PRESS RELEASE


FOR IMMEDIATE RELEASE                              CONTACT:   Investor Relations
November 10, 2003                                                   804-217-5897

                               DYNEX CAPITAL, INC.
                       REPORTS THIRD QUARTER 2003 RESULTS


         Dynex Capital, Inc. (NYSE: DX) reported today financial results for the
third  quarter  2003.  Highlights  for the third  quarter and other  information
contained in this release include:

        o Cash flow from the investment  portfolio of $14.0  million  for the
          quarter

        o Completed  the  partial  redemption  of $10.0 million of 9.50% Senior
          Notes due February  2005

        o Incurred a net loss of $10.7 million for the quarter due to impairment
          charges on  investments

        o Called and sold $20 million of mortgage-backed  security loan
          collateral at a gain of $0.84 million

        o Book value per common  share of $8.73 at  September  30,  2003  versus
          $8.97 at June 30, 2003 and $8.57 at December 31, 2002

         For the quarter ended  September 30, 2003,  the Company  reported a net
loss of $10.7  million  versus a net loss of $2.9 million for the third  quarter
2002. After  consideration of the preferred stock charge, the Company reported a
net loss to common  shareholders  of $11.9 million or $1.09 per common share for
the third quarter 2003.  The Company also  reported  comprehensive  loss for the
quarter of $1.5 million, or $0.14 per share. For the nine months ended September
30,  2003,  the  Company  reported  a net loss to common  shareholders  of $14.0
million,  or $1.29 per common share versus a net loss of $9.2 million,  or $0.84
per common share for the same period in 2002.

         The Company has scheduled a conference  call for Tuesday,  November 11,
2003, at 11:00 a.m. Eastern Time to discuss third quarter results. Investors may
participate in listen mode only by calling (800) 205-6183.

Third Quarter 2003 Results

         The Company  reported that cash flow from its investment  portfolio was
$14.0 million for the quarter,  versus $15.5 million in the second quarter 2003.
Cash flow  declined  in the third  quarter  as a result  of  prepayments  in the
investment  portfolio and a temporary  reduction in interest payments on certain
commercial  mortgage-backed  securities.  The Company also reported net interest
margin  before  provision  for loan losses on its  investment  portfolio of $7.8
million during the quarter  compared to $10.8 million in the third quarter 2002.
After provision for loan losses,  net interest  margin was $2.0 million,  versus
$5.4 million for the third  quarter of 2002.  For the quarter,  the yield on the
Company's   average    interest-earning    investments   was   7.09%   and   the
weighted-average cost of funds was 5.73%.

         The results for the third quarter of 2003 include impairment charges of
$11.4 million, substantially all of which relates to the Company's investment in
delinquent property tax receivables.  The Company recorded the impairment charge
as a result of revisions in the estimated  collectible amounts of its investment
in  delinquent  tax  receivables.  Of the $11.4  million in recorded  impairment
charge,  which  was  considered  a change in  estimate  for  generally  accepted
accounting principles,  $9.2 million had previously been recorded in accumulated
other  comprehensive  loss included in  shareholders'  equity.  The Company also
reported  that  it  called   approximately  $20  million  of  previously  issued
mortgage-backed securities and sold the underlying single-family loan collateral
for a net gain of  approximately  $0.84  million.  The Company has one remaining
security of approximately  $32 million where it has retained the call rights and
which will reach its callable balance in the fourth quarter of 2003.

Balance Sheet

         Total assets at  September  30, 2003 were $1.95  billion,  versus $2.24
billion at December 31, 2002.  The decline in assets was primarily the result of
prepayments in the Company's  investment  portfolio.  Prepayment  speeds for the
entire  investment  portfolio as measured by the "constant  prepayment rate", or
CPR,  was 22%  during  the third  quarter.  CPR on the  Company's  single-family
mortgage loan and securities  portfolio was 34% during the quarter.  Of the $1.9
billion of collateral for  collateralized  bonds in the investment  portfolio at
September  30,  2003,  approximately  $442  million  consists  of  single-family
mortgage loans and securities,  $698 million  consists of  manufactured  housing
loans and securities, and $762 million consists of commercial mortgage loans.

         The Company  partially  redeemed  $10.0  million of its  February  2005
Senior Notes in addition to the  quarterly  payment made August 31, 2003 of $4.0
million on the Senior  Notes.  After the partial  redemption  and the  quarterly
payment,  the  remaining  balance of the  February  2005 Senior  Notes was $14.1
million.

