-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 QFx+FBk8mAUYYkI5h1BDWX73n4RNPl/lOuR15t3xb7WljjgrRTmV3mqs1WGs2KQw
 DwiL32Q86/cRPRlHxsGTmA==

<SEC-DOCUMENT>0000826675-01-000010.txt : 20010410
<SEC-HEADER>0000826675-01-000010.hdr.sgml : 20010410
ACCESSION NUMBER:		0000826675-01-000010
CONFORMED SUBMISSION TYPE:	10-K
PUBLIC DOCUMENT COUNT:		4
CONFORMED PERIOD OF REPORT:	20001231
FILED AS OF DATE:		20010406

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			DYNEX CAPITAL INC
		CENTRAL INDEX KEY:			0000826675
		STANDARD INDUSTRIAL CLASSIFICATION:	REAL ESTATE INVESTMENT TRUSTS [6798]
		IRS NUMBER:				521549373
		STATE OF INCORPORATION:			VA
		FISCAL YEAR END:			1231

	FILING VALUES:
		FORM TYPE:		10-K
		SEC ACT:		
		SEC FILE NUMBER:	001-09819
		FILM NUMBER:		1596781

	BUSINESS ADDRESS:	
		STREET 1:		4551 COX RD
		STREET 2:		STE 300
		CITY:			GLEN ALLEN
		STATE:			VA
		ZIP:			23060
		BUSINESS PHONE:		8049675800

	MAIL ADDRESS:	
		STREET 1:		4551 COX RD
		STREET 2:		STE 300
		CITY:			GLEN ALLEN
		STATE:			VA
		ZIP:			23060

	FORMER COMPANY:	
		FORMER CONFORMED NAME:	RESOURCE MORTGAGE CAPITAL INC/VA
		DATE OF NAME CHANGE:	19930722

	FORMER COMPANY:	
		FORMER CONFORMED NAME:	RESOURCE MORTGAGE INVESTMENT CORP
		DATE OF NAME CHANGE:	19930505

	FORMER COMPANY:	
		FORMER CONFORMED NAME:	RAC MORTGAGE INVESTMENT CORP /VA/
		DATE OF NAME CHANGE:	19930505
</SEC-HEADER>
<DOCUMENT>
<TYPE>10-K
<SEQUENCE>1
<FILENAME>0001.txt
<DESCRIPTION>DYNEX CAPITAL, INC.
<TEXT>




                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                              Washington, D. C. 20549
                                 FORM 10-K
(Mark One)
     |X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
                   For the fiscal year ended December 31, 2000
                                         OR
     |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
                          Commission file number 1-9819

                               DYNEX CAPITAL, INC.
             (Exact name of registrant as specified in its charter)
        Virginia                                                52-1549373
(State or other jurisdiction of incorporation         (I.R.S. Employer I.D. No.)
   or organization)
4551 Cox  Road, Suite 300, Glen Allen, Virginia                   23060
(Address of principal executive offices)                        (Zip Code)
        Registrant's telephone number, including area code: (804) 217-5800

                Securities  registered pursuant to Section 12(b)of the Act:

      Title of each class             Name of each exchange on which registered
Common Stock, $.01 par value                            New York Stock Exchange

                Securities  registered pursuant to Section 12(g)of the Act:

      Title of each class              Name of each exchange on which registered
Series A 9.75%Cumulative Convertible
  Preferred Stock, $.01 par value         Nasdaq National Market
Series B 9.55% Cumulative Convertible
  Preferred Stock, $.01 par value         Nasdaq National Market
Series C 9.73% Cumulative Convertible
  Preferred Stock, $.01 par value         Nasdaq National Market

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
Yes _X__   No    _

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. |X|

As of March 30,  2001,  the  aggregate  market value of the voting stock held by
non-affiliates  of the  registrant  was  approximately  $11,446,206 at a closing
price on The New York Stock  Exchange of $1.00.  Common stock  outstanding as of
March 30, 2001 was 11,446,206 shares.

                       DOCUMENTS INCORPORATED BY REFERENCE
Portions of the  Definitive  Proxy  Statement to be filed pursuant to Regulation
14A within 120 days from December 31, 2000, are  incorporated  by reference into
Part III.
<PAGE>
                              DYNEX CAPITAL, INC.
                          2000 FORM 10-K ANNUAL REPORT

                                TABLE OF CONTENTS
                                                                            PAGE
                                     PART I

Item 1. BUSINESS........................................................       3

Item 2. PROPERTIES.....................................................       11

Item 3. LEGAL PROCEEDINGS..............................................       11

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS............       12

                                     PART II

Item 5. MARKET FOR REGISTRANT'S COMMON EQUITY
        AND RELATED STOCKHOLDER MATTERS................................       12

Item 6. SELECTED FINANCIAL DATA........................................       14

Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
        FINANCIAL CONDITION AND RESULTS OF OPERATIONS..................       14

Item 7A.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
        MARKET RISK....................................................       26

Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA....................       27

Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
        ON ACCOUNTING AND FINANCIAL DISCLOSURE.........................       27

                         PART III

Item 10.DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.............       27

Item 11.EXECUTIVE COMPENSATION.........................................       28

Item 12.SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
        OWNERS AND MANAGEMENT..........................................       28

Item 13.CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.................       28

                          PART IV

Item 14.EXHIBITS, FINANCIAL STATEMENT SCHEDULES
        AND REPORTS ON FORM 8-K........................................       28

SIGNATURES.............................................................       31
<PAGE>
Item 1. BUSINESS

                                     GENERAL

     Dynex Capital, Inc. (the "Company") was incorporated in the Commonwealth of
Virginia in 1987. The Company is a financial services company,  which invests in
a portfolio of securities and  investments  backed  principally by single family
mortgage loans,  commercial mortgage loans and manufactured  housing installment
loans.  These loans were  funded  primarily  by the  Company's  loan  production
operations or purchased in bulk in the market. Historically,  the Company's loan
production  operations have included single family mortgage lending,  commercial
mortgage lending and manufactured housing lending. Through its specialty finance
business, the Company also has provided for the purchase and leaseback of single
family model homes to builders and the purchase  and  management  of  delinquent
property  tax  receivables.   Loans  funded  through  the  Company's  production
operations  have  generally  been  pooled  and  pledged  (i.e.  securitized)  as
collateral  for  non-recourse  bonds  ("collateralized  bonds"),  which provides
long-term  financing  for such loans while  limiting  credit,  interest rate and
liquidity risk. The Company sold its single family mortgage  lending business in
1996 due to changes in the business environment at that time.

     Since early 1999,  the  Company has focused its efforts on  conserving  its
capital base and repaying its  outstanding  recourse  borrowings.  The Company's
ability  to  execute  its  fundamental  business  plan and  strategies  has been
negatively  impacted  since the fourth  quarter of 1998,  when the fixed  income
markets  were  significantly  disrupted  by  the  collapse  of  certain  foreign
economies.  Specifically,  as a result of this  disruption,  investors  in fixed
income  securities  generally  demanded  higher  yields  in  order  to  purchase
securities  issued by specialty  finance  companies and ratings  agencies  began
imposing   higher  credit   enhancement   levels  and  other   requirements   on
securitizations  sponsored by specialty  finance  companies like Dynex.  The net
result of these changes in the market  reduced the Company's  ability to compete
against larger finance companies,  investment banks and depository institutions,
which  generally have not been  penalized by investors or ratings  agencies when
issuing fixed income  securities.  In addition,  access to interim  lenders that
provided   short-term   funding  to  support  the   accumulation  of  loans  for
securitization  was  reduced and terms of existing  facilities  were  tightened.
These  lenders  began to pressure  the Company to sell or  securitize  assets to
repay  amounts  outstanding  under the  various  facilities.  As a result of the
difficult market  environment for specialty finance  companies,  during 1999 the
Company sold both its  manufactured  housing  lending/servicing  operations  and
model home  purchase/leaseback  business.  Additionally,  the  Company  began to
phase-out its commercial lending operations; this phase-out was completed by the
end of 2000,  including the sale of the commercial loan servicing  portfolio for
loans that had been securitized.

     On a long-term  basis,  the Company  believes that  competitive  pressures,
including  competing against larger companies which generally have significantly
lower costs of capital and access to both  short-term  and  long-term  financing
sources,  will  effectively  keep  specialty  finance  companies like Dynex from
earning an adequate risk-adjusted return on its invested capital. As of December
31, 2000, the Company's  business  operations  were  essentially  limited to the
management  of  its  investment  portfolio  and  the  active  collection  of its
portfolio of delinquent  property tax receivables.  The Company currently has no
loan origination  operations,  and for the foreseeable future does not intend to
purchase loans or securities in the secondary market.

     The Company's  principal  source of earnings  historically has been its net
interest  income  from  its  investment  portfolio.   The  Company's  investment
portfolio   consists   primarily  of  collateral   for   collateralized   bonds,
asset-backed  securities and delinquent  property tax  receivables.  The Company
funds its investment  portfolio  with both  borrowings and funds raised from the
issuance of equity.  For the  portion of the  investment  portfolio  funded with
borrowings,  the Company  generates net interest income to the extent that there
is a positive  spread between the yield on the  interest-earning  assets and the
cost of borrowed funds. The cost of the Company's borrowings may be increased or
decreased by interest rate swap, cap or floor agreements.  For the other portion
of the investment portfolio funded with equity, net interest income is primarily
a function of the yield generated from the interest-earning asset. Over the past
two years,  net interest  margin has declined  materially  due to the decline in
average earning assets, higher provisions for credit losses, and the increase in
short-term interest rates in 2000.

     References  to  "Dynex  REIT"  herein  mean  the  parent  company  and  its
wholly-owned subsidiaries,  consolidated for financial reporting purposes, while
references  to  the  "Company"  mean  the  parent  company,   its   wholly-owned
subsidiaries and Dynex Holding, Inc. ("DHI") and its subsidiaries, which are not
consolidated  for  financial  reporting  or tax  purposes.  The  Company's  loan
production and servicing  activities were operated by subsidiaries of DHI. Prior
to December 31, 2000, all of the outstanding  non-voting  preferred stock of DHI
(which  represented a 99% economic  interest in DHI) was owned by Dynex REIT and
all of the  outstanding  voting  common  stock of DHI  (which  represented  a 1%
economic interest in DHI) was owned by certain senior officers of Dynex REIT. In
December  2000,  certain DHI  subsidiaries  were sold to Dynex REIT, and DHI was
liquidated  pursuant  to a plan of  liquidation  as  approved  by its  board  of
directors.  Up until the time of its  liquidation,  DHI was accounted for in the
accompanying financial statements in a manner similar to the equity method.

         Dynex REIT has elected to be treated as a real estate  investment trust
("REIT")  for federal  income tax purposes  under the  Internal  Revenue Code of
1986, as amended, and, as such, must distribute substantially all of its taxable
income to  shareholders.  Provided  that Dynex REIT meets all of the  proscribed
Internal Revenue Code requirements,  Dynex REIT will generally not be subject to
federal income tax.

