statement (or any
amendment  thereto) or any  Preliminary  Prospectus  or the  Prospectus  (or any
amendment or supplement thereto). The foregoing indemnity agreement with respect
to any Preliminary  Prospectus shall not inure to the benefit of any Underwriter
who failed to deliver the Prospectus (as then amended or supplemented,  provided
to the several  Underwriters in the requisite  quantity and on a timely basis to
permit proper delivery on or prior to the Closing

                                       24



Time) to the person  asserting any losses,  claims,  damages and liabilities and
judgments  caused by any untrue  statement  or  alleged  untrue  statement  of a
material fact contained in any Preliminary Prospectus, or caused by any omission
or alleged  omission  to state  therein a material  fact  required  to be stated
therein or  necessary to make the  statements  therein not  misleading,  if such
material  misstatement or omission or alleged material  misstatement or omission
was cured, as determined by a court of competent  jurisdiction in a decision not
subject to further  appeal,  in such Prospectus and such Prospectus was required
by law to be delivered at or prior to the written  confirmation  of sale to such
person.

      (b) INDEMNIFICATION OF COMPANY,  DIRECTORS AND OFFICERS.  Each Underwriter
severally agrees to indemnify and hold harmless the Company, its directors, each
of its officers who signed the Registration Statement,  and each person, if any,
who  controls  the  Company  within the meaning of Section 15 of the 1933 Act or
Section 20 of the 1934 Act against any and all loss,  liability,  claim,  damage
and expense  described  in the  indemnity  contained in  subsection  (a) of this
Section 6, as incurred, but only with respect to untrue statements or omissions,
or alleged untrue  statements or omissions,  made in the Registration  Statement
(or any amendment  thereto) or any Preliminary  Prospectus or the Prospectus (or
any  amendment or supplement  thereto) in reliance  upon and in conformity  with
written  information  furnished to the Company by such  Underwriter  through you
expressly for use in the  Registration  Statement (or any amendment  thereto) or
such  Preliminary  Prospectus or the  Prospectus (or any amendment or supplement
thereto).

      (c) ACTIONS AGAINST PARTIES;  NOTIFICATION.  Each indemnified  party shall
give notice as promptly as reasonably  practicable to each indemnifying party of
any action  commenced  against it in  respect of which  indemnity  may be sought
hereunder, but failure to so notify an indemnifying party shall not relieve such
indemnifying  party  from  any  liability  hereunder  to  the  extent  it is not
materially  prejudiced as a result thereof and in any event shall not relieve it
from any liability which it may have otherwise than on account of this indemnity
agreement.  In the case of parties  indemnified  pursuant to Section 6(a) above,
counsel to the indemnified parties shall be selected by you, and, in the case of
parties indemnified  pursuant to Section 6(b) above,  counsel to the indemnified
parties shall be selected by the Company.  An indemnifying party may participate
at its own expense in the defense of any such action;  PROVIDED,  HOWEVER,  that
counsel to the  indemnifying  party  shall not  (except  with the consent of the
indemnified  party) also be counsel to the indemnified  party. In no event shall
the  indemnifying  parties  be  liable  for fees and  expenses  of more than one
counsel (in addition to any local  counsel)  separate from their own counsel for
all  indemnified  parties  in  connection  with any one action or  separate  but
similar or  related  actions in the same  jurisdiction  arising  out of the same
general allegations or circumstances.  No indemnifying party shall,  without the
prior  written  consent of the  indemnified  parties,  settle or  compromise  or
consent to the entry of any  judgment  with  respect to any  litigation,  or any
investigation  or proceeding by any  governmental  agency or body,  commenced or
threatened,  or any claim  whatsoever  in  respect of which  indemnification  or
contribution  could be sought under this Section 6 or Section 7 hereof  (whether
or not the indemnified parties are actual or potential parties thereto),  unless
such settlement,  compromise or consent (i) includes an unconditional release of
each  indemnified  party  from all  liability  arising  out of such  litigation,
investigation,  proceeding  or claim and (ii) does not include a statement as to
or an admission of fault, culpability or a failure to act by or on behalf of any
indemnified party.

                                       25



      (d) SETTLEMENT WITHOUT CONSENT IF FAILURE TO REIMBURSE.  If at any time an
indemnified  party shall have requested an  indemnifying  party to reimburse the
indemnified  party for fees and  expenses of counsel,  such  indemnifying  party
agrees that it shall be liable for any settlement of the nature  contemplated by
Section 6(a)(ii)  effected without its written consent if (i) such settlement is
entered into more than 45 days after receipt by such  indemnifying  party of the
aforesaid  request,  (ii) such indemnifying  party shall have received notice of
the terms of such  settlement  at least 30 days prior to such  settlement  being
entered into and (iii) such  indemnifying  party shall not have  reimbursed such
indemnified  party in  accordance  with such  request  prior to the date of such
settlement.

      7. CONTRIBUTION.  If the indemnification  provided for in Section 6 hereof
is for any reason unavailable to or insufficient to hold harmless an indemnified
party in  respect  of any  losses,  liabilities,  claims,  damages  or  expenses
referred to  therein,  then each  indemnifying  party  shall  contribute  to the
aggregate  amount of such  losses,  liabilities,  claims,  damages and  expenses
incurred by such  indemnified  party, as incurred,  (i) in such proportion as is
appropriate to reflect the relative  benefits received by the Company on the one
hand  and  the  Underwriters  on  the  other  hand  from  the  offering  of  the
Underwritten  Securities  pursuant to the applicable  Terms Agreement or (ii) if
the  allocation  provided by clause (i) is not permitted by  applicable  law, in
such  proportion  as is  appropriate  to reflect not only the relative  benefits
referred  to in clause (i) above but also the  relative  fault of the Company on
the one hand and of the  Underwriters  on the other hand in connection  with the
statements  or omissions  which  resulted in such losses,  liabilities,  claims,
damages or expenses, as well as any other relevant equitable considerations.

