SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT



     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


                          Date of Report - May 28, 2002
                         ------------------------------
                        (Date of Earliest Event Reported)



                              EQUITY ONE ABS, INC.
    -------------------------------------------------------------------------
    (as depositor under a certain Pooling and Servicing Agreement dated as of
                 April 30, 2002, providing for the issuance of
               Mortgage Pass-Through Certificates, Series 2002-3)
             (Exact Name of Registrant as specified in its charter)



      Delaware                     333-81506-02                 52-2029487
- ------------------------      ---------------------      -----------------------
(State of Incorporation)      (Commission File No.)      (IRS Employer I.D. No.)

     103 Springer Building, 3411 Silverside Road, Wilmington, Delaware 19803
     -----------------------------------------------------------------------
                    (Address of principal executive offices)


Registrant's telephone number, including area code:   (302) 478-6160


Item 5.  Other Events
- ---------------------

Filing of Computational Materials
- ---------------------------------

     Pursuant to Rule 424(b) under the Securities Act of 1933, subsequent to the
filing of this Current Report on Form 8-K (the "Form 8-K"), Equity One ABS, Inc.
(the  "Company")  is filing a  prospectus  and  prospectus  supplement  with the
Securities  and  Exchange  Commission  relating  to  its  Mortgage  Pass-Through
Certificates, Series 2002-3.

     In connection with the offering of the Mortgage Pass-Through  Certificates,
Series 2002-3,  First Union Securities,  Inc. ("First Union"), as underwriter of
the publicly offered  certificates,  has prepared certain  materials (the "First
Union  Computational  Materials") for  distribution to its potential  investors.
Although the Company provided First Union with certain information regarding the
characteristics  of the Loans in the  related  portfolio,  the  Company  did not
participate in the preparation of the First Union Computational Materials.

     For  purposes  of this  Form  8-K,  "Computational  Materials"  shall  mean
computer generated tables and/or charts displaying, with respect to any Class or
Classes of Certificates,  any of the following:  yield;  average life; duration;
expected  maturity;  interest  rate  sensitivity;  loss  sensitivity;  cash flow
characteristics;  background  information  regarding  the  Loans;  the  proposed
structure;  decrement tables; or similar information (tabular or otherwise) of a
statistical, mathematical, tabular or computational nature.


Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.
- ---------------------------------------------------------------------------

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

         99.1  First Union Computational Materials.

         99.2  First Union Computational Materials.

         99.3  First Union Computational Materials.

         99.4  First Union Computational Materials.

         99.5  First Union Computational Materials.

         99.6  First Union Computational Materials.

         99.7  First Union Computational Materials.

                                      -2-


         99.8  First Union Computational Materials.

         99.9  First Union Computational Materials.

         99.10  First Union Computational Materials.

         99.11  First Union Computational Materials.



- ----------
*  Capitalized  terms  used and not  otherwise  defined  herein  shall  have the
meanings  assigned to them in the prospectus  and the  prospectus  supplement of
Equity One ABS, Inc., relating to its Mortgage Pass-Through Certificates, Series
2002-3.





                                      -3-


                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant duly caused this report to be signed on its behalf by the undersigned
hereunto duly authorized.

                                EQUITY ONE ABS, INC.



                                By: /s/ James H. Jenkins
                                   --------------------------------------------
                                   James H. Jenkins,
                                   Senior Vice President and CFO


Dated:  July 18, 2002



                                      -4-