                                  Recent Events

     As stated  above,  since early 1999 the Company has focused on repaying its
outstanding recourse  borrowings.  During 2000, the Company paid down on-balance
sheet  recourse  borrowings by $403 million and  off-balance  sheet  liabilities
(such as letters  of credit  and  conditional  repurchase  obligations)  of $180
million. On March 26, 2001, the Company  extinguished its credit facility with a
consortium  of commercial  banks and on March 30, 2001,  repurchased a net $29.5
million of its Senior Notes due July 2002 (the "July 2002 Notes")  pursuant to a
Purchase  Agreement  with a  majority  of the  holders of the July 2002 Notes as
discussed  below.  After this  repurchase,  as of March 30, 2001,  the Company's
outstanding  recourse  debt or credit  obligations  were $68 million of the July
2002 Notes and $29.2  million  of reverse  repurchase  agreements.  The  Company
believes it is in full compliance with the terms of both the July 2002 Notes and
the reverse repurchase facility.

     The Company  and a majority of the holders of the July 2002 Notes  approved
an amendment (the  "Amendment") to the related  indenture  whereby the remaining
July 2002  Notes were  secured  (subject  to any prior  security  interests)  by
substantially  all of the assets of the Company.  See Note 8 in the accompanying
consolidated  financial  statements for further information on the Amendment and
the Purchase  Agreement.  The Amendment allows the Company to make distributions
on its capital stock in an amount not to exceed the sum of (a) $26 million,  (b)
the cash proceeds of any  "permitted  subordinated  indebtedness",  (c) the cash
proceeds  of  the  issuance  of any  "qualified  capital  stock",  and  (d)  any
distributions required in order for the Company to maintain its REIT status.

     The Company  terminated on January 26, 2001 an Agreement and Plan of Merger
with California Investment Fund, LLC ("CIF"), whereby CIF was to purchase all of
the equity  securities of the Company for $90 million (the "Merger  Agreement").
See Item 3 for further information as to the Merger Agreement.  The Board of the
Company  continues to evaluate various courses of action to improve  shareholder
value given the depressed  prices of the Company's  preferred and common stocks,
and to provide greater  liquidity for such stocks.  Such  alternatives  include,
among  others:  (i) an outright  sale of the Company to a third party;  (ii) the
sale to a  third  party  of  either  "permitted  subordinated  indebtedness"  or
"qualified  capital stock";  and (iii) one or more distributions to shareholders
as permitted by the Amendment. Distributions as defined in the Amendment include
dividends, redemptions, repurchases, retirement, defeasance or other acquistion.
The Company expects to inform  shareholders of the Company's contemplated course
of action by May 31, 2001. As of March 30, 2001, the Company had unrestricted
cash of approximately $21 million.

     The Company expects its first quarter  results to be favorably  impacted by
the recent declines in short-term  interest rates, the discount  realized by the
Company on the  purchase of the $29.4  million of the July 2002  Notes,  and the
resolution of a matter related to the Company's prior relationship with AutoBond
Acceptance  Corporation  ("AutoBond").  While the overall  impact on earnings of
these items is expected to be  approximately  $10  million,  the Company at this
time does not know whether this may be offset by provisions for credit losses or
other items.  However,  the Company did not incur any  material  losses from the
sale of loans or tax-exempt bond positions  during the first quarter of 2001. As
of March 30, 2001, the Company had completed all but approximately $4 million of
its planned asset sales.


                           Business Focus and Strategy

     The Company has  historically  strived to create a  diversified  investment
portfolio  that in the  aggregate  generates  stable income for the Company in a
variety of interest  rate  environments  and  preserves  the capital base of the
Company. The Company focused on markets where it believed that it could generate
investments  for its  portfolio at a lower cost than if these  investments  were
purchased in the secondary  market.  Over the past five years,  the markets that
the Company has  participated in have included  single family mortgage  lending,
commercial mortgage lending, manufactured housing lending, and various specialty
finance businesses, including purchase/leaseback of model homes and the purchase
and collection of delinquent property tax receivables.  As previously indicated,
the Company has either sold or phased-out its various lending businesses, and is
now primarily  focused on collecting  its delinquent  property tax  receivables,
reducing its remaining recourse debt, and improving shareholder value.

     The Company has  historically  sought to  generate  growth in earnings  and
dividends per share in a variety of ways,  including (i) adding  investments  to
its portfolio when  opportunities  in the market are favorable;  (ii) developing
production  capabilities to originate and acquire  financial  assets in order to
create attractively priced investments for its portfolio, as well as control the
underwriting and servicing of these assets;  and (iii) increasing the efficiency
with which the  Company  utilizes  its equity  capital  over time.  To  increase
potential returns to shareholders, the Company had employed leverage through the
use of secured  borrowings  and  repurchase  agreements to fund a portion of its
investment  portfolio.  Over  the  past  two  years,  the  Company's  investment
portfolio has declined as a result of sales and  paydowns,  the Company has sold
or  phased-out  of the majority of its  production  operations,  and has reduced
leverage  through the paydown of debt.  Over the past two years,  the  Company's
return on shareholders' equity has been negative.

Prior Lending Operations

     The Company generally has been a vertically integrated lender by performing
the  sourcing,  underwriting,   funding  and  servicing  of  loans  to  maximize
efficiency and provide  superior  customer  service.  The Company  generally has
focused on loan products  that maximize the  advantages of the REIT tax election
and has emphasized direct relationships with the borrower and minimized,  to the
extent  practical,  the  use of  origination  intermediaries.  The  Company  has
historically  utilized internally  generated  guidelines to underwrite loans for
all product types and  maintained  centralized  loan pricing,  and performed the
servicing  function  for loans on which the Company has credit  exposure.  As of
December  31,  2000,  other  than  the  servicing  of  delinquent  property  tax
receivables  and the  remaining  loans  held for  sale,  the  Company  no longer
services any of its previously originated/purchased loans.

     The Company's loan funding activity during 2000 consisted of the funding of
approximately  $29.5 million  related to multifamily  loan  commitments  and the
purchase of  approximately  $7.6  million of property  tax  receivables  under a
previously executed contract to purchase.

     During  1999,  the  Company  funded  $224.3  million  of  commercial  loans
consisting of $136.7 million of multifamily construction loans, $57.3 million of
multifamily  permanent  loans and $30.3  million  in other  types of  commercial
loans.  The  majority of the  multifamily  loans  consist of  mortgage  loans on
properties that have been allocated low income housing tax credits.

     Prior to the sale of the manufactured housing lending operations to Bingham
Financial Services Corporation  ("Bingham") (NASDAQ: BSFC) in December 1999, the
Company  funded $494.1  million of  manufactured  housing loans during 1999. The
Company  sold  $77.3  million  of such  loans  to  Bingham  as part of the  sale
transaction.   The  Company  securitized  a  total  of  $601.8  million  of  its
manufactured  housing  loans  (including  current and prior  years'  production)
through the issuance of collateralized bonds during 1999.

     During  1999,  the Company  funded  $140.8  million  through its  specialty
finance division, consisting of $120.3 million of model homes purchase/leaseback
transactions  before the sale of this  operation  in  November  1999,  and $20.5
million  of  delinquent  property  tax  receivable   purchases.   As  previously
mentioned,  the  Company  purchased  $7.6  million of  delinquent  property  tax
receivables in 2000.

     At  December  31,  2000,  the  Company  owned  the  right  to call  ARM and
fixed-rate mortgage  pass-through  securities  previously issued and sold by the
Company once the outstanding  balance of such securities  reaches 10% or less of
the original  amount issued.  These  securities are expected to meet their "call
thresholds" beginning in 2001. The aggregate callable balance of such securities
at the time of the call is approximately  $368 million,  representing a total of
22  securities.  The  Company  may or may not elect to call one or more of these
securities at the time of  eligibility.  During 2000,  four  securities  reached
their call triggers but the Company  declined to call these  securities based on
an analysis of the fair value of the underlying collateral.

Primary Servicing

     The  Company  no  longer  services  on a primary  basis  any of the  assets
included  in its  investment  portfolio  other  than  loans  held  for  sale and
delinquent  property tax  receivables.  During 1997,  the Company  established a
servicing function in Pittsburgh,  Pennsylvania, to manage the collection of the
Company's delinquent property tax receivables. The Company's responsibilities as
servicer include contacting property owners,  collecting voluntary payments, and
foreclosing,  rehabilitating  and selling  remaining  properties  if  collection
efforts fail.  During 1999, the Company also  established a satellite  servicing
office in Cleveland,  Ohio. As of December 31, 2000, the Company had a servicing
portfolio  with an aggregate  redemptive  value of $147.5  million of delinquent
property tax receivables in seven states,  but with the majority in Pennsylvania
and Ohio.

Master Servicing

     The Company  performs  the  function of master  servicer for certain of the
securities it has issued.  The master  servicer's  function  typically  includes
monitoring and  reconciling  the loan payments  remitted by the servicers of the
loans,  determining the payments due on the securities and determining  that the
funds  are  correctly  sent  to a  trustee  or  investors  for  each  series  of
securities.  Master  servicing  responsibilities  also  include  monitoring  the
servicers'  compliance with its servicing  guidelines.  As master servicer,  the
Company is paid a monthly fee based on the outstanding principal balance of each
such loan master  serviced or serviced by the Company as of the last day of each
month.  As of December 31, 2000,  the Company  master  serviced  $2.3 billion in
securities.

Securitization

     Since late 1995,  the Company's  predominate  securitization  structure has
been collateralized bonds. Generally, for accounting and tax purposes, the loans
and securities financed through the issuance of collateralized bonds are treated
as assets of the Company,  and the  collateralized  bonds are treated as debt of
the  Company.  The Company  earns the net interest  spread  between the interest
income on the securities and the interest and other expenses associated with the
collateralized  bond financing.  The net interest spread is directly impacted by
the credit  performance  of the underlying  mortgage  loans,  by the  level of
prepayments of the underlying mortgage loans and, to the extent  collateralized
bond classes are variable-rate, may be affected by changes in short-term rates.
The Company's investment in the collateralized bonds is typically referred to as
the overcollateralization.



                              Investment Portfolio

     The  core  of  the  Company's  earnings  is  derived  from  its  investment
portfolio.  The  Company's  strategy for its  investment  portfolio  has been to
create a  diversified  portfolio  of high quality  assets that in the  aggregate
generates   stable  income  in  a  variety  of  interest  rate  and   prepayment
environments  and preserves the Company's  capital base. In many instances,  the
investment  strategy has  involved not only the creation of the asset,  but also
structuring  the related  securitization  or  borrowing to create a stable yield
profile and reduce interest rate and credit risk.

     Credit  Quality.  The Company has  historically  sought to  originate  high
quality loans, as the Company  generally  retains the subordinate or first loss,
non-investment  grade  class  or  classes  on  loans  that  it has  securitized,
generally  in the  form  of  overcollateralization  on its  collateralized  bond
security  structure.  On securities  where the Company has retained a portion of
the credit risk below the investment grade level (BBB),  the Company's  exposure
to credit  losses  below the  investment  grade  level was $253.7  million as of
December 31, 2000.  This credit  exposure is reduced by reserves,  discounts and
third party guarantees of $134.5 million.  Credit risk retained on the Company's
investment portfolio is discussed further below.