         The relative  benefits  received by the Company on the one hand and the
Underwriters  on  the  other  hand  in  connection  with  the  offering  of  the
Underwritten  Securities  pursuant to the applicable  Terms  Agreement  shall be
deemed to be in the same  respective  proportions as the total net proceeds from
the offering of the  Underwritten  Securities  pursuant to the applicable  Terms
Agreement  (before  deducting  expenses)  received  by the Company and the total
underwriting discount received by the Underwriters, in each case as set forth on
the cover of the Prospectus bear to the aggregate  initial public offering price
of the Underwritten Securities as set forth on the cover of the Prospectus.

         The relative fault of the Company on the one hand and the  Underwriters
on the other hand shall be  determined  by  reference  to,  among other  things,
whether  any such  untrue or alleged  untrue  statement  of a  material  fact or
omission or alleged  omission to state a material  fact  relates to  information
supplied by the Company or by the Underwriters and the parties' relative intent,
knowledge,  access to  information  and  opportunity  to correct or prevent such
statement or omission.

         The  Company and the  Underwriters  agree that it would not be just and
equitable if contribution pursuant to this Section 7 were determined by pro rata
allocation  (even  if the  Underwriters  were  treated  as one  entity  for such
purpose) or by any other method of allocation which does not take account of the
equitable  considerations  referred  to above in this  Section 7. The  aggregate
amount of losses,  liabilities,  claims,  damages  and  expenses  incurred by an
indemnified  party and  referred  to above in this  Section 7 shall be deemed to
include any legal or other  expenses  reasonably  incurred  by such  indemnified
party in investigating,  preparing or defending  against any litigation,  or any
investigation  or proceeding by any  governmental  agency

                                       26



or body,  commenced or threatened,  or any claim  whatsoever based upon any such
untrue or alleged untrue statement or omission or alleged omission.

         Notwithstanding  the provisions of this Section 7, no Underwriter shall
be required to contribute  any amount in excess of the amount by which the total
price at which the  Underwritten  Securities  pursuant to the  applicable  Terms
Agreement  underwritten  by it and distributed to the public were offered to the
public  exceeds the amount of any damages which such  Underwriter  has otherwise
been required to pay by reason of any such untrue or alleged untrue statement or
omission or alleged omission.

         No person guilty of fraudulent misrepresentation (within the meaning of
Section 11(f) of the 1933 Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation.

         For purposes of this  Section 7, each  person,  if any, who controls an
Underwriter  within  the  meaning of Section 15 of the 1933 Act or Section 20 of
the 1934 Act and each Underwriter's Affiliates and selling agents shall have the
same  rights to  contribution  as such  Underwriter,  and each  director  of the
Company, each officer of the Company who signed the Registration Statement,  and
each person,  if any, who controls the Company  within the meaning of Section 15
of the 1933 Act or  Section  20 of the 1934 Act  shall  have the same  rights to
contribution  as  the  Company.  The  Underwriters'  respective  obligations  to
contribute pursuant to this Section 7 are several in proportion to the number of
Initial Underwritten Securities set forth opposite their respective names in the
applicable Terms Agreement.

      8. TERMINATION OF AGREEMENT.

      (a) TERMINATION;  GENERAL.  This Agreement (excluding the applicable Terms
Agreement) may be terminated for any reason at any time by the Company or by you
upon the  giving of 30 days'  written  notice of such  termination  to the other
party  hereto.   The  Underwriters  may  also  terminate  the  applicable  Terms
Agreement, by notice to the Company, at any time at or prior to the Closing Time
(i) if there has been,  since the time of execution  of such Terms  Agreement or
since the  respective  dates as of which  information is given in the Prospectus
(excluding any documents  incorporated therein by reference pursuant to the 1934
Act after the execution of the applicable Terms Agreement), any material adverse
change in the condition,  financial or otherwise,  or in the earnings,  business
affairs or business prospects of the Company and its subsidiaries  considered as
one enterprise,  whether or not arising in the ordinary  course of business,  or
(ii) if there has occurred any material adverse change in the financial  markets
in the United States or the  international  financial  markets,  any outbreak of
hostilities  or escalation  thereof or other calamity or crisis or any change or
development   involving  a  prospective  change  in  national  or  international
political, financial or economic conditions, in each case the effect of which is
such as to make  it,  in the  judgment  of the  Underwriters,  impracticable  or
inadvisable to market the  Underwritten  Securities or to enforce  contracts for
the sale of the Underwritten  Securities,  or (iii) if trading in any securities
of the Company has been suspended or materially limited by the Commission or the
New York Stock Exchange,  or if trading generally on the New York Stock Exchange
has been  suspended  or  materially  limited,  or minimum or maximum  prices for
trading have been fixed,  or maximum  ranges for prices have been  required,  by
said exchange or by such system or by order of the  Commission,  the NASD or any
other governmental

                                       27



authority  having  jurisdiction,  or (iv) a material  disruption has occurred in
commercial banking or securities  settlement or clearance services in the United
States,  or (v) if a banking  moratorium  has been declared by either Federal or
New York  authorities,  or (vi) Preferred Shares or Depositary  Shares are being
offered and the rating assigned by any nationally recognized  statistical rating
organization  to any preferred  stock of the Company,  including  such Preferred
Shares  or  Depositary  Shares,  as the  case  may  be,  as of the  date  of the
applicable  Terms Agreement shall have been lowered or withdrawn since such date
or if any such rating  organization  shall have publicly  announced  that it has
placed any such  preferred  stock of the  Company on what is  commonly  termed a
"watch list" for possible downgrading.

