EXHIBIT 99.1

For Immediate Release
Investor Contact: Kurt R. Harrington 703.312.9647 or kharrington@fbr.com
                                                     -------------------
Media Contact: Robert Leahy 703.312.9745 or bleahy@fbr.com or
                                            --------------
               Bill Dixon 703.469.1092 or bdixon@fbr.com
                                          --------------

                    FBR Asset Investment Corporation Reports
                          Record Second Quarter Results

           Earnings per Share Increase 45% versus Second Quarter 2001

ARLINGTON,  Va., July 23, 2002 - FBR Asset  Investment  Corporation  (NYSE:  FB)
today announced record second quarter earnings.  Net Income was $31.6 million or
$1.67 per fully  diluted  share for the quarter  ended June 30, 2002 compared to
$4.0 million or $1.11 per fully diluted share in the second quarter of 2001. For
the six months  ended June 30, 2002,  net income was $49.5  million or $3.17 per
fully  diluted  share  compared to $4.2 million or $1.14 per fully diluted share
for the six months  ended June 30,  2001.  The company had 25.1  million  shares
outstanding  at June 30, 2002,  and average  outstanding  shares of 18.9 million
during the quarter.  FBR Asset declared a quarterly  dividend of $1.25 per share
payable on July 15, 2002, to shareholders of record as of June 24, 2002.

At June 30, 2002, the company's  portfolio of  mortgage-backed  securities (MBS)
totaled  $3.83 billion and the company's  corresponding  liabilities  were $3.37
billion  resulting  in  leverage  of 7.3 to 1 at the end of the second  quarter.
Leverage in the MBS  portfolio was 8.3 to 1 at March 31, 2002. At the end of the
second quarter,  the company's  investments in equity  securities  totaled $38.4
million and notes receivable were $5 million.  Total equity at June 30, 2002 was
$690 million and book value per outstanding common share was $27.54.  Book value
increased  by 15.7% during the quarter  primarily  as a result of two  accretive
equity offerings.

The weighted  average annual yield on the MBS portfolio was 4.93% for the second
quarter  and  the  company's   weighted  average  interest  rate  on  repurchase
agreements  used to finance the  acquisition of  mortgage-backed  securities was
1.85% resulting in a net interest spread of 3.08% during the period.  During the
second   quarter,   the  company   shortened  the  estimated   duration  in  its
mortgage-backed  portfolio  from 1.81 at the end of the first quarter to 1.27 at
June 30,  2002,  resulting  in lower  price  sensitivity  to changes in interest
rates. At the end of the second quarter the weighted average remaining  maturity
of the company's borrowings was 38 days.

Net interest  income from the MBS portfolio  totaled $27.3 million in the second
quarter,  contributing  approximately  73% of the  company's  net  revenue  (net
interest,  dividends,  fees and net gains).  Dividends and net gains from equity
investments   totaled  $8.9  million  in  the  second  quarter  and  represented
approximately 24% of net revenue.  Fees earned from Friedman,  Billings,  Ramsey
Group,  Inc.  investment  banking  transactions  totaled $0.3 million during the
second  quarter and  contributed  approximately  1% of net revenue.  Interest on
notes  receivable was $0.6 million for the period and represented  approximately
2% of net revenue for the quarter.

During  the  second  quarter  of  2002,  the  company  completed  two  follow-on
offerings, each of which was accretive to both book value per share and earnings
per share.  In April 2002, the company issued 4.6 million  additional  shares of
common  stock at a price per share of  $27.90.  This  offering  resulted  in net
proceeds to the company of $121.7 million.  On June 28, 2002, the company issued
6.0 million shares of common stock at a price per share of $33.35,  resulting in
net proceeds to the company of $189.9  million.  The  proceeds of the  offerings
were used primarily to invest in mortgage-backed  securities.  At June 30, 2002,
the company had  committed  to purchase  an  additional  $1.8  billion in MBS to
settle in the first half of the third quarter.

Subsequent  to the end of the  second  quarter,  the  company  entered  into two
interest  rate swaps with notional  amounts  totaling $2 billion under which the
company  will pay a fixed rate of interest  averaging  2.22% for a period of one
year. These  transactions  have the effect of mitigating the potential impact of
interest  rate  increases on our funding costs for the next year on the notional
amounts swapped.

Commenting on the quarter and the company's recent  activity,  Eric F. Billings,
Chairman and CEO said, "FBR Asset continues to deliver solid earnings in what is
becoming a very challenging  environment for corporate  America.  We believe our
strategy  to  maintain  a  conservative  balance  sheet and to  pursue  the best
risk-adjusted  returns  available  to us in  all  environments  will  result  in
continued  strong  performance.  Our  recent  decision  to move a portion of our
funding to a fixed rate is in keeping with our philosophy of looking  constantly
at the economic  value of our capital and funding  decisions and pursuing  those
opportunities  that we  believe  will  in the  long  term  deliver  the  highest
risk-adjusted  returns.  As we move  forward,  we will  continue to evaluate and
pursue opportunities to increase earnings quality and sustainability."

The  company  also  announced  today  that its Board of  Directors  has voted to
increase the company's  existing  share  repurchase  authorization  to 3 million
shares.  Richard J.  Hendrix,  the company's  President  and COO said,  "We have
successfully  completed  four  offerings  of common stock over the last year and
through those offerings have raised in excess of $540 million and increased book
value to in excess of $27.50 per share.  Management is aware that in the current
environment  for  equities  it is  possible  that we may have  opportunities  to
accretively  repurchase our shares.  This  authorization  from our Board insures
that we will be in a  position  to pursue  all  available  avenues  to  maximize
value."