     Composition.  The following table presents the balance sheet composition of
the  investment  portfolio  at fair  market  value  by  investment  type and the
percentage of the total investments as of December 31, 2000 and 1999.
<TABLE>
<CAPTION>

- --------------------------------------------- ---------------------------------------------------------------
                                                                    As of December 31,
                                                           2000                            1999
                                              ------------------------------- -------------------------------
(amounts in thousands)                            Balance        % of Total       Balance        % of Total
- --------------------------------------------- ----------------- ------------- ----------------- -------------
<S>                                                 <C>               <C>           <C>               <C>

Investments:
   Collateral for collateralized bonds        $   3,042,158          97.8%     $  3,700,714          90.0%
   Securities:
     Funding Notes and Securities                         -            -             95,027           2.3
     Adjustable-rate mortgage securities              4,266           0.1            11,410           0.3
     Fixed-rate mortgage securities                   1,400           0.0             9,623           0.2
     Derivative and residual securities               3,698           0.1            11,651           0.3
   Other investments                                 44,010           1.4            48,927           1.2
   Loans held for sale                               17,376           0.6           232,384           5.7
- --------------------------------------------- ----------------- ------------- ----------------- -------------

       Total investments                       $  3,112,908         100%       $  4,111,356           100%
- --------------------------------------------- ----------------- ------------- ----------------- -------------
</TABLE>

     Collateral for collateralized  bonds.  Collateral for collateralized  bonds
represents the single largest investment in the Company's portfolio.  Collateral
for collateralized bonds is composed primarily of securities backed primarily by
adjustable-rate  and fixed-rate  mortgage loans secured by first liens on single
family  homes,  fixed-rate  mortgage  loans secured by  multifamily  residential
housing properties and commercial  properties,  manufactured housing installment
loans secured by either a UCC filing or a motor vehicle title,  and property tax
receivables.  Interest  margin on the net  investment  in  collateralized  bonds
(defined as the principal  balance of collateral for  collateralized  bonds less
the  principal  balance  of the  collateralized  bonds  outstanding)  is derived
primarily  from the  difference  between  (i) the cash flow  generated  from the
collateral  pledged  to secure  the  collateralized  bonds and (ii) the  amounts
required  for  payment on the  collateralized  bonds and related  insurance  and
administrative expenses.  Collateralized bonds are generally non-recourse to the
Company.  The Company's yield on its net investment in  collateralized  bonds is
affected  primarily by changes in interest  rates,  prepayment  rates and credit
losses on the  underlying  loans.  The  Company  may retain  for its  investment
portfolio  certain  classes of the  collateralized  bonds issued and pledge such
classes as collateral for repurchase agreements.

     ARM  securities.   Another  segment  of  the  Company's  portfolio  is  the
investments  in ARM  securities.  The  interest  rates  on the  majority  of the
Company's  ARM  securities  reset  every six months and the rates are subject to
both  periodic  and  lifetime  limitations.  Generally,  the Company  finances a
portion of its ARM securities  with  repurchase  agreements,  which have a fixed
rate of interest over a term that ranges from 30 to 90 days and, therefore,  are
not subject to repricing  limitations.  As a result,  the net interest margin on
the ARM  securities  could  decline if the spread  between  the yield on the ARM
security versus the interest rate on the repurchase agreement was reduced.

     Fixed-rate mortgage  securities.  Fixed-rate mortgage securities consist of
securities that have a fixed-rate of interest for specified periods of time. The
Company's  yields on these  securities  are  primarily  affected  by  changes in
prepayment  rates. Such yields will decline with an increase in prepayment rates
and will  increase with a decrease in prepayment  rates.  The Company  generally
borrows against its fixed-rate mortgage securities through the use of repurchase
agreements.  Additionally,  the net interest margin the Company  realizes on its
fixed-rate  mortgage  securities will be subject to the spread between the yield
on the fixed-rate  mortgage  securities  and the effective  interest rate on the
repurchase agreements. The effective interest rates on the repurchase agreements
generally reset within 30-day intervals.

     Derivative  and residual  securities.  Derivative  and residual  securities
consist   primarily  of  interest-only   securities   ("I/Os"),   principal-only
securities  ("P/Os") and residual  interests which were either purchased or were
created  through the  Company's  production  operations.  An I/O is a class of a
collateralized bond or a mortgage  pass-through security that pays to the holder
substantially  all  interest.  A P/O is a class  of a  collateralized  bond or a
mortgage  pass-through  security  that  pays  to the  holder  substantially  all
principal.  Residual  interests  represent  the  excess  cash flows on a pool of
mortgage  collateral  after payment of  principal,  interest and expenses of the
related mortgage-backed  security or repurchase arrangement.  Residual interests
may have little or no principal  amount and may not receive  scheduled  interest
payments.  The yields on these  securities are affected  primarily by changes in
prepayment rates and by changes in short-term interest rates.

      Other investments.  Other investments consists primarily of an installment
note  receivable  received in connection  with the sale of the Company's  single
family mortgage operations in May 1996, and property tax receivables.

     Loans held for sale.  As of December 31, 2000,  all loans are held for sale
and consist  principally  of  multifamily  permanent and  construction  mortgage
loans.  Since these loans are held for sale,  the loans are carried at the lower
of cost or market.

Investment Portfolio Risks

     The Company is exposed to several types of risks inherent in its investment
portfolio.  These  risks  include  credit  risk  (inherent  in the loans  before
securitization    and   the   security    structure    after    securitization),
prepayment/interest  rate risk (inherent in the underlying loan) and margin call
risk  (inherent  in the  security  if it is  used  as  collateral  for  recourse
borrowings).

     Credit  Risk.  Credit  risk is the  risk of loss to the  Company  from  the
failure by a borrower (or the proceeds from the  liquidation  of the  underlying
collateral)  to fully repay the principal  balance and interest due on a loan. A
borrower's ability to repay, or the value of the underlying collateral, could be
negatively influenced by economic and market conditions.  These conditions could
be global,  national,  regional  or local in  nature.  When a loan is funded and
becomes part of the Company's investment  portfolio,  the Company has all of the
credit risk on the loan should it default.  Upon  securitization  of the pool of
loans,  the credit risk retained by the Company is generally  limited to the net
investment in  collateralized  bonds and  subordinated  securities.  The Company
provides for reserves for expected  losses based on the current  performance  of
the respective pool of loans;  however,  if losses are experienced  more rapidly
due to market conditions than the Company has provided for in its reserves,  the
Company may be required to provide for additional reserves for these losses.

     The Company  evaluates  and monitors its exposure to credit  losses and has
established  reserves  and  discounts  for  probable  credit  losses  based upon
anticipated  future  losses  on  the  loans,  general  economic  conditions  and
historical  trends in the portfolio.  Generally the Company considers its credit
exposure   to  include   securities   and   overcollateralization   rated  below
investment-grade.  As of December 31, 2000,  the  Company's  credit  exposure on
securities  rated  below  investment  grade or as to  overcollateralization  was
$253.7  million.  The amount of ultimate  losses  from this  credit  exposure is
reduced by on-balance sheet reserves and discounts of $104.2 million,  and third
party  guarantees  of an  amount  up to $30.3  million.  These  amounts  exclude
investments  that  are  not  securitized  and  therefore  are  not  rated.  Such
investments  include  loans held for sale which are carried at the lower of cost
or market, and delinquent property tax receivables which are not securitized.

     The Company is currently  engaged in a dispute with the counterparty to the
$30.3 million in  reimbursement  guarantees.  Such  guarantees  are payable when
cumulative  loss  trigger  levels  are  reached  on  certain  of  the  Company's
single-family  mortgage loan  securitizations.  Currently,  these trigger levels
have been reached on four of the Company's securities,  and the Company has made
claims under the reimbursement guarantees in amounts approximating $1.2 million.
The counterparty has denied payment on these claims, citing various deficiencies
in loan  underwriting  which would render these loans and  corresponding  claims
ineligible  under  the  reimbursement  agreements.  The  Company  disputes  this
classification and is pursuing this matter through court-ordered arbitration.

     Prepayment/Interest  Rate Risk.  The  interest  rate  environment  may also
impact the Company. For example, in a rising rate environment, the Company's net
interest  margin may be reduced,  as the interest  cost for its funding  sources
(collateralized  bonds,  repurchase  agreements,  and committed lines of credit)
could  increase more rapidly than the interest  earned on the  associated  asset
financed. The Company's funding sources are substantially based on the one-month
London InterBank Offered Rate ("LIBOR") and reprice at least monthly,  while the
associated assets are principally  six-month LIBOR or one-year Constant Maturity
Treasury ("CMT") based and generally  reprice every  six-to-twelve  months. In a
declining rate environment, net interest margin may be enhanced for the opposite
reasons.  However,  in a  period  of  declining  interest  rates,  loans  in the
investment portfolio will generally prepay more rapidly (to the extent that such
loans  are not  prohibited  from  prepayment),  which may  result in  additional
amortization  expense of asset premium. In a flat yield curve environment (i.e.,
when the spread  between the yield on the  one-year  Treasury  security  and the
yield on the  ten-year  Treasury  security  is less  than  1.0%),  single-family
adjustable  rate  mortgage  ("ARM")  loans  tend  to  rapidly  prepay,   causing
additional  amortization of asset premium.  In addition,  the spread between the
Company's  funding costs and asset yields would most likely compress,  causing a
further  reduction in the Company's net interest margin.  Lastly,  the Company's
investment portfolio may shrink, or proceeds returned from prepaid assets may be
invested in lower  yielding  assets.  The severity of the impact of a flat yield
curve to the Company would depend on the length of time the yield curve remained
flat.

     Margin  Call Risk.  The Company  uses  repurchase  agreements  to finance a
portion  of its  investment  portfolio.  Margin  call  risk is the risk that the
Company will be required to provide additional  collateral to the counterparties
of its  secured  recourse  borrowings  should the value of the asset  pledged as
collateral  for the  recourse  borrowings  decline.  The  value  of the  pledged
security or loan is impacted by a variety of factors,  including  the  perceived
credit risk of the security or loan, the type and  performance of the underlying
loans in the security,  current  market  volatility,  and the general  amount of
liquidity in the market place for the asset financed.  In instances where market
volatility is high, there are credit issues on the collateral,  or where overall
liquidity  in the market has been  reduced,  the Company may  experience  margin
calls from its lenders.  Depending on the Company's current liquidity  position,
the Company may be forced to sell assets to meet margin calls,  which may result
in losses.  As of December  31,  2000,  the Company  had  repurchase  agreements
outstanding of $35.0 million with one counterparty,  and had pledged  securities
with an aggregate outstanding principal balance of $108.0..


                        FEDERAL INCOME TAX CONSIDERATIONS

General

     Dynex REIT believes it has complied  and,  intends to comply in the future,
with the  requirements  for  qualification  as a REIT under the Internal Revenue
Code (the Code).  To the extent that Dynex REIT  qualifies as a REIT for federal
income tax purposes,  it generally  will not be subject to federal income tax on
the amount of its income or gain that is  distributed to  shareholders.  DHI and
its  subsidiaries  are not qualified REIT  subsidiaries and are not consolidated
with Dynex REIT for either tax or financial  reporting  purposes.  Consequently,
the taxable  income and loss of DHI and its  subsidiaries  is subject to federal
and state income taxes. Dynex REIT will include in taxable income amounts earned
by DHI only when DHI remits its after-tax  earnings in the form of a dividend to
Dynex REIT.

     DHI was  liquidated  pursuant to a plan of liquidation on December 31, 2000
under Sections 331 and 336 of the Code.  The  liquidation of DHI resulted in the
recognition of an estimated $17.5 million in capital gains for Dynex REIT, which
was wholly-offset by Dynex REIT's capital loss  carryforwards.  Dynex REIT is in
the  process of  finalizing  its income  tax return for 2000,  and it  currently
estimates that it has a net operating loss  carryforward of  approximately  $120
million and capital loss carryforwards of $70.9 million at December 31, 2000.