      (b) LIABILITIES.  If this Agreement is terminated pursuant to this Section
8, such termination  shall be without  liability of any party to any other party
except as provided in Section 4 hereof, and provided further that Sections 1, 6,
7 and 10 shall survive such termination and remain in full force and effect.

      9. DEFAULT BY AN UNDERWRITER.

      (a) If any  Underwriter  or  Underwriters  shall  default  in its or their
obligation to purchase the  Underwritten  Securities  pursuant to the applicable
Terms Agreement,  and if the Underwritten  Securities with respect to which such
default relates do not (after giving effect to arrangements, if any, made by you
pursuant to  subsection  (b) below) exceed in the aggregate 10% of the number of
the Underwritten  Securities,  the Underwritten  Securities to which the default
relates shall be purchased by the  non-defaulting  Underwriters in proportion to
the respective proportions which the numbers of the Underwritten  Securities set
forth opposite their  respective names in the applicable Terms Agreement bear to
the aggregate number of Underwritten  Securities set forth opposite the names of
the non-defaulting Underwriters.

      (b) In the  event  that  such  default  relates  to more  than  10% of the
Underwritten Securities,  you may in your discretion arrange for yourself or for
another  party  or  parties   (including  any   non-defaulting   Underwriter  or
Underwriters who so agree) to purchase such  Underwritten  Securities,  to which
such default  relates on the terms  contained  herein.  In the event that within
five  calendar  days after such a default you do not arrange for the purchase of
the  Underwritten  Securities to which such default  relates as provided in this
Section 9, this  Agreement  or, in the case of a default  with respect to Option
Securities,  the obligations of the  Underwriters to purchase and of the Company
to sell the Option  Securities shall thereupon  terminate,  without liability on
the part of the Company with respect thereto (except in each case as provided in
Section 4, 6(a) and 7 hereof) or the Underwriters, but nothing in this Agreement
shall  relieve  a  defaulting  Underwriter  or  Underwriters  of  its  or  their
liability,  if any,  to the  other  Underwriters  and the  Company  for  damages
occasioned by its or their default hereunder.

      (c) In the event that the  Underwritten  Securities  to which the  default
relates are to be purchased  by the  non-defaulting  Underwriters,  or are to be
purchased by another  party or parties as  aforesaid,  you or the Company  shall
have the right to postpone  the Closing  Time,  as the case may be for a period,
not  exceeding  five  business  days,  in order to effect  whatever  changes may
thereby be made necessary in the Registration  Statement or the Prospectus or in
any other  documents and  arrangements,  and the Company agrees to file promptly
any  amendment or  supplement to the  Registration  Statement or the  Prospectus
which, in the opinion of

                                       28



Underwriters'  Counsel,  may thereby be made  necessary or  advisable.  The term
"Underwriter"  as used in this  Agreement  shall  include any party  substituted
under this  Section 9 with like effect as if it had  originally  been a party to
this  Agreement  and  the  applicable  Terms  Agreement  with  respect  to  such
Underwritten Securities.

      10. SURVIVAL OF REPRESENTATIONS  AND AGREEMENTS.  All  representations and
warranties,  covenants and agreements of the  Underwriters,  the Company and the
Manager  contained in this  Agreement,  including  the  agreements  contained in
Section 4, the indemnity  agreements contained in Section 6 and the contribution
agreements  contained in Section 7, shall remain operative and in full force and
effect regardless of any  investigation  made by or on behalf of any Underwriter
or any  controlling  person  thereof  or by or on behalf of the  Company  or the
Manager, any of their respective officers, directors, partners or members or any
controlling  person thereof,  and shall survive  delivery of and payment for the
Underwritten  Securities  to  and  by  the  Underwriters.   The  representations
contained  in  Section 1 and the  agreements  contained  in this  Section 10 and
Sections 4, 6 and 7 hereof shall survive the  termination  of this Agreement and
the applicable Terms Agreement, including termination pursuant to Section 5 or 9
hereof.

      11.  NOTICES.  All  communications  hereunder,  except as may be otherwise
specifically provided herein, shall be in writing, and:

      (a) if sent to any Underwriter,  shall be mailed,  delivered, or faxed and
confirmed in writing,  to such Underwriter c/o Lehman Brothers Inc., 745 Seventh
Avenue, New York, New York 10019, Attention: Equity Capital Markets, with a copy
to Sidley Austin Brown & Wood LLP, 787 Seventh Avenue, New York, New York 10019,
Attention: J. Gerard Cummins;

      (b) if sent to the Company or the Manager, shall be mailed,  delivered, or
faxed and confirmed in writing c/o Fortress Investment Group, 1251 Avenue of the
Americas,  New York, New York 10020,  Attention:  Randal A. Nardone,  Secretary,
with a copy to Skadden,  Arps,  Slate,  Meagher & Flom LLP, 4 Times Square,  New
York, New York 10036-6522, Attention: David J. Goldschmidt;

PROVIDED, HOWEVER, that any notice to an Underwriter pursuant to Section 6 shall
be delivered or sent by mail or facsimile  transmission  to such  Underwriter at
its address set forth in its acceptance  facsimile to you, which address will be
supplied to any other party  hereto by you upon  request.  Any such  statements,
requests,  notices  or  agreements  shall  take  effect  at the time of  receipt
thereof.