         Shareholders'  equity was $161.4  million at September  30, 2003 versus
$223.4  million at December 31, 2002. The decrease in  shareholders'  equity was
primarily due to the retirement of the shares of Preferred  Stock related to the
tender offer completed in February 2003,  coupled with the net loss for the nine
month  period.  Common book value per share,  net of  liquidation  preference on
Series A, Series B, and Series C Preferred  Stock,  increased to $8.73 per share
from $8.57 per share at December 31,  2002.  Common book value per share at June
30,  2003 was $8.97 per share.  The  increase in common book value per share was
primarily due to the completed tender offer.  Preferred  dividends in arrears at
September 30, 2003 were $17.3 million.

Discussion

         Stephen J. Benedetti,  Chief Financial Officer of the Company,  stated,
"The Company continues to manage its existing investments to maximize cash flow.
Investment  portfolio cash flow during the quarter was $14 million, and we would
expect a similar amount for the fourth quarter absent any unexpected  changes in
short-term  interest  rates.  Low short-term  rates and a steeper yield curve is
generally  beneficial  to  our  investment  portfolio  cash  flows,  and  market
expectations  are that  short-term  rates  will  continue  to remain  low for an
extended period.  In addition,  we have put ourselves in position to continue to
redeem early a portion of our 9.5% February 2005 Senior Notes in connection with
the upcoming quarterly payment due on November 30th."

         Mr.  Benedetti  continued,  "Over  the  last  several  quarters,  where
appropriate under generally accepted accounting principles,  we have taken steps
to adjust the  carrying  value of the  Company's  assets to reflect the expected
collectable  amount of those  assets.  This  quarter  the  Company  recorded  an
impairment charge for its investment in delinquent property tax receivables as a
change  in  estimate,  due to  the  changing  attributes  of  the  property  tax
receivables and the underlying real estate securing the receivables. This charge
reduced the  investment  in these  assets by $2.2  million,  and resulted in the
recognition  of  $9.2  million  in  previously  unrecognized  accumulated  other
comprehensive loss, a component of shareholders'  equity. These investments have
a carrying value at the end of the quarter of approximately $48 million and will
remain on  non-interest  accrual  status.  All cash  collected  will be  applied
against our investment.  During the third quarter,  we collected $3.0 million on
these assets. In addition,  the Company's  unreserved net credit exposure on all
manufactured housing loans is approximately $14.5 million at September 30, 2003,
and unless  manufactured  housing lending market conditions  improve in the very
near-term,  we anticipate that this remaining amount will be fully reserved over
the next three quarters."

         Mr.  Benedetti  concluded,  "Over the last  several  years we have made
significant  strides in improving  our  financial  position,  strengthening  our
balance sheet and addressing our capital  structure issues. As we have indicated
in the past, the Board remains actively  engaged in evaluating  alternatives for
the use of the Company's cash flows, and, if possible,  in extracting value from
the Company's  approximate $130 million tax net operating loss carryfoward.  The
focus of the Board will  continue to be on those  alternatives  that provide the
most value for our shareholders. "

         Dynex Capital,  Inc. is a financial  services company that elects to be
treated  as a real  estate  investment  trust  (REIT)  for  federal  income  tax
purposes.  Additional  information  about Dynex  Capital,  Inc. is  available at
www.dynexcapital.com.  Note: This document contains "forward-looking statements"
within the meaning of the Private  Securities  Litigation Act of 1995. The words
"believe", "expect", "forecast",  "anticipate",  "estimate",  "project", "plan",
and similar expressions identify forward-looking  statements that are inherently
subject  to risks  and  uncertainties,  some of which  cannot  be  predicted  or
quantified.  The  Company's  actual  results and timing of certain  events could
differ materially from those projected in or contemplated by the forward-looking
statements  as a result of  unforeseen  external  factors.  As  discussed in the
Company's  filings with the SEC, these factors may include,  but are not limited
to,  changes  in general  economic  and market  conditions,  disruptions  in the
capital  markets,  fluctuations  in interest  rates,  the accuracy of subjective
estimates used in determining the fair value of certain  financial assets of the
Company, the impact of recently issued financial accounting standards, increases
in costs and other general competitive factors.
                                      # # #