     The REIT rules  generally  require  that a REIT  invest  primarily  in real
estate-related  assets,  that its  activities be passive  rather than active and
that it distribute annually to its shareholders substantially all of its taxable
income.  Dynex REIT could be subject to income tax if it failed to satisfy those
requirements or if it acquired certain types of income-producing  real property.
Although no complete assurances can be given, Dynex REIT does not expect that it
will be subject to material amounts of such taxes.

     Failure to satisfy certain Code requirements could cause Dynex REIT to lose
its status as a REIT.  If Dynex REIT failed to qualify as a REIT for any taxable
year,  it would be subject  to federal  income  tax  (including  any  applicable
alternative  minimum  tax) at  regular  corporate  rates and  would not  receive
deductions for dividends paid to  shareholders.  As a result,  the amount of any
after-tax  earnings  available for  distribution to shareholders  would decrease
substantially.  While the Board of  Directors  intends  to cause  Dynex  REIT to
operate in a manner that will  enable it to qualify as a REIT in future  taxable
years, there can be no certainty that such intention will be realized.

     In  December  1999,  with an  effective  date of January 1, 2001,  Congress
signed into law several changes to the provisions of the Code relating to REITs.
The  most  significant  of  these  changes  relates  to  the  reduction  of  the
distribution requirement from 95% to 90% of taxable income and to the ability of
REITs to own a 100% interest in taxable REIT subsidiaries.

Qualification of the Company as a REIT

    Qualification  as a REIT requires that Dynex REIT satisfy a variety of tests
relating to its income,  assets,  distributions  and ownership.  The significant
tests are summarized below.

    Sources of Income. To continue qualifying as a REIT, Dynex REIT must satisfy
two distinct  tests with  respect to the sources of its income:  the "75% income
test" and the "95% income  test".  The 75% income test  requires that Dynex REIT
derive at least 75% of its gross income  (excluding gross income from prohibited
transactions) from certain real estate-related  sources. In order to satisfy the
95% income  test,  95% of Dynex  REIT's  gross  income for the taxable year must
consist  either of income  that  qualifies  under the 75% income test or certain
other types of passive income.

    If Dynex  REIT fails to meet  either  the 75% income  test or the 95% income
test, or both, in a taxable year, it might nonetheless  continue to qualify as a
REIT, if its failure was due to reasonable cause and not willful neglect and the
nature and amounts of its items of gross income were  properly  disclosed to the
Internal Revenue Service.  However,  in such a case Dynex REIT would be required
to pay a tax equal to 100% of any excess non-qualifying income.

    Nature and  Diversification  of Assets. At the end of each calendar quarter,
three asset tests must be met by Dynex REIT.  Under the 75% asset test, at least
75% of the value of Dynex REIT's total assets must  represent cash or cash items
(including receivables),  government securities or real estate assets. Under the
"10% asset test", Dynex REIT may not own more than 10% of the outstanding voting
securities  of any single  non-governmental  issuer,  if such  securities do not
qualify  under the 75% asset test.  Under the "5% asset test,"  ownership of any
stocks or  securities  that do not  qualify  under  the 75%  asset  test must be
limited,  in  respect of any single  non-governmental  issuer,  to an amount not
greater than 5% of the value of the total assets of Dynex REIT.

    If Dynex REIT inadvertently  fails to satisfy one or more of the asset tests
at the end of a calendar  quarter,  such failure  would not cause it to lose its
REIT status,  provided that (i) it satisfied all of the asset tests at the close
of a preceding  calendar quarter and (ii) the discrepancy  between the values of
Dynex REIT's assets and the standards  imposed by the asset tests either did not
exist  immediately  after the  acquisition  of any  particular  asset or was not
wholly or partially caused by such an acquisition. If the condition described in
clause (ii) of the preceding sentence was not satisfied,  Dynex REIT still could
avoid  disqualification  by eliminating any discrepancy within 30 days after the
close of the calendar quarter in which it arose.

    Distributions.  With respect to each taxable  year, in order to maintain its
REIT status,  Dynex REIT generally must distribute to its shareholders an amount
at  least  equal  to 95% of the sum of its  "REIT  taxable  income"  (determined
without  regard to the  deduction  for  dividends  paid and by excluding any net
capital gain) and any  after-tax  net income from certain  types of  foreclosure
property minus any "excess noncash income" (the "95% distribution requirement").
The Code provides that  distributions  relating to a particular year may be made
in the  following  year for  purposes of the 95%  distribution  requirement,  in
certain  circumstances.  Dynex REIT will balance the benefit to the shareholders
of making these  distributions  and maintaining REIT status against their impact
on the  liquidity of Dynex REIT.  In an unlikely  situation,  it may benefit the
shareholders if Dynex REIT retained cash to preserve  liquidity and thereby lose
REIT status.  Effective  January 1, 2001, the Code has reduced the  distribution
requirement from 95% of REIT taxable income to 90% of REIT taxable income.

    Ownership.  In order to  maintain  its REIT  status,  Dynex REIT must not be
deemed to be closely held and must have more than 100 shareholders.  The closely
held  prohibition  requires  that not more than 50% of the value of Dynex REIT's
outstanding  shares be owned by five or fewer persons at anytime during the last
half of Dynex REIT's taxable year. The more than 100 shareholders  rule requires
that Dynex REIT have at least 100  shareholders  for 335 days of a  twelve-month
taxable  year.  In the event  that Dynex REIT  failed to satisfy  the  ownership
requirements  Dynex REIT would be subject to fines and required to take curative
action to meet the ownership requirements in order to maintain its REIT status.

    For federal income tax purposes,  Dynex REIT is required to recognize income
on an accrual basis and to make distributions to its shareholders when income is
recognized.  Accordingly,  it is possible  that income could be  recognized  and
distributions required to be made in advance of the actual receipt of such funds
by Dynex REIT. The nature of Dynex REIT's investments is such that it expects to
have sufficient assets to meet federal income tax distribution requirements.

Taxation of Distributions by Dynex REIT

     Assuming that Dynex REIT maintains its status as a REIT, any  distributions
that are properly designated as "capital gain dividends" will generally be taxed
to shareholders as long-term capital gains, regardless of how long a shareholder
has owned his shares.  Any other  distributions  out of Dynex REIT's  current or
accumulated  earnings and profits will be dividends  taxable as ordinary income.
Distributions  in excess of Dynex  REIT's  current or  accumulated  earnings and
profits  will be treated as tax-free  returns of  capital,  to the extent of the
shareholder's  basis in his shares and, as gain from the  disposition of shares,
to the extent they exceed such basis.  Shareholders may not include on their own
tax  returns  any of Dynex REIT  ordinary or capital  losses.  Distributions  to
shareholders  attributable to "excess  inclusion  income"' of Dynex REIT will be
characterized  as excess  inclusion  income  in the  hands of the  shareholders.
Excess  inclusion  income can arise  from  Dynex  REIT's  holdings  of  residual
interests in real estate mortgage investment conduits and in certain other types
of  mortgage-backed  security  structures  created after 1991.  Excess inclusion
income  constitutes  unrelated  business  taxable income ("UBTI") for tax-exempt
entities (including employee benefit plans and individual  retirement  accounts)
and it may not be offset by current deductions or net operating loss carryovers.
In the event that  Dynex  REIT's  excess  inclusion  income is greater  than its
taxable income,  Dynex REIT's distribution would be based on Dynex REIT's excess
inclusion income.  Dividends paid by Dynex REIT to organizations  that generally
are exempt from federal  income tax under Section  501(a) of the Code should not
be taxable to them as UBTI except to the extent  that (i)  purchase of shares of
Dynex REIT was financed by  "acquisition  indebtedness"  or (ii) such  dividends
constitute  excess  inclusion  income.  In 2000,  Dynex REIT's excess  inclusion
income was an  estimated  $6 million,  and given that Dynex REIT did not declare
nor  pay  a  dividend  in  2000,  in  order  to  satisfy  the  95%  distribution
requirements, Dynex REIT will need to distribute or have shareholders consent to
such an amount by the earlier of  September  15, 2001 or the date on which Dynex
REIT files its federal income tax return.

Taxable Income

     Dynex  REIT uses the  calendar  year for both tax and  financial  reporting
purposes.  However,  there may be differences  between taxable income and income
computed in accordance with GAAP. These differences  primarily arise from timing
differences in the recognition of revenue and expense for tax and GAAP purposes.
Dynex  REIT's  estimated   taxable  loss  for  2000,   excluding   capital  loss
carryforwards generated during the year, was $109.6 million.

                                   REGULATION

     The Company's  existing  consumer-related  servicing  activities consist of
collections on the delinquent  property tax  receivables.  The Company  believes
that such  servicing  operations  are managed in  compliance  with the Fair Debt
Collections Practices Act.

     The Company  believes that it is in material  compliance  with all material
rules and regulations to which it is subject.

                                   COMPETITION

    The Company  competes with a number of institutions  with greater  financial
resources in  originating  and  purchasing  loans.  In addition,  in  purchasing
portfolio  investments  and in issuing  securities,  the Company  competes  with
investment  banking  firms,  savings and loan  associations,  commercial  banks,
mortgage  bankers,  insurance  companies and federal agencies and other entities
purchasing mortgage assets, many of which have greater financial resources and a
lower cost of capital than the Company.

                                    EMPLOYEES

     As of December 31, 2000, the Company had 70 employees.

Item 2.    PROPERTIES

The Company's  executive and  administrative  offices and operations offices are
both located in Glen Allen,  Virginia, on properties leased by the Company which
consist of 11,194  square feet.  The address is 4551 Cox Road,  Suite 300,  Glen
Allen,  Virginia  23060.  The lease  expires in 2005.  The Company also occupies
space  located  in  Cleveland,   Ohio,  Pittsburgh,   Pennsylvania,   and  North
Versailles, Pennsylvania. These locations consist of approximately 14,846 square
feet, and the leases associated with these properties expire in 2004.

Item 3.    LEGAL PROCEEDINGS

     On February 8, 1999,  AutoBond  Acceptance  Corporation et al  ("AutoBond")
commenced  an  action  in the  District  Court of Travis  County,  Texas  (250th
Judicial  District)  against the Company  alleging that the Company breached the
terms of a  Credit  Agreement,  dated  June 9,  1998.  The  terms of the  Credit
Agreement   provided  for  the   purchase  by  the  Company  of  funding   notes
collateralized by automobile  installment  contracts  acquired by AutoBond.  The
Company suspended  purchasing the funding notes in February 1999 on grounds that
AutoBond had violated  certain  provisions of the Credit  Agreement.  On June 9,
2000,  the Company  settled the matter with AutoBond for a cash payment of $20.0
million.  In return for the payment,  the Company received a complete release of
all claims  against it by AutoBond,  and ownership of the AutoBond  subsidiaries
which own the underlying automobile installment contracts. In February 2001, the
Company resolved a matter related to AutoBond to the mutual  satisfaction of the
parties involved.  In connection with the resolution of this matter, the Company
received $7.5 million.