      12. PARTIES. This Agreement and the applicable Terms Agreement shall inure
solely to the  benefit  of, and shall be binding  upon,  the  Underwriters,  the
Company  and the  Manager  and the  controlling  persons,  directors,  officers,
employees  and  agents  referred  to in  Section 6 and 7, and  their  respective
successors  and assigns,  and no other person shall have or be construed to have
any legal or  equitable  right,  remedy or claim  under or in  respect  of or by
virtue of this Agreement or any provision herein contained. The term "successors
and  assigns"  shall not  include  a  purchaser,  in its  capacity  as such,  of
Underwritten Securities from any of the Underwriters.

                                       29



      13. GOVERNING LAW. This Agreement and the applicable Terms Agreement shall
be governed by and  construed  in  accordance  with the laws of the State of New
York, but without regard to principles of conflicts of law.

      14. COUNTERPARTS. This Agreement and the applicable Terms Agreement may be
executed in any number of  counterparts,  each of which shall be deemed to be an
original,  but all such counterparts shall together  constitute one and the same
instrument.

      15.  HEADINGS.  The  headings  herein  are  inserted  for  convenience  of
reference  only and are not  intended to be part of, or to affect the meaning or
interpretation of, this Agreement and the applicable Terms Agreement.

      16. TIME IS OF THE ESSENCE. Time shall be of the essence of this Agreement
and the  applicable  Terms  Agreement.  As used herein,  the term "business day"
shall mean any day when the Commission's office in Washington,  D.C. is open for
business.

                            [signature page follows]

                                       30



         If the foregoing correctly sets forth the understanding between you, on
the one hand,  and the Company  and the  Manager,  on the other hand,  please so
indicate in the space  provided  below for that purpose,  whereupon  this letter
shall constitute a binding agreement among us.

                                       Very truly yours,

                                       NEWCASTLE INVESTMENT CORP.

                                       By:        /S/ DEBRA A. HESS
                                            ------------------------------------
                                            Name:     Debra A. Hess
                                            Title:    Chief Financial Officer


                                       FORTRESS  INVESTMENT GROUP LLC,
                                         solely   with    respect   to
                                         Sections 1(b), 3(b), 5(f) and
                                         (g), 10 and 12

                                       By:        /S/ RANDAL A. NARDONE
                                            ------------------------------------
                                            Name:     Randal A. Nardone
                                            Title:    Chief Operating Officer

Accepted as of the date first above written

LEHMAN BROTHERS INC.

By:      /S/ TIMOTHY GOULD
   -----------------------------------------
      Name:  Timothy Gould
      Title: Managing Director



                                                                       EXHIBIT A

                           NEWCASTLE INVESTMENT CORP.

                              [Title of Securities]

                                 TERMS AGREEMENT

                                                                      Dated: [ ]

To:      Newcastle Investment Corp.
         1251 Avenue of the Americas
         New York,  New York 10020

Attention:  [  ]

Ladies and Gentlemen:

We understand  that  Newcastle  Investment  Corp.,  a corporation  organized and
existing under the laws of Maryland (the "Company"),  proposes to issue and sell
[ ], set forth below (the "Underwritten  Securities").  Subject to the terms and
conditions set forth or incorporated by reference herein, the underwriters named
below (the  "Underwriters")  offer to purchase,  severally and not jointly,  the
respective numbers of Initial Underwritten Securities and Option Securities,  if
any, (as such terms are defined in the Underwriting Agreement referred to below)
set forth below opposite their respective names, at the purchase price set forth
below.

                                                          NUMBER
                                                       OF SHARES OF
                                                  INITIAL UNDERWRITTEN
                UNDERWRITER                             SECURITIES
                -----------                       ---------------------

                                                  ---------------------
                Total..........................
                                                  =====================

                                      A-1



The Underwritten Securities shall have the following terms:

Title of Securities:
Number of Shares:
[If  applicable,  fractional  amount of  Preferred  Shares  represented  by each
        Depositary Share:]
[Current Ratings:]
[Dividend Rate:  [       % per annum], Payable:]
[Stated Value:]
[Liquidation Preference:]
[Ranking:]
Public offering price per share:
        $         [, plus accumulated dividends, if any, from        ,20   .]
Purchase price per share:
        $         [, plus accumulated dividends, if any, from        ,20   .]
[Conversion provisions:]
[Redemption provisions:]
[Sinking fund requirements:]
Purchase price per share:
Number of Option Securities, if any, that may be purchased by the Underwriters:
Delayed Delivery Contracts:  [authorized]  [not authorized]
         [Date of Delivery:
          Minimum Contract:
          Maximum number of Shares:
          Fee:                    ]
Additional co-managers, if any:
Terms of Lock-up:
Other terms:
Closing date and location:

                              Common Stock Warrants

Number of Common Stock Warrants to be issued:
Warrant Agent:
Issuable jointly with Common Stock: [Yes] [No]
         [Number of Common Stock Warrants issued with each share of
                Common Stock:]
         [Detachable data:]
Date from which Common Stock Warrants are exercisable:
Date on which Common Stock Warrants expire:
Exercise price(s) of Common Stock Warrants:
Initial public offering price: $
Purchase price: $
Title of Warrant Securities:
         Principal amount purchasable upon exercise of one Common Stock Warrant:
         Interest rate:              Payable:
         Date of maturity:
         Redemption provisions:
         Sinking fund requirements:

                                      A-2



[Delayed Delivery Contracts:  [authorized]  [not authorized]
         [Date of delivery:
         Minimum contract:
         Maximum aggregate principal amount:
         Fee:      %]
Other terms:
[Closing date and location:]

All of the provisions contained in the Underwriting  Agreement attached as Annex
A hereto are hereby incorporated by reference in their entirety herein and shall
be deemed to be a part of this  Terms  Agreement  to the same  extent as if such
provisions had been set forth in full herein. Terms defined in such document are
used herein as therein defined.

                                      A-3



Please  accept this offer no later than 7:00 P.M. (New York City time) on [o] by
signing  a copy of this  Terms  Agreement  in the  space  set  forth  below  and
returning the signed copy to us.

                                                  Very truly yours,

                                                  LEHMAN BROTHERS INC.

                                                  By:
                                                     ---------------------------
                                                     Name:
                                                     Title:

Accepted:

NEWCASTLE INVESTMENT CORP.

By:
   -----------------------------------
   Name:
   Title:


FORTRESS INVESTMENT GROUP LLC

By:
   -----------------------------------
   Name:
   Title:

                                      A-4



                                                                       EXHIBIT B

                           NEWCASTLE INVESTMENT CORP.

                              [Title of Securities]

                            DELAYED DELIVERY CONTRACT
                            -------------------------

                                                                          , 20__

Newcastle Investment Corp.
1251 Avenue of the Americas
New York,  New York 10020

Attention:        [  ]

Ladies and Gentlemen:

The undersigned  hereby agrees to purchase from Newcastle  Investment Corp. (the
"Company"),  and the Company agrees to sell to the undersigned on  ____________,
20__ (the "Delivery  Date"),  _______________  of the Company's [insert title of
security]  (the  "Securities"),   offered  by  the  Company's  Prospectus  dated
____________,   ____,  as  supplemented  by  its  Prospectus   Supplement  dated
____________,  20__, receipt of which is hereby acknowledged at a purchase price
of $______ [and,  $__________ per Warrant,  respectively]  to the Delivery Date,
and on the further terms and conditions set forth in this contract.

Payment for the Securities  which the  undersigned has agreed to purchase on the
Delivery Date shall be made to the Company or its order by certified or official
bank check in New York Clearing  House funds at the office of  ____________,  on
the Delivery  Date,  upon delivery to the  undersigned  of the  Securities to be
purchased by the  undersigned in definitive form and in such  denominations  and
registered  in such  names  as the  undersigned  may  designate  by  written  or
telegraphic  communication  addressed  to the  Company  not less  than five full
business days prior to the Delivery Date.

The  obligation  of the  undersigned  to take  delivery of and make  payment for
Securities on the Delivery Date shall be subject only to the conditions that (1)
the  purchase  of  Securities  to be made by the  undersigned  shall  not on the
Delivery  Date be  prohibited  under the laws of the  jurisdiction  to which the
undersigned  is subject and (2) the Company,  on or before  ____________,  20__,
shall have sold to the Underwriters of the Securities (the  "Underwriters") such
principal  amount of the  Securities  as is to be sold to them  pursuant  to the
Terms  Agreement  dated   ____________,   20__,  between  the  Company  and  the
Underwriters.  The  obligation of the  undersigned  to take delivery of and make
payment for Securities  shall not be affected by the failure of any purchaser to
take delivery of and make payments for  Securities  pursuant to other  contracts
similar to this contract.  The  undersigned  represents and warrants to you that
its investment in the Securities is not, as of the date hereof, prohibited under
the laws of any  jurisdiction  to which the  undersigned  is  subject  and which
govern such investment.

                                      B-1



Promptly after completion of the sale to the Underwriters, the Company will mail
or deliver to the  undersigned  at its address  set forth  below  notice to such
effect,  accompanied  by a copy  of the  opinion  of  counsel  for  the  Company
delivered to the Underwriters in connection therewith.

By the execution hereof, the undersigned  represents and warrants to the Company
that all necessary  corporate  action for the due execution and delivery of this
contract and the payment for and purchase of the Securities has been taken by it
and no further authorization or approval of any governmental or other regulatory
authority is required for such  execution,  delivery,  payment or purchase,  and
that, upon acceptance hereof by the Company and mailing or delivery of a copy as
provided below,  this contract will constitute a valid and binding  agreement of
the undersigned in accordance with its terms.

This contract  will inure to the benefit of and binding upon the parties  hereto
and their  respective  successors,  but will not be  assignable  by either party
hereto without the written consent of the other.

It is understood that the Company will not accept Delayed Delivery Contracts for
a number of  Securities  in excess of ________  and that the  acceptance  of any
Delayed  Delivery  Contract is in the Company's  sole  discretion  and,  without
limiting the foregoing, need not be on a first-come, first-served basis. If this
contract is acceptable to the Company, it is requested that the Company sign the
form of  acceptance on a copy hereof and mail or deliver a signed copy hereof to
the  undersigned  at its  address  set forth  below.  This will become a binding
contract  between the Company and the undersigned when such copy is so mailed or
delivered.