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

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

A live webcast of FBR's conference call will be available at 9 a.m. (Eastern
Time) via:
http://www.corporate-ir.net/ireye/ir_site.zhtml?ticker=FB&script=1020&item_
id=ew,648629,1&layout=-6
Replays of the webcast will be available afterward.

                                      # # #

         The company makes forward-looking statements in this document that are
         subject to risks and uncertainties in addition to those set forth
         above. These forward-looking statements include information about
         possible or assumed future results of the company's operations. Also,
         when the company uses any of the words "believes," "expects,"
         "anticipates" or similar expressions, it is making forward-looking
         statements. Many possible events or factors could affect the company's
         future financial results and performance. This could cause the
         company's results or performance to differ materially from those
         expressed in the forward-looking statements. These and other risks are
         described in the company's publicly filed documents and reports that
         are available from the company and from the SEC.

Note to  Editors:  Please  note  that "FBR  Asset  Investment  Corporation"  and
"Friedman,  Billings, Ramsey Group, Inc." are two different companies. FBR Asset
is a REIT,  which is required as a result of its tax status,  to pay a dividend.
FBR Asset  (NYSE:  FB) is  externally  managed  by  Friedman,  Billings,  Ramsey
Investment Management,  Inc., a subsidiary of Friedman,  Billings, Ramsey Group,
Inc.  Friedman,  Billings,  Ramsey Group,  Inc.  (NYSE:  FBR) is a publicly held
company,  which has  historically  never paid a  dividend.  Friedman,  Billings,
Ramsey Group, Inc. is a minority owner of FBR Asset.

         Three pages of financial data follow this page.









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





                                                                                 Three months ended
                                                                                      June 30,

Revenue:                                                               2002                                     2001
                                                            -----------------------                  --------------------
                                                                                                            

 Interest                                                                $  42,845                               $ 3,361
 Dividends                                                                   1,426                                 1,064
 Fee income                                                                    284                                 1,702
                                                            -----------------------                  --------------------
                Total Revenue                                               44,555                                 6,127
                                                            -----------------------                  --------------------

Expenses:
 Interest                                                                   14,924                                 1,770
 Management fees:
    Base                                                                     1,975                                   218
    Incentive                                                                2,841                                   267
 Professional fees & other                                                     725                                   196
                                                            -----------------------                  --------------------
                Total Expenses                                              20,465                                 2,451
                                                            -----------------------                  --------------------

            Net realized gains                                               7,608                                   348
                                                            -----------------------                  --------------------
            Net income before income taxes                                  31,698                                 4,024
            Income tax provision                                             (111)                                    --
                                                            -----------------------                  --------------------
            Net income                                                    $ 31,587                               $ 4,024
                                                            =======================                  ====================


Basic income per share                                                    $   1.67                               $  1.16
                                                            =======================                  ====================

Diluted income per share                                                  $   1.67                               $  1.11
                                                            =======================                  ====================

Basic weighted average shares                                               18,893                                 3,472
                                                            =======================                  ====================

Diluted weighted average shares                                             18,917                                 3,617
                                                            =======================                  ====================












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




                                                                                  Six months ended
                                                                                      June 30,

Revenue:                                                               2002                                     2001
                                                            -----------------------                  --------------------
                                                                                                          

 Interest                                                                $  62,428                               $ 6,341
 Dividends                                                                   1,964                                 1,264
 Fee income                                                                    572                                 1,702
                                                            -----------------------                  --------------------
                Total Revenue                                               64,964                                 9,307
                                                            -----------------------                  --------------------

Expenses:
 Interest                                                                   21,559                                 3,674
 Management fees:
    Base                                                                     3,124                                   423

    Incentive                                                                4,539                                   395

 Professional fees & other                                                     908                                   446
                                                            -----------------------                  --------------------
                Total Expenses                                              30,130                                 4,938
                                                            -----------------------                  --------------------

            Net realized gains                                              14,823                                   328
            Recognized loss on available for-sale
            equity securities                                                   --                                 (545)
                                                            -----------------------                  --------------------
            Net income before income taxes                                  49,657                                 4,152
            Income tax provision                                             (166)                                    --
                                                            -----------------------                  --------------------
            Net income                                                    $ 49,491                               $ 4,152
                                                            =======================                  ====================


Basic income per share                                                    $   3.17                               $  1.17
                                                            =======================                  ====================

Diluted income per share                                                  $   3.17                               $  1.14
                                                            =======================                  ====================

Basic weighted average shares                                               15,599                                 3,543
                                                            =======================                  ====================

Diluted weighted average shares                                             15,620                                 3,642
                                                            =======================                  ====================













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

                           Selected Balance Sheet Data
                                                                                                                2nd Quarter
                                                                                                               Average Daily
                                                            June 30, 2002                 December 31, 2001       Balance
                                                            -------------                 -----------------     ------------

                                                                                                           

Mortgage- backed securities                                3,826,374,634                 1,238,365,511         3,430,829,493
Reverse repurchase agreements                              3,369,638,266                 1,105,145,000         3,118,813,114
Equity securities                                             38,358,750                    61,692,660            28,727,086
Loans                                                          5,000,000                     8,000,000            10,890,110
Equity capital(a)                                            690,037,481                   203,865,546           493,727,667



                                                                                                                2nd Quarter
                                                                                                               Average Daily
                                                           June 30, 2001                 December 31, 2000         Balance
                                                           -------------                 -----------------      -------------

Mortgage- backed securities                                  246,502,538                   154,848,205           182,289,194
Reverse repurchase agreements                                214,024,000                   133,896,000           155,417,374
Equity securities                                             51,932,056                    28,110,190            33,451,028
Loans                                                         12,000,000                     4,000,000            12,000,000
Equity capital(a)                                             91,321,202                    86,840,584            88,366,797

(a)  Equity Capital's average daily balance is the average of the month-end balances