     On November 7, 2000,  the Company  entered  into an  Agreement  and Plan of
Merger with California  Investment Fund, LLC ("CIF"), for the purchase of all of
the equity  securities of the Company for $90 million (the "Merger  Agreement").
The Merger  Agreement  obligated  CIF to,  among  other  things,  deliver to the
Company evidence of commitments for the financing of the acquisition  based upon
a predetermined  timeline.  CIF failed to deliver such evidence of the financing
commitments pursuant to the terms of the Merger Agreement.  Pursuant to a letter
dated  December 22, 2000,  the Company agreed to forebear its right to terminate
the Merger Agreement and extended the timeline. In return, CIF agreed to deliver
written binding financing commitments and evidence of the consent of the holders
of the July 2002 Notes to the merger  transaction on or before January 25, 2001.
On January 25,  2001,  CIF failed to meet the  requirements  as set forth in the
Merger Agreement and the letter of December 22, 2000, and the Company terminated
the Merger  Agreement  effective  January 26, 2001 and requested that the escrow
agent  release to the Company the $1 million and 572,178  shares of common stock
of the  Company  which CIF  placed in escrow  under the  Merger  Agreement  (the
"Escrow  Amount").  On January  29,  2001,  the  Company  filed for  Declaratory
Judgment  in  Federal  District  Court  in the  Eastern  District  of  Virginia,
Alexandria Division.  CIF has filed a counterclaim and demand for jury trial and
asked for damages of $45 million.  The Company  believes  that the  Agreement is
clear that the  maximum  damages  that CIF may  recover  from the  Company is $2
million.   The  Company  intends  to  defend  itself   vigorously   against  the
counterclaim by CIF, and will seek the release of the Escrow Amount. The Company
does not  expect  that the  resolution  of this  matter  will have a  materially
adverse effect on its financial statements.

     The Company is also subject to other  lawsuits or claims which arise in the
ordinary  course of its  business,  some of which seek damages in amounts  which
could be material to the  financial  statements.  Although no  assurance  can be
given with respect to the ultimate  outcome of any such litigation or claim, the
Company  believes  the  resolution  of such  lawsuits  or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.


Item 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.


                                     PART II


Item 5.    MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
           MATTERS

     Dynex Capital, Inc.'s common stock is traded on the New York Stock Exchange
under the trading  symbol DX. The common stock was held by  approximately  3,662
holders of record as of February 28, 2001.  During the last two years,  the high
and low  closing  stock  prices and cash  dividends  declared  on common  stock,
adjusted  for  the  two-for-one  stock  split  effective  May 5,  1997  and  the
one-for-four reverse stock split effective August 2, 1999, were as follows:
<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------
                                                                         Cash
                                                                       Dividends
                                             High           Low         Declared
- --------------------------------------------------------------------------------
<S>                                           <C>           <C>           <C>
2000:
   First quarter                            $ 9.56        $ 3.38        $  -
   Second quarter                             5.25          1.19           -
   Third quarter                              1.88          0.47           -
   Fourth quarter                             1.75          0.63           -

1999:
   First quarter                            $22.00        $11.00        $  -
   Second quarter                            16.00          8.25           -
   Third quarter                             13.19          5.50           -
   Fourth quarter                             8.63          6.00           -
- --------------------------------------------------------------------------------
</TABLE>
<PAGE>
Item 6.    SELECTED FINANCIAL DATA
(amounts in thousands except share data)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
  Years ended December 31,                                    2000           1999         1998         1997         1996
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>            <C>          <C>          <C>          <C>
  Net interest margin                                     $  ( 3,146)     $  48,015     $ 66,538     $ 83,454     $ 73,750
  Net (loss) gain on sales, write-downs, and impairment      (78,516)       (96,700)     (20,346)      11,584       21,127
    charges
  Equity in net (loss) earnings of Dynex Holding, Inc.       (   680)       ( 1,923)       2,456      ( 1,109)     ( 4,309)
  Other (expense) income                                     (   428)         1,673        2,852        1,716          606
  General and administrative expenses                        ( 8,712)       ( 7,740)     ( 8,973)     ( 9,531)     ( 8,365)
  Net administrative fees and expenses to Dynex              (   381)       (16,943)     (22,379)     (12,116)     ( 9,761)
    Holding, Inc.
  Extraordinary item - loss on extinguishment of debt           -           ( 1,517)     (   571)        -            -
- ------------------------------------------------------------------------------------------------------------------------------
  Net (loss) income                                       $  (91,863)     $ (75,135)    $ 19,577     $ 73,998      $ 73,048
- ------------------------------------------------------------------------------------------------------------------------------
  Total revenue                                           $   291,160     $  350,798    $410,821     $346,859      $333,029
- ------------------------------------------------------------------------------------------------------------------------------
  Total expenses                                          $   383,023     $  425,933    $391,244     $272,861      $259,981
- ------------------------------------------------------------------------------------------------------------------------------

  (Loss) income per common share before extraordinary item:
         Basic(1)                                         $ (    9.15)    $    (7.53)   $     0.62   $     5.50   $     6.17
         Diluted (1)                                        (    9.15)         (7.53)         0.62         5.48         5.94
  Net (loss) income per common share after extraordinary item:
         Basic(1)                                         $ (    9.15)    $    (7.67)   $     0.57   $     5.50   $     6.17
         Diluted (1)                                      $ (    9.15)         (7.67)         0.57         5.48         5.94

  Dividends declared per share:
         Common (1)                                       $         -     $     -       $    3.40    $    5.42    $    4.532
         Series A Preferred                               -               1.17         2.37         2.71         2.375
         Series B Preferred                               -               1.17         2.37         2.71         2.375
         Series C Preferred                               -               1.46         2.92         2.92         0.600

- ----------------------------------------------------------------------------------------------------------------------------
  December 31,                                                2000         1999         1998         1997         1996
- ----------------------------------------------------------------------------------------------------------------------------
  Investments (3)                                           $3,112,908   $4,109,736   $4,956,665   $5,211,009   $3,918,989
  Total assets                                             3,159,596    4,192,516     5,178,848    5,367,413    3,980,820
  Non-recourse debt                                        2,856,728    3,282,378    3,665,316    3,632,079    2,149,068
  Recourse debt                                            134,168      537,098      1,032,733    1,133,536    1,294,972
  Total liabilities                                        3,002,465    3,867,444    4,726,044    4,806,504    3,477,203

  Shareholders' equity                                     157,131      325,072      452,804      560,909      503,617
  Number of common shares outstanding                      11,446,206   11,444,099   46,027,426   45,146,242   20,653,593
  Average number of common shares (1)                      11,445,236   11,483,977   11,436,599   10,757,845   10,222,395
  Book value per common share (1)                               2.07    $   16.74   $    27.75   $    37.59   $    34.60

- ----------------------------------------------------------------------------------------------------------------------------
<FN>
(1)  Adjusted for  two-for-one  common stock split effective May 5, 1997 and the
     one-for-four reverse common stock split effective August 2, 1999.
(2)      Excludes unrealized gain/loss on investments available-for-sale.
(3)      Investments classified as available  for sale are shown at fair value.
</FN>
</TABLE>
<PAGE>
Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
           RESULTS OF OPERATIONS

     The Company is a financial services company which invests in a portfolio of
securities and investments  backed  principally by single family mortgage loans,
commercial mortgage loans and manufactured housing installment loans. Such loans
have been funded  generally  by the  Company's  loan  production  operations  or
purchased in bulk in the market.  Loans funded through the Company's  production
operations  have  generally  been  pooled  and  pledged  as  collateral  using a
collateralized bond security  structure,  which provides long-term financing for
the loans while limiting credit, interest rate and liquidity risk.

                               FINANCIAL CONDITION
<TABLE>
<CAPTION>

- ------------------------------------------------------ -----------------------------------------
                                                                     December 31,
(amounts in thousands except per share data)                  2000                 1999
- ------------------------------------------------------ -------------------- --------------------
<S>                                                            <C>                   <C>

Investments:
   Collateral for collateralized bonds                   $    3,042,158       $    3,700,714
   Securities                                                     9,364              129,331
   Other investments                                             44,010               48,927
   Loans held for sale or securitization                         17,376              232,384

Non-recourse debt                                             2,856,728            3,282,378
Recourse debt                                                   134,168              537,098

Shareholders' equity                                            157,131              325,072

Book value per common share                                        2.07                16.74
- ------------------------------------------------------ -------------------- --------------------
</TABLE>

Collateral for Collateralized Bonds
     Collateral for collateralized bonds consists primarily of securities backed
by  adjustable-rate  and  fixed-rate  mortgage  loans  secured by first liens on
single family properties, fixed-rate loans secured by first liens on multifamily
and commercial  properties,  manufactured  housing  installment loans secured by
either a UCC  filing  or a motor  vehicle  title  and  delinquent  property  tax
receivables.   As  of  December  31,   2000,   the  Company  had  23  series  of
collateralized  bonds  outstanding.  Collateral  for  collateralized  bonds  are
considered  available  for sale,  and are  therefore  carried at estimated  fair
value.  The collateral  for  collateralized  bonds  decreased to $3.0 billion at
December 31, 2000  compared to $3.7 billion at December 31, 1999.  This decrease
of $0.7  billion is  primarily  the result of paydowns on  collateral  and in an
increase in the unrealized loss.

Securities
     Securities at December 31, 2000 consist  primarily of  adjustable-rate  and
fixed-rate  mortgage-backed  securities.  Securities also include derivative and
residual securities.  Securities at December 31, 1999 include the aforementioned
securities  as well as  fixed-rate  "funding  notes and  securities"  secured by
automobile   installment   contracts.   Derivative  securities  are  classes  of
collateralized   bonds,   mortgage   pass-through   certificates   or   mortgage
certificates  that  pay to the  holder  substantially  all  interest  (i.e.,  an
interest-only  security), or substantially all principal (i.e., a principal-only
security).  Residual interests  represent the right to receive the excess of (i)
the cash flow from the  collateral  pledged  to secure  related  mortgage-backed
securities,  together with any reinvestment income thereon, over (ii) the amount
required for principal and interest payments on the  mortgage-backed  securities
or repurchase  arrangements,  together with any related administrative expenses.
Securities  decreased to $9.4  million at December  31, 2000  compared to $127.7
million  at  December  31,  1999  primarily  as a  result  of the  sale  of such
securities, which were sold in order to repay recourse debt.

Other Investments
     Other investments  consist primarily of delinquent property tax receivables
and a note  receivable  received in  connection  with the sale of the  Company's
single family mortgage  operations in May 1996. Other  investments  decreased to
$44.0 million at December 31, 2000 from $48.9 million at December 31, 1999. This
decrease  of $4.9  million  was  primarily  the  result of  paydown  on the note
receivable  of $13.9  million,  partially  offset by the purchase of  additional
delinquent property tax receivables of $ 7.6 million in 2000.

Loans Held for Sale
     Loans held for sale or  securitization  decreased  from  $232.4  million at
December 31, 1999 to $17.4 million at December 31, 2000 principally due to sales
in 2000.  The  proceeds  from the sales of loans  were used to repay  associated
recourse debt outstanding.

Non-recourse Debt
     Collateralized  bonds issued by the Company are recourse only to the assets
pledged  as  collateral,   and  are  otherwise   non-recourse  to  the  Company.
Collateralized  bonds  decreased  to $2.9 billion at December 31, 2000 from $3.3
billion at December 31, 1999.  This decrease was primarily a result of principal
paydowns  made during the year,  from the principal  payments  received from the
associated collateral for collateralized bonds.

Recourse Debt
     Recourse debt  decreased from $537.1 million at December 31, 1999 to $134.2
million at December 31, 2000. At December 31, 1999, the Company was in violation
of certain  covenants on a substantial  portion of its recourse debt, and during
2000, the Company  focused its efforts on the repayment of such debt,  primarily
from sales of associated  assets  pledged to secure such recourse  debt.  During
2000,  the Company repaid a net $261.2  million of warehouse  financing,  $128.1
million of repurchase agreement financing, and $13.6 million of unsecured senior
note  financing.  In addition,  during 2000 the Company  reduced its obligations
under  letters of credit and  conditional  bond  repurchase  agreements  by $180
million.