                                      B-2



This Agreement shall be governed by the laws of the State of New York.

                                          Yours very truly,

                                          ------------------------------------
                                                   (Name of Purchaser)


                                          By:
                                             ---------------------------------
                                                         (Title)


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

                                          ------------------------------------
                                                        (Address)

Accepted as of the date first above written.

NEWCASTLE INVESTMENT CORP.


By:
   ------------------------------------------
                  (Title)


                  PURCHASER-PLEASE COMPLETE AT TIME OF SIGNING

The name and telephone number of the  representative  of the Purchaser with whom
details of  delivery  on the  Delivery  Date may be  discussed  are as  follows:
(Please print.)

                                                   Telephone No.
                                                    (including
                       Name                         area code)
                       ----                         ----------

                                      B-3



                                   SCHEDULE I

                                  SUBSIDIARIES

Fortress Realty Holdings Inc.
Commercial Asset Holdings LLC
Fortress CBO Investments I Corp.
Fortress CBO Holdings I Inc.
Newcastle CDO I Corp.
Fortress CBO Investments I, Ltd.
Newcastle CDO I, Ltd.
Fortress Asset Trust
LIV Holdings LLC
Monterrey Belgium S.A.
Monterrey B.V.
Karl S.A.
Steinhage B.V.
Beta Invest s.p.r.l.
Alfa Invest s.p.r.l.
Seminole s.p.r.l.
Melodicum s.p.r.l.
Polytrophus s.p.r.l.
Centrum Invest s.p.r.l.
Trealen s.p.r.l.
Fortress Finance  (Belgium)  s.p.r.l.
NIC Holdings I LLC
Newcastle CDO Holdings LLC
Impac Commercial  Holdings,  Inc.
Impac Commercial Assets Corporation
Impac Commercial Capital Corporation
Newcastle CDO II Holdings LLC
Newcastle CDO II, Ltd.
Newcastle CDO II Corp.
NIC TRS Holdings, Inc.
Newcastle CDO III Holdings LLC
Newcastle CDO III, Ltd.
Newcastle CDO III Corp.
NIC GCMRepo LLC
NIC DBRepo LLC
NIC NK LLC
DBNC Peach Holdings LLC
DBNC Peach LLC
DBNC Peach I Trust
NIC CR LLC
NIC GS LLC
Newcastle CDO IV, Ltd.



Newcastle CDO IV Corp.
Newcastle CDO IV Holdings LLC
NC Circle Holdings LLC
NC Circle Holdings II LLC
DBNCH Circle LLC
DBNCF Circle LLC
Newcastle CDO V, Limited
Newcastle CDO V Corp.
Newcastle CDO V Holdings LLC
Newcastle Mortgage Securities LLC
Newcastle Mortgage Securities Trust 2004-1
NIC CNL LLC
NIC GSE LLC

                                       2



                                   SCHEDULE II

                EXECUTIVE OFFICERS, DIRECTORS AND RELATED PERSONS

Wesley R. Edens

David J. Grain

Stuart A. McFarland

David K. McKown

Peter M. Miller

Kenneth M. Riis

Jonathan Ashley

Debra A. Hess

Erik P. Nygaard

Randal A. Nardone

Peter L. Briger, Jr.

Robert I. Kauffman

Michael E. Novogratz

Daniel Bass



                                     ANNEX I

       FORM OF OPINION OF COUNSEL TO BE DELIVERED PURSUANT TO SECTION 5(B)




                                    ANNEX II

       FORM OF OPINION OF COUNSEL TO BE DELIVERED PURSUANT TO SECTION 5(C)




                                    ANNEX III

          FORM OF LOCK-UP AGREEMENT FOR MANAGER, FPIH, FPIH II AND FIH

                                                                 November , 2004

Lehman Brothers Inc.
745 Seventh Avenue
New York, New York 10019

     Attention: Equity Capital Markets

           Re: PROPOSED PUBLIC OFFERING BY NEWCASTLE INVESTMENT CORP.

Ladies and Gentlemen:

         We refer to the  proposed  Underwriting  Agreement  and  related  Terms
Agreement (together, the "Underwriting  Agreement") between Newcastle Investment
Corp., a Maryland  corporation (the "Company"),  and you as the Underwriter (the
"Underwriter") named therein,  relating to the underwritten public offering (the
"Offering") of common stock,  $.01 par value per share (the "Common Stock"),  of
the Company.