                               DYNEX CAPITAL, INC.
                      Consolidated Statements of Operations
                          (Thousands except share data)
                                   (unaudited)





                                                                    Three Months Ended                    Nine Months Ended
                                                                     September 30,                          September 30,
                                                                     -------------                          -------------
                                                                2003            2002                   2003              2002
                                                         ----------------- ----------------        --------------   ----------------
                                                                                                               

Interest income                                          $        34,858   $       42,321       $       109,049     $      130,230
Interest and related expense                                     (27,017)         (31,481)              (83,383)           (97,636)
                                                         ----------------- ----------------     -----------------   ----------------
Net interest margin before provision for loan losses               7,841           10,840                25,666             32,594

Provision for loan losses                                         (5,831)          (5,408)              (29,715)           (16,292)
                                                         ----------------- ----------------     -----------------   ----------------

Net interest margin                                                2,010            5,432                (4,049)            16,302

Impairment charges                                               (11,480)          (2,468)              (13,685)            (9,552)
Gain (loss) on sale of investments, net                              769             (257)                1,779                (84)
Other                                                                130           (3,343)                  170             (1,904)
General and administrative expenses                               (2,124)          (2,226)               (6,296)            (6,744)
                                                         ----------------- ----------------     -----------------   ----------------

Net loss                                                         (10,695)          (2,862)              (22,081)            (1,982)
Preferred stock (charge) benefit                                  (1,191)          (2,397)                8,039             (7,189)
                                                         ----------------- ----------------     -----------------   ----------------

Net loss to common shareholders                          $       (11,886)  $       (5,259)      $       (14,042)    $       (9,171)
                                                         ================= ================     =================   ================

Change in net unrealized loss during the period on:
    Investments classified as available-for-sale                   8,192            1,849                13,617             (1,208)
    Hedge instruments                                              1,009           (3,952)                 (110)            (3,578)
                                                         ----------------- ----------------     -----------------   ----------------
Comprehensive loss                                       $        (1,494)  $       (4,965)      $        (8,574)    $       (6,768)
                                                         ================= ================     =================   ================

Net loss per common share
      Basic and diluted                                  $         (1.09)  $        (0.48)      $         (1.29)    $        (0.84)
                                                         ================= ================     =================   ================

    Weighted average number of                                10,873,903        10,873,903           10,873,903         10,873,866
       common shares outstanding



                               DYNEX CAPITAL, INC.
                           Consolidated Balance Sheets
                          (Thousands except share data)
                                   (unaudited)





                                                                            September 30,                 December 31,
                                                                                2003                          2002
                                                                                                           
                                                                       -------------------------     -----------------------
ASSETS

Cash and cash equivalents                                             $                9,346        $               15,242
Other assets                                                                           3,170                         4,747
                                                                      -------------------------     -----------------------
                                                                                      12,516                        19,989
Investments:
    Collateral for collateralized bonds                                            1,880,363                     2,148,497
    Other investments                                                                 48,195                        54,322
    Other loans                                                                        9,647                         9,288
    Securities                                                                         2,076                         6,208
                                                                      -------------------------     -----------------------
                                                                                   1,940,281                     2,218,315
                                                                      -------------------------     -----------------------
                                                                      $            1,952,797        $            2,238,304
                                                                      =========================     =======================

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES:
Collateralized bonds                                                  $            1,776,110        $            2,013,271
Senior Notes                                                                          14,059                             -
Other liabilities                                                                      1,200                         1,612
                                                                      -------------------------     -----------------------
                                                                                   1,791,369                     2,014,883
                                                                      -------------------------     -----------------------

SHAREHOLDERS' EQUITY:
Preferred stock                                                                       47,013                        94,586
Common stock                                                                             109                           109
Additional paid-in capital                                                           360,684                       364,743
Accumulated other comprehensive loss                                                  (3,965)                      (17,472)
Accumulated deficit                                                                 (242,413)                     (218,545)
                                                                      -------------------------     -----------------------
                                                                                     161,428                       223,421
                                                                      -------------------------     -----------------------
                                                                      $            1,952,797        $            2,238,304
                                                                      =========================     =======================

Preferred dividends in arrears                                        $               17,273        $               31,157
                                                                      =========================     =======================

Book value per common share (inclusive of dividends in arrears)       $                 8.73        $                8.57
                                                                      =========================     =======================