Shareholders' Equity
     Shareholders'  equity decreased to $157.1 million at December 31, 2000 from
$325.1  million at December 31, 1999.  This decrease was a combined  result of a
$76.1 million  increase in the net unrealized loss on investments  available for
sale from $48.5  million at December 31, 1999 to $124.6  million at December 31,
2000, and a net loss of $91.9 million during the year.

                              RESULTS OF OPERATIONS
<TABLE>
<CAPTION>

- ----------------------------------------------------------------- --------------------------------------------------
                                                                           For the Year Ended December 31,
(amounts in thousands except per share information)                    2000             1999             1998
- ----------------------------------------------------------------- ---------------- --------------- -----------------
<S>                                                                     <C>              <C>              <C>

Net interest margin before provision for losses                     $     31,487     $     64,169    $     72,959
Provision for losses                                                     (34,633)         (16,154)         (6,421)
Net interest margin                                                       (3,146)          48,015          66,538
Net loss on sales, write-downs and impairment charges:
   Related to commercial production operations                           (50,940)         (59,962)              -
   Related to sales of investments and trading activities                (15,872)         (12,682)         (2,714)
   Related to AutoBond and AutoBond securities                           (11,012)         (31,732)        (17,632)
   Related to sale of loan production operations                            (228)           7,676               -
   Other                                                                    (892)               -               -
Equity in (losses) earnings of DHI                                          (680)          (1,923)          2,456
General and administrative expenses                                       (8,712)          (7,740)         (8,973)
Net administrative fees and expenses to DHI                                 (381)         (16,943)        (22,379)
Net income (loss) before preferred stock dividends                       (91,863)         (75,135)         19,577

Basic net income (loss) per common share(1)                       $       (9.15)   $       (7.53)  $        0.62
Diluted net income (loss) per common share(1)                     $       (9.15)   $       (7.67)  $        0.57

Dividends declared per share:
   Common(1)                                                      $           -    $           -          $3.40
   Series A  and B Preferred                                                  -             1.17           2.37
   Series C Preferred                                                         -             1.46           2.92
- ----------------------------------------------------------------- ---------------- --------------- -----------------
<FN>
 (1)  Adjusted for both the  two-for-one  common stock split effective
      May 5, 1997 and the one-for-four reverse common stock split effective
      August 2, 1999.
</FN>
</TABLE>


2000  Compared  to 1999.  The  decrease  in net income and net income per common
share during 2000 as compared to 1999 is  primarily  the result of a decrease in
net interest margin,  which is partially offset by (a) a decrease in net loss on
sales, (b) impairment charges and write-downs,  and (c) decreases in general and
administrative expenses and net administrative fees and expenses to DHI.

     Net interest margin before provision for losses for the year ended December
31, 2000 decreased  $32.7 million,  or 51% to $31.5 million,  from $64.2 million
for the same period for 1999. The decrease in net interest  margin was primarily
the result of the decline in average  interest-earning  assets from $4.6 billion
in 1999, to $3.7 billion in 2000. In addition,  the average cost of funds of the
Company  increased to 7.35% in 2000 from 6.21% in 1999 due to an overall  market
increase in short-term  interest  rates,  and to a lesser extent,  fees paid and
rate increases associated with the Company's recourse borrowings.

     Provision  for  losses  increased  to $34.6  million  in 2000,  or 0.93% of
average  interest  earning assets,  from $16.1 million or 0.35% during 1999. The
provision for losses increased as a result of an overall increase in credit risk
retained  from  securities  issued by the Company  (principally  for  securities
issued in the  latter  portion  of 1999),  and a charge of $13.3  million in the
fourth quarter of 2000 due to the underperformance of the Company's  securitized
manufactured  housing loan portfolio.  The Company has seen the loss severity on
manufactured  housing  loans  increase  dramatically  since the end of the third
quarter of 2000 as a result of the  saturation in the market place with both new
and used (repossessed)  manufactured housing units. In addition, the Company has
seen some increase in overall default rates on its  manufactured  housing loans.
The Company  anticipates that market  conditions for manufactured  housing loans
will remain unfavorable through 2001.

     Net loss on sales,  impairment  charges and  write-downs  decreased from an
aggregated  net loss of $96.7 million in 1999, to $78.5 million in 2000.  During
2000, the Company  incurred  losses related to the phasing-out of its commercial
production operations, including the sales of substantially all of the Company's
remaining commercial and multifamily loan positions.  In addition,  as discussed
in Note 13 to the accompanying  financial  statements,  the Company was party to
various  conditional  bond  repurchase  agreements  whereby  the Company had the
option to purchase  $167.8  million of tax-exempt  bonds secured by  multifamily
mortgage  loans which  expired in June 2000.  The Company did not exercise  this
option,  as it did not  have the  ability  to  finance  this  purchase,  and the
counterparty  to the  agreement  retained  $30.3  million in cash  collateral as
settlement  as provided for in the related  agreements.  The Company  recorded a
charge against earnings of $30.3 million in 2000 as a result.

     During  2000,  as  discussed  in  Note  16 to  the  accompanying  financial
statements, the Company settled the outstanding litigation with AutoBond for $20
million.  The Company had accrued a reserve as of  December  31,  1999,  for $27
million related to the litigation,  and reversed $5.6 million of this reserve in
2000 as a result of the settlement. In June 2000, the Company recorded permanent
impairment charges of $16.6 million on AutoBond related  securities.  During the
fourth quarter 2000, the Company  completed the sale of substantially all of the
remaining outstanding  securities and loans related to AutoBond. At December 31,
2000,  the  Company  has  automobile   installment  contracts  of  $1.6  million
remaining.

     Also during 2000, the Company recorded impairment charges and loss on sales
of securities aggregating $8.5 million,  relating to the write-down of basis and
then the sale of $33.9 million of securities. Such securities were sold in order
for the Company to pay-down its recourse  debt  outstanding.  As a result of the
sale of  securities,  the Company either sold or terminated  related  derivative
hedge  positions  at an aggregate  net loss of $7.3  million.  During 1999,  the
Company  had  gains  of $4.2  million  related  to  various  derivative  trading
positions opened and closed during 1999. The Company had no such gains in 2000.

     Net  administrative  fees and expenses to DHI decreased  $16.5 million,  or
98%,  to $0.4  million for the year ended  December  31, 2000 as compared to the
same period in 1999.  These  decreases are  principally a combined result of the
sale of the Company's model home  purchase/leaseback  and  manufactured  housing
loan production operations during 1999. All general and administrative  expenses
of these businesses were incurred by DHI.

1999  Compared  to 1998.  The  decrease  in net income and net income per common
share during 1999 as compared to 1998 is primarily  the result of (i) a decrease
in net interest  margin (ii) an increase in the loss on sale of investments  and
trading  activities and (iii)  write-downs  associated  with the commercial loan
production operations. These decreases were partially offset by the reduction in
general and administrative  expenses and net administrative fees and expenses to
DHI  and the  gain on the  sale of the  model  home  purchase/leaseback  and the
manufactured housing lending operations in 1999.

     Net interest margin for the year ended December 31, 1999 decreased to $48.0
million,  or 27.8%,  versus net  interest  margin of $66.5  million for the same
period in 1998. This decrease in net interest margin was primarily the result of
the decline in average  interest-earning  assets from $5.4  billion for the year
ended December 31, 1998 to $4.6 billion for the year ended December 31, 1999. In
addition,  provision  for  losses  increased  to  $16.2  million  or 0.35% on an
annualized basis of  interest-earning  assets during the year ended December 31,
1999,  compared to $6.4 million and 0.12%  during the same period in 1998.  This
increase  in  provision  for losses was a result of  increasing  the reserve for
probable   losses  on  the  various  loan  pools  pledged  as   collateral   for
collateralized bonds where the Company has retained credit risk.

     During 1999,  Dynex REIT  recorded a loss of $31.6  million  related to the
writedown of $261.9 million of multifamily and commercial loans held for sale at
December 31, 1999. In addition,  the Company  realized  losses of $28.4 million,
which were  primarily  related to the write-off of previously  deferred  hedging
costs on $255.6 million of multifamily  and commercial  loan  commitments  which
expired and were not extended by the Company  during the fourth  quarter of 1999
or the first quarter of 2000. These costs were related to now-closed options and
futures positions entered into by the Company in 1998 and 1999.

     The net loss on sale of  investments  and trading  activities  for the year
ended December 31, 1999 increased to $12.7 million,  as compared to $2.7 million
for the same period in 1998.  The increase for the year ended  December 31, 1999
is primarily  the result of a $9.3 million loss on the sale of $70.7  million of
securities  during 1999 and a $7.4 million loss on the sale of $58.7  million of
commercial  loans during 1999.  These  increases were  partially  offset by $4.2
million of realized gains on various  derivative  trading positions entered into
during 1999. The loss on sale of investments and trading  activities during 1998
is  primarily  the results of net losses  recognized  of $1.4 million on trading
positions entered into during 1998.

     During  1999,  Dynex REIT  recorded an  impairment  charge of $4.7  million
relating to the funding notes and other AutoBond  securities held by the Company
at December 31, 1999. In addition, Dynex REIT recorded a charge of $27.0 million
related to the establishment of a reserve for the AutoBond litigation  discussed
in Item 3.  Legal  Proceedings.  During  1998,  Dynex REIT  recorded  charges to
earnings  totaling  $17.6  million in regard to AutoBond  related  assets.  This
charge  included an impairment  charge on the funding notes of $14.0 million and
$3.6 million to other AutoBond related securities.

     Net  administrative  fees and expenses to DHI decreased  $5.5  million,  or
24.3%,  to $16.9 million in the year ended  December 31, 1999.  This decrease is
primarily the result of decreased origination volume of the Company's commercial
loan   production   operations  and  the  sale  of  the  Company's   model  home
purchase/leaseback  and manufactured  housing loan production  operations during
1999.

     The following  table  summarizes the average  balances of  interest-earning
 assets  and  their   average   effective   yields,   along  with  the   average
 interest-bearing  liabilities and the related average effective interest rates,
 for each of the periods presented.