         In order to induce you to enter into the  Underwriting  Agreement,  the
undersigned,  the  manager of the  Company/an  affiliate  of the  manager of the
Company,  hereby  agrees  that,  during a period of 30 days from the date of the
Underwriting Agreement (the "Lock-Up Period"), the undersigned will not, without
the prior written consent of Lehman Brothers Inc.,  directly or indirectly,  (i)
offer, sell, agree to offer or sell, solicit offers to purchase,  grant any call
option or purchase any put option with respect to,  pledge,  borrow or otherwise
dispose  of  any  Relevant  Security,  or  (ii)  establish  or  increase  a "put
equivalent  position" or liquidate or decrease a "call equivalent position" with
respect to any Relevant  Security (in each case within the meaning of Section 16
of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the
rules and regulations promulgated thereunder), or otherwise enter into any swap,
derivative or other  transaction  or arrangement  that transfers to another,  in
whole or in part, any of the economic  consequences of ownership of any Relevant
Security,  whether  or not such  transaction  is to be settled  by  delivery  of
Relevant Securities,  other securities,  cash or other consideration;  provided,
however,  that the  foregoing  shall not  prohibit  any pledge or  transfer of a
Relevant Security  beneficially  owned by the undersigned in connection with any
loan  agreement  facility or similar arrangement entered  into prior to the date
hereof  (an  "Existing  Pledge")  in  connection  with any refinancing of any of
the  foregoing  after  the  date  hereof  or  in  connection  with  any new loan
agreement,  facility  or similar arrangement entered into after the date hereof,
between the undersigned  and a financial  institution or other lender for a loan
that is recourse to the undersigned (a "Recourse  Loan"),  and provided further,
that it is understood that under no  circumstances  shall this letter  agreement
limit or otherwise effect in any respect the rights of the lender or lenders (or
any agent on their behalf)  under any Recourse Loan to acquire,  accept a pledge
of,  dispose  of, or to take any other  action  with  respect  to, any  Relevant
Security under an Existing Pledge. As used herein "Relevant  Security" means the
Common  Stock,  any  other  equity  security  of  the  Company  or  any  of  its
subsidiaries and any security  convertible  into, or exercisable or exchangeable
for, any Common Stock or other such equity security; provided, however, that the
foregoing  shall  not  prohibit  (i) the  transfer  or other  distribution  of a
Relevant Security  beneficially  owned by the undersigned to its members so long
as the  transferee of such  securities  agrees to be bound by the  provisions of
this agreement and confirms that



such transferee is in compliance  with the terms of this letter  agreement as if
such  transferee had been bound by this letter  agreement from the original date
of this letter agreement.

         The undersigned  hereby further agrees that, during the Lock-up Period,
the  undersigned  (x) will not  participate as a selling  security holder in the
filing  with  the  Securities  and  Exchange   Commission  of  any  registration
statement,  or circulate or participate in the circulation of any preliminary or
final  prospectus  or other  disclosure  document  with  respect to any proposed
offering or sale of a Relevant  Security owned by the  undersigned  and (y) will
not exercise any rights the  undersigned may have to require  registration  with
the  Securities  and Exchange  Commission of any proposed  offering or sale of a
Relevant Security.

         Notwithstanding  the  foregoing,  if (1) during the last 17 days of the
Lock-up  Period the  Company  issues an earnings  release or material  news or a
material  event  relating  to us occurs or (2)  prior to the  expiration  of the
Lock-up  Period the Company  announces  that it will  release  earnings  results
during the 16-day period  beginning on the last day of the Lock-up Period,  then
the Lock-up  Period will  continue to apply until the  expiration  of the 18-day
period  beginning on the issuance of the earnings  release or the  occurrence of
the material news or material event; provided, however, that this sentence shall
not apply if the Underwriter publishes or distributes any research regarding the
earnings  results,  material  news or  material  event,  and  such  research  is
compliant  under Rule 139 of the  Securities  Act of 1933,  as amended,  and the
Company's  securities  are  actively  traded as  defined  in Rule  101(c)(1)  of
Regulation M under the Exchange Act.

         The undersigned hereby represents and warrants that the undersigned has
full power and  authority  to enter  into this  letter  agreement  and that this
letter  agreement  constitutes  the legal,  valid and binding  obligation of the
undersigned,  enforceable  in  accordance  with its  terms.  Upon  request,  the
undersigned will execute any additional  documents  necessary in connection with
enforcement hereof. Any obligations of the undersigned shall be binding upon the
successors and assigns of the undersigned from the date first above written.

         The Company is not a party to or an intended beneficiary of this letter
agreement and has no right or obligation to enforce any of its terms.

         This letter  agreement shall be governed by and construed in accordance
with the laws of the State of New York.

         Delivery  of a signed copy of this letter by  telecopier  or  facsimile
transmission shall be effective as delivery of the original hereof.

                                Very truly yours,

                                [NAME OF ENTITY]

                                By:
                                   ---------------------------------------
                                   Name:
                                   Title:

                                       2



                                    ANNEX IV

                         FORM OF LOCK-UP AGREEMENT FOR
                EXECUTIVE OFFICERS, DIRECTORS AND RELATED PERSONS
                         OF THE COMPANY AND THE MANAGER

                                                                 November , 2004

Lehman Brothers Inc.
745 Seventh Avenue
New York, New York 10019

     Attention: Equity Capital Markets

           Re: PROPOSED PUBLIC OFFERING BY NEWCASTLE INVESTMENT CORP.

Ladies and Gentlemen:

         We refer to the  proposed  Underwriting  Agreement  and  related  Terms
Agreement (together, the "Underwriting  Agreement") between Newcastle Investment
Corp., a Maryland  corporation (the "Company"),  and you as the Underwriter (the
"Underwriter") named therein,  relating to the underwritten public offering (the
"Offering") of common stock,  $.01 par value per share (the "Common Stock"),  of
the Company.