                  Average Balances and Effective Interest Rates

<TABLE>
<CAPTION>
- ------------------------------------------- --------------------------------------------------------------------------------
(amounts in thousands)                                                  Year ended December 31,
- ------------------------------------------- --------------------------------------------------------------------------------
                                                      2000                       1999                       1998
                                               Average     Effective      Average     Effective      Average     Effective
                                               Balance        Rate        Balance        Rate        Balance        Rate
- ------------------------------------------- -------------- ----------- -------------- ----------- -------------- -----------
<S>                                              <C>           <C>           <C>           <C>           <C>

Interest-earning assets (1):
   Collateral for collateralized bonds      $     3,460,973     7.84%   $ 3,828,007        7.43%   $ 4,094,030       7.43%
   (2) (3)
   Securities                                     55,425        6.49        226,908        6.27        565,625       7.62
   Other investments                              42,188       13.03        202,111        8.50        196,759       8.17
   Loans held for sale                           134,672        7.99        329,507        7.97        546,272       8.14
                                            -------------- ----------- -------------- ----------- -------------- -----------
                                            -------------- ----------- -------------- ----------- -------------- -----------
     Total interest-earning assets           $ 3,693,258        7.89%   $ 4,586,533        7.46%   $ 5,402,686       7.54%
                                            ============== =========== ============== =========== ============== ===========
                                            ============== =========== ============== =========== ============== ===========

Interest-bearing liabilities:
   Non-recourse debt (3)                    $    3,132,550      7.34%   $ 3,363,095        6.18%   $ 3,544,898       6.41%
   Recourse debt - collateralized bonds           65,651        7.13        271,919        5.71        523,208       5.90
   retained
                                            -------------- ----------- -------------- ----------- -------------- -----------
                                               3,198,201        7.33      3,635,014        6.14      4,068,106       6.34
   Recourse debt secured by investments:
     Securities                                   21,156        8.55        143,392        6.51        422,164       5.91
     Other investments                             5,163        6.75        145,808        6.49        108,361       6.83
     Loans held for sale                          93,620        6.35        259,061        5.50        415,778       5.57
   Recourse debt - unsecured                     101,242        8.54        121,743        8.78        143,378       8.97
                                            -------------- ----------- -------------- ----------- -------------- -----------
       Total interest-bearing liabilities    $ 3,419,382        7.35%   $ 4,305,018        6.21%   $ 5,157,787       6.34%
                                            ============== =========== ============== =========== ============== ===========
                                            ============== =========== ============== =========== ============== ===========

Net interest spread on all investments (3)                      0.54%                      1.25%                     1.20%
                                                           ===========                ===========                ===========
                                                           ===========                ===========                ===========

Net yield on average interest-earning                           1.08%                      1.63%                     1.49%
assets
                                                           ===========                ===========                ===========
                                                           ===========                ===========                ===========

- ------------------------------------------- -------------- ----------- -------------- ----------- -------------- -----------
<FN>
(1)  Average balances  exclude  adjustments made in accordance with Statement of
     Financial Accounting Standards No. 115, "Accounting for Certain Investments
     in Debt and Equity  Securities," to record available for sale securities at
     fair value.
(2)  Average  balances  exclude  funds held by  trustees  of $862 , $1,844,  and
     $3,189 for the years ended December 31, 2000, 1999, and 1998, respectively.
(3)  Effective   rates   are   calculated    excluding    non-interest   related
     collateralized bond expenses and provision for credit losses.
</FN>
</TABLE>

2000 compared to 1999.  The net interest  spread for the year ended December 31,
2000 decreased to 0.54%,  from 1.25% for the year ended December 31, 1999.  This
decrease was primarily due to the increased cost of interest-bearing liabilities
as the result of overall  increases in  short-term  rates  between the years.  A
substantial  portion  of  the  Company's  interest-bearing  liabilities  reprice
monthly, and are indexed to one-month LIBOR, which on average increased to 6.41%
for 2000, versus 5.25% for 1999. This increase in one-month LIBOR accounts for a
substantial  portion of the  overall  increase  in the cost of  interest-bearing
liabilities.  The Company also experienced  overall increases in borrowing costs
on its recourse  debt as a result of extension  fees,  covenant  violations  and
other related issues during 2000. The overall yield on interest-earnings assets,
increased to 7.89% for the year ended  December 31, 2000 from 7.46% for the same
period in 1999, benefited from the rising-rate environment, but lagging relative
to the Company's liabilities.

         Individually,  the net interest spread on collateral for collateralized
bonds  decreased  78 basis  points,  from 129 basis  points  for the year  ended
December 31, 1999 to 51 basis points for the same period in 2000.  This decrease
was largely due to the effect of the  increase in  short-term  rates  during the
year.  The net interest  spread on securities  decreased to a negative 206 basis
points for the year ended December 31, 2000, from a negative 24 basis points for
the year ended  December 31, 1999.  This  decrease was  primarily  the result of
increased  borrowing costs on securities due to both the increase in the average
one-month  LIBOR during the nine months ended  September  30, 2000 as well as an
increase in the interest  spread on certain  credit  facilities  during the past
twelve months. The net interest spread on other investments  increased 427 basis
points, from 201 basis points for the year ended December 31, 1999, to 628 basis
points  for the same  period in 2000,  primarily  due to the sale or  paydown of
lower yielding  investments,  leaving principally the higher yielding delinquent
property  tax  receivables.  The net  interest  spread  on  loans  held for sale
decreased  83 basis  points for the year ended  December 31, 1999 from 247 basis
points to 164 basis points for the year ended December 31, 2000,  primarily as a
result of  increased  borrowing  costs due to (a) the  increase  in the  average
one-month  LIBOR during 2000,  (b)  increases in the interest  spread on certain
credit facilities, (c) higher fees as a result of violation of certain covenants
under certain of these  facilities in 2000, and (d) fees for extensions of these
facilities  to  provide  additional  time for the  Company  to sell the  related
collateral, principally loans held for sale and funding notes and securities.

1999 compared to 1998. The net interest  spread  increased to 1.25% for the year
ended  December 31, 1999 from 1.20% for the same period in 1998.  This  increase
was  primarily  due to a reduction in premium  amortization  expense  related to
collateral for collateralized  bonds, which decreased from $27.5 million for the
year ended  December 31, 1998 to $16.3  million for the year ended  December 31,
1999. The overall yield on  interest-earnings  assets decreased to 7.46% for the
year ended December 31, 1999 from 7.54% for the same period in 1998. The cost of
interest-bearing  liabilities decreased to 6.21% for the year ended December 31,
1999 from 6.34% for the same period in 1998.

         Individually,  the net interest spread on collateral for collateralized
bonds  increased  20 basis  points,  from 109 basis  points  for the year  ended
December 31, 1998 to 129 basis points for the same period in 1999. This increase
was primarily due to lower premium amortization caused by decreased  prepayments
during the year ended December 31, 1999 compared to the same period in 1998. The
net interest  spread on securities  decreased  195 basis points,  from 171 basis
points for the year ended  December  31, 1998 to a negative 24 basis  points for
the year ended  December 31, 1999.  This  decrease was primarily the result of a
150 basis point increase during 1999 of the interest spread on the notes payable
secured by the funding notes,  and the sale of certain higher coupon  collateral
during the third quarter of 1998. In addition, several of the Company's residual
ARM trusts were placed on  non-accrual  status during the third quarter of 1998.
The net interest spread on other investments increased 67 basis points, from 134
basis  points for the year ended  December  31, 1998 to 201 basis points for the
same period in 1999,  primarily due to the purchase of higher yielding  property
tax  receivables  during 1999. The net interest spread on loans held for sale or
securitization  decreased  10 basis  points,  from 257 basis points for the year
ended  December 31, 1998, to 247 basis points for the same period in 1999.  This
decrease is primarily  attributable  to the funding of lower  coupon  collateral
during 1999.

     The following  tables summarize the amount of change in interest income and
interest expense due to changes in interest rates versus changes in volume:
<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------
                                                     2000 to 1999                         1999 to 1998

- --------------------------------------------------------------------------------------------------------------------
                                             Rate       Volume       Total        Rate       Volume       Total
- --------------------------------------------------------------------------------------------------------------------
<S>                                          <C>          <C>          <C>         <C>          <C>        <C>

  Collateral for collateralized bonds      $  15,228   $ (28,234)  $ (13,006)   $     245   $ (19,769)  $ (19,524)
  Securities                              474         (11,107)    (10,633)     (6,582)     (22,280)    (28,862)
  Other investments                       6,239       (17,923)    (11,684)     667         444         1,111
  Loans held for sale or securitization   65          (15,575)    (15,510)     (870)       (17,303)    (18,173)
- --------------------------------------------------------------------------------------------------------------------

  Total interest income                   22,006      (72,839)    (50,833)     (6,540)     (58,908)    (65,448)
- --------------------------------------------------------------------------------------------------------------------

  Non-recourse debt                       37,000      (14,958)    22,042       (7,905)     (11,401)    (19,306)
  Recourse debt - collateralized bonds    3,130       (13,986)    (10,856)     (939)       (14,386)    (15,325)
  retained
- --------------------------------------------------------------------------------------------------------------------
    Total collateralized bonds            40,130      (28,944)    11,186       (8,844)     (25,787)    (34,631)
  Recourse debt secured by investments:
    Securities                            2,253       (9,881)     (7,628)      2,322       (18,174)    (15,852)
    Other investments                     358         (9,602)     (9,244)      (391)       2,481       2,090
    Loans held for sale or securitization 1,952       (10,368)    (8,416)      (281)       (8,739)     (9,020)
  Recourse debt - unsecured               (287)       (1,758)     (2,045)      (267)       (1,905)     (2,172)
- --------------------------------------------------------------------------------------------------------------------

  Total interest expense                      44,406     (60,553)    (16,147)      (7,461)    (52,124)    (59,585)
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------

  Net margin on portfolio                  $ (22,400)  $ (12,286)  $ (34,686)   $     921   $  (6,784)  $  (5,863)
- --------------------------------------------------------------------------------------------------------------------
<FN>

Note: The change in interest income and interest  expense due to changes in both
volume and rate, which cannot be segregated,  has been allocated proportionately
to the change due to volume and the change due to rate.  This table excludes net
interest  income on advances to DHI,  other  interest  expense and provision for
credit losses.
</FN>
</TABLE>

Interest Income and Interest-Earning Assets

     Approximately $1.17 billion of the investment  portfolio as of December 31,
2000, or 38%, is comprised of loans or  securities  that have coupon rates which
adjust over time  (subject to certain  periodic  and  lifetime  limitations)  in
conjunction with changes in short-term interest rates.  Approximately 64% of the
ARM loans underlying the ARM securities and collateral for collateralized  bonds
are indexed to and reset based upon the level of six-month LIBOR;  approximately
27% are  indexed  to and reset  based  upon the level of the  one-year  Constant
Maturity  Treasury (CMT) index.  The following  table  presents a breakdown,  by
principal balance, of the Company's  collateral for collateralized bonds and ARM
and fixed mortgage securities by type of underlying loan as of December 31, 2000
and December 31, 1999. The percentage of fixed-rate loans to all loans increased
from 56% at December  31,  1999,  to 62% at December  31,  2000,  as most of the
prepayments  in  the  Company's   investment  portfolio  have  occurred  in  the
single-family ARM portion.  The table below excludes various  investments in the
Company's  portfolio,  including  securities  such as  derivative  and  residual
securities and other securities, and non-securitized investments including other
investments and loans held for sale. Most of these excluded investments would be
considered  fixed-rate,  and amounted to approximately $66.9 million at December
31, 2000.