         In order to induce you to enter into the  Underwriting  Agreement,  the
undersigned,  an officer and/or director of the Company or its manager, Fortress
Investment  Group LLC,  hereby agrees that,  during a period of 30 days from the
date of the Underwriting  Agreement (the "Lock-Up Period"), the undersigned will
not,  without the prior written  consent of Lehman  Brothers  Inc.,  directly or
indirectly, (i) offer, sell, agree to offer or sell, solicit offers to purchase,
grant any call option or purchase any put option with respect to, pledge, borrow
or otherwise dispose of any Relevant  Security,  or (ii) establish or increase a
"put equivalent  position" or liquidate or decrease a "call equivalent position"
with  respect to any  Relevant  Security  (in each case  within  the  meaning of
Section 16 of the  Securities  Exchange Act of 1934,  as amended (the  "Exchange
Act"), and the rules and regulations promulgated thereunder), or otherwise enter
into any swap,  derivative or other transaction or arrangement that transfers to
another,  in whole or in part, any of the economic  consequences of ownership of
any  Relevant  Security,  whether  or not such  transaction  is to be settled by
delivery of Relevant Securities,  other securities, cash or other consideration;
provided,  however,  that the  foregoing  shall not  prohibit  (i) any pledge or
transfer  of a  Relevant  Security  beneficially  owned  by the  undersigned  in
connection  with any loan  agreement,  facility  or similar arrangement  entered
into  prior  to  the  date  hereof  (an  "Existing  Pledge") [FOR MESSRS. EDENS,
NARDONE,  BRIGER,  KAUFFMAN, NOVOGRATZ AND BASS'S LETTERS INCLUDE THE FOLLOWING:
",  IN  CONNECTION  WITH  ANY  REFINANCING  OF  ANY  OF  THE FOREGOING AFTER THE
DATE  HEREOF  OR  IN CONNECTION WITH ANY NEW LOAN AGREEMENT, FACILITY OR SIMILAR
ARRANGEMENT  ENTERED  INTO  AFTER THE DATE HEREOF,"] between the undersigned and
a financial  institution  or  other  lender  for  a loan that is recourse to the
undersigned  (a  "Recourse  Loan") or (ii) any  future  pledge  of any  Relevant
Securities  currently  subject  to an Existing  Pledge  made in  connection with
a Recourse  Loan [FOR MR. NYGAARD'S LETTER INCLUDE THE FOLLOWING: "AND, PROVIDED
FURTHER, THAT IT IS UNDERSTOOD  THAT  UNDER  NO CIRCUMSTANCES  SHALL THIS LETTER
AGREEMENT LIMIT OR OTHERWISE AFFECT IN ANY  RESPECT,  THE  RIGHTS OF THE  LENDER



OR LENDERS UNDER ANY RECOURSE LOAN INCLUDING THE RIGHT TO DISPOSE OF, OR TO TAKE
ANY OTHER ACTION WITH RESPECT TO, ANY RELEVANT  SECURITY  PLEDGED AS  COLLATERAL
UNDER AN EXISTING  PLEDGE."].  Notwithstanding the restrictions noted above, the
undersigned  may  transfer  any  Relevant  Security  for  no  value  or  without
consideration  for  charitable  or  estate  planning  purposes  so  long  as the
transferee  of such  securities  agrees  to be bound by the  provisions  of this
agreement and confirms that such  transferee is in compliance  with the terms of
this  letter  agreement  as if such  transferee  had been  bound by this  letter
agreement  from the  original  date of this  letter  agreement.  As used  herein
"Relevant  Security"  means the Common Stock,  any other equity  security of the
Company  or any of its  subsidiaries  and  any  security  convertible  into,  or
exercisable or exchangeable for, any Common Stock or other such equity security.

         The undersigned  hereby further agrees that, during the Lock-up Period,
the undersigned (x) will not file or participate as a selling security holder in
the filing with the  Securities  and  Exchange  Commission  of any  registration
statement,  or circulate or participate in the circulation of any preliminary or
final  prospectus  or other  disclosure  document  with  respect to any proposed
offering or sale of a Relevant Security and (y) will not exercise any rights the
undersigned  may have to require  registration  with the Securities and Exchange
Commission of any proposed offering or sale of a Relevant Security.

         Notwithstanding  the  foregoing,  if (1) during the last 17 days of the
Lock-up  Period the  Company  issues an earnings  release or material  news or a
material  event  relating  to us occurs or (2)  prior to the  expiration  of the
Lock-up  Period the Company  announces  that it will  release  earnings  results
during the 16-day period  beginning on the last day of the Lock-up Period,  then
the Lock-up  Period will  continue to apply until the  expiration  of the 18-day
period  beginning on the issuance of the earnings  release or the  occurrence of
the material news or material event; provided, however, that this sentence shall
not apply if the Underwriter publishes or distributes any research regarding the
earnings  results,  material  news or  material  event,  and  such  research  is
compliant  under Rule 139 of the  Securities  Act of 1933,  as amended,  and the
Company's  securities  are  actively  traded as  defined  in Rule  101(c)(1)  of
Regulation M under the Exchange Act.

         The undersigned hereby represents and warrants that the undersigned has
full power and  authority  to enter  into this  letter  agreement  and that this
letter  agreement  constitutes  the legal,  valid and binding  obligation of the
undersigned,  enforceable  in  accordance  with its  terms.  Upon  request,  the
undersigned will execute any additional  documents  necessary in connection with
enforcement hereof. Any obligations of the undersigned shall be binding upon the
successors and assigns of the undersigned from the date first above written.

         The Company is not a party to or an intended beneficiary of this letter
agreement and has no right or obligation to enforce any of its terms.

         This letter  agreement shall be governed by and construed in accordance
with the laws of the State of New York.

         Delivery  of a signed copy of this letter by  telecopier  or  facsimile
transmission shall be effective as delivery of the original hereof.

                                Very truly yours,

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

                                Print Name:
                                           -----------------
                                       2