                      Investment Portfolio Composition (1)
                                  ($ in millions)
<TABLE>
<CAPTION>

- -------------------------------- ------------------ -------------------- --------------------- --------------- ---------------
                                                                         Other Indices Based
                                  LIBOR Based ARM   CMT Based ARM Loans       ARM Loans          Fixed-Rate
December 31,                           Loans                                                       Loans           Total
- -------------------------------- ------------------ -------------------- --------------------- --------------- ---------------
<S>                                     <C>                  <C>                 <C>                 <C>             <C>

1999                             $  1,048.5           $      430.8         $     121.1         $      2,061.5  $      3,661.9
2000                                  758.6                  309.9                97.4                1,926.3         3,092.2
- -------------------------------- ------------------ -------------------- --------------------- --------------- ---------------
<FN>
     (1) Includes only the principal  amount of  collateral  for  collateralized
bonds, ARM securities and fixed securities.
</FN>
</TABLE>

     The average asset yield is reduced for the amortization of premiums, net of
discounts on the investment portfolio. As indicated in the table below, premiums
on the  collateral  for  collateralized  bonds,  ARM  securities  and fixed-rate
securities at December 31, 2000 were $30.1 million,  or  approximately  0.96% of
the aggregate balance of the related investments. Approximately $30.5 million of
this premium basis relates to multifamily and commercial  mortgage loans, with a
principal  balance  of  $817.4  million  at  December  31,  2000,  and that have
prepayment  lockouts or yield  maintenance  provisions for at least seven years.
Amortization  expense as a  percentage  of principal  paydowns has  increased to
1.55% for the year ended  December  31,  2000 from 1.42% in 1999 as the  Company
experienced   higher   prepayment   activity  during  2000  on  its  securitized
single-family  loan portfolio which it owns above par. The amortization  expense
as a percentage of principal  paydowns  increased  from 1.24% for the year ended
December  31,  1998 to 1.42% for the same  period in 1999  primarily  due to the
addition  of  premium  at the  very  end of  1998  from  the  securitization  of
approximately  $434 million of multifamily and commercial  loans.  The principal
repayment rate (indicated in the table below as "CPR Annualized Rate") was 19.8%
for the year ended  December 31, 2000.  CPR or "constant  prepayment  rate" is a
measure of the annual  prepayment  rate on a pool of loans.  Excluded  from this
table are loans held for sale,  which are carried at the lower of cost or market
as of December 31, 2000 and 1999.

                       Net Premium Basis and Amortization
                                ($ in millions)
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------
                                                                                      Amortization
                          Net                       CPR Annualized                   Expense as a %
                       Remaining    Amortization         Rate          Principal      of Principal
                        Premium        Expense                          Paydowns        Paydowns
- -----------------------------------------------------------------------------------------------------
<S>                       <C>             <C>             <C>              <C>               <C>

1998                    $ 77.8         $ 27.5            41%           $ 2,215.2          1.24%
1999                       38.3            16.3          20%               1,145.8        1.42%
2000                       30.1             8.1          20%                  523.0       1.55%
- -----------------------------------------------------------------------------------------------------
</TABLE>

Credit Exposures

     The Company  securitizes its loan production into  collateralized  bonds or
pass-through  securitization structures.  With either structure, the Company may
use overcollateralization, subordination, third-party guarantees, reserve funds,
bond insurance, mortgage pool insurance or any combination of the foregoing as a
form of credit enhancement.  With all forms of credit  enhancement,  the Company
may retain a limited portion of the direct credit risk after securitization.

     The following table summarizes the aggregate principal amount of collateral
for collateralized bonds and ARM and fixed-rate mortgage pass-through securities
outstanding;  the direct credit exposure retained by the Company (represented by
the amount of overcollateralization pledged and subordinated securities owned by
the  Company  and rated  below BBB by one of the  nationally  recognized  rating
agencies),  net of the  credit  reserves  maintained  by the  Company  for  such
exposure;  and the actual credit losses incurred for each year.  Credit reserves
maintained by the Company and included in the table below  includes  third-party
reimbursement  guarantees of $30.3 million. The table excludes any risks related
to  representations  and  warranties  made on loans  funded by the  Company  and
securitized in mortgage pass-through  securities generally funded prior to 1995.
This  table  also  excludes  any  credit  exposure  on  loans  held  for sale or
securitization, funding notes and securities, and other investments.

     The Company is currently  engaged in a dispute with the counterparty to the
$30.3 million in  reimbursement  guarantees.  Such  guarantees  are payable when
cumulative  loss  trigger  levels  are  reached  on  certain  of  the  Company's
single-family  mortgage loan  securitizations.  Currently,  these trigger levels
have been reached on four of the Company's securities,  and the Company has made
claims under the reimbursement guarantees in amounts approximating $1.2 million.
The counterparty has denied payment on these claims, citing various deficiencies
in loan  underwriting  which would render these loans and  corresponding  claims
ineligible  under  the  reimbursement  agreements.  The  Company  disputes  this
classification and is pursuing this matter through court-ordered arbitration.

                    Credit Reserves and Actual Credit Losses
                                 ($ in millions)
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------
                                          Credit Exposure,                    Credit Exposure, Net of
                      Outstanding Loan           Net         Actual Credit       Credit Reserves to
                     Principal Balance   of Credit Reserves      Losses       Outstanding Loan Balance
- ---------------------------------------------------------------------------------------------------------
<S>                           <C>                <C>               <C>                     <C>

1998                      $  4,389.7            $  159.7       $  20.3                 3.64%
1999                         3,770.3               183.2          19.7                 4.86%
2000                         3,245.3               119.1          26.6                 3.67%
- ---------------------------------------------------------------------------------------------------------
</TABLE>


     The following table  summarizes  single family mortgage loan,  manufactured
housing loan and commercial  mortgage loan  delinquencies as a percentage of the
outstanding  collateral balance for those securities in which Dynex has retained
a portion of the direct credit risk.  The  delinquencies  as a percentage of the
outstanding  collateral  increased to 1.96% at December 31, 2000,  from 1.64% at
December 31, 1999,  primarily  from  increasing  delinquencies  in the Company's
manufactured  housing loan  portfolio.  The Company  monitors and  evaluates its
exposure to credit losses and has  established  reserves based upon  anticipated
losses,  general economic conditions and trends in the investment portfolio.  As
of December  31,  2000,  management  believes  the level of credit  reserves are
sufficient  to  cover  any  losses  which  may  occur  as a  result  of  current
delinquencies presented in the table below.

                             Delinquency Statistics
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------
                       60 to 89 days delinquent      90 days and over
December 31,                                          delinquent (2)                 Total
- -----------------------------------------------------------------------------------------------------
<S>                               <C>                      <C>                        <C>
1998 (1)                        0.25%                     2.11%                      2.36%
1999 (1)                        0.27%                     1.37%                      1.64%
2000                            0.37%                     1.59%                      1.96%
- -----------------------------------------------------------------------------------------------------
<FN>
(1)      Excludes funding notes and securities.
(2)      Includes foreclosures, repossessions and REO.
</FN>
</TABLE>


Recent Accounting Pronouncements

     Statement of Financial  Accounting  Standards ("FAS") No. 133,  "Accounting
for Derivative Instruments and Hedging Activities",  is effective for all fiscal
years  beginning  after June 15,  2000.  FAS No. 133,  as  amended,  establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  and for hedging activities.
Under  FAS  No.  133,  certain  contracts  that  were  not  formerly  considered
derivatives may now meet the definition of a derivative.  The Company will adopt
FAS No. 133 effective  January 1, 2001.  Management does not expect the adoption
of FAS No. 133 to have a significant impact on the financial  position,  results
of operations, or cash flows of the Company.


     In  September  2000,  the  Financial   Accounting  Standards  Board  issued
Statement of Financial  Accounting  Standards No. 140, "Accounting for Transfers
and Servicing of Financial Assets and  Extinguishment of Liabilities"  ("FAS No.
140"). FAS No. 140 replaces the Statement of Financial  Accounting Standards No.
125   "Accounting   for  Transfers   and  Servicing  of  Financial   Assets  and
Extinguishment  of  Liabilities"  ("FAS  No.  125").  FAS No.  140  revises  the
standards for accounting  for  securitization  and other  transfers of financial
assets and collateral and requires certain disclosure,  but it carries over most
of FAS No. 125 provisions without reconsideration.  FAS No. 140 is effective for
transfers and servicing of financial  assets and  extinguishment  of liabilities
occurring  after March 31, 2001.  FAS No. 140 is effective for  recognition  and
reclassification  of collateral and for disclosures  relating to  securitization
transactions  and  collateral  for fiscal years ending after  December 15, 2000.
Disclosures about  securitization  and collateral  accepted need not be reported
for  periods  ending  on or  before  December  15,  2000,  for  which  financial
statements are presented for comparative purposes.  FAS No. 140 is to be applied
prospectively with certain exceptions.  Other than those exceptions,  earlier or
retroactive  application  of its  accounting  provision  is not  permitted.  The
Company does not believe the adoption of FAS No. 140 will have a material impact
on its financial statements.

                         LIQUIDITY AND CAPITAL RESOURCES

     The Company has  historically  financed  its  operations  from a variety of
sources.  These sources have included cash flow  generated  from the  investment
portfolio, including net interest income and principal payments and prepayments,
common  stock  offerings  through the  dividend  reinvestment  plan,  short-term
warehouse  lines of credit with  commercial  and  investment  banks,  repurchase
agreements and the capital markets via the asset-backed securities market (which
provides  long-term  non-recourse  funding of the  investment  portfolio via the
issuance of collateralized  bonds).  Historically,  cash flow generated from the
investment  portfolio has satisfied its working  capital needs,  and the Company
has had sufficient access to capital to fund its loan production operations,  on
both a short-term (prior to securitization) and long-term (after securitization)
basis. However,  market conditions since October 1998 have substantially reduced
the  Company's  access to  capital.  The Company is  currently  unable to access
short-term  warehouse lines of credit,  and is unable to efficiently  access the
asset-backed securities market to meet its long-term funding needs. Largely as a
result of its  inability  to access  additional  capital,  the Company  sold its
manufactured housing and model home  purchase/leaseback  operations in 1999, and
ceased issuing new commitments in its commercial lending operations.  For all of
2000, the Company was focused on substantially reducing both its short-term debt
and capital requirements, generally through the sale of assets.

     During 2000, the Company reduced its recourse debt by approximately  $403.0
million,  from $537.1 million at December 31, 1999 to $134.1 million at December
31, 2000. Recourse debt was reduced primarily through the sale of various assets
of the Company. As of March 30, 2001, the Company has fully satisfied all of its
warehouse  facility  obligations,  has been or was released from all obligations
under letters of credit or  conditional  bond  repurchase  obligations,  and had
reduced its repurchase agreement borrowings to $29.2 million.

Non-recourse Debt

     Dynex  REIT,  through  limited-purpose  finance  subsidiaries,  has  issued
non-recourse  debt in the form of  collateralized  bonds to fund the majority of
its investment  portfolio.  The obligations under the  collateralized  bonds are
payable solely from the collateral  for  collateralized  bonds and are otherwise
non-recourse to Dynex REIT.  Collateral for collateralized bonds are not subject
to margin calls. The maturity of each class of collateralized  bonds is directly
affected by the rate of principal  prepayments on the related  collateral.  Each
series  is also  subject  to  redemption  according  to  specific  terms  of the
respective indentures,  generally when the remaining balance of the bonds equals
35% or less of the  original  principal  balance of the bonds.  At December  31,
2000, Dynex REIT had $2.9 billion of collateralized bonds outstanding.

Recourse Debt

Secured.  At December 31, 2000, the Company had a secured  non-revolving  credit
facility  under which $66.8  million of letters of credit to support  tax-exempt
bonds were outstanding.  These letters of credit were secured, in part, by $22.3
million in cash held in escrow. These letters of credit were released during the
first  quarter  of 2001 as a result of the  purchase,  sale or  transfer  of the
underlying tax-exempt bonds, and the facility was extinguished.

     The Company  also uses  repurchase  agreements  to finance a portion of its
investments,  which generally have maturities of thirty-days or less. Repurchase
agreements  allow the  Company  to sell  investments  for cash  together  with a
simultaneous  agreement to repurchase  the same  investments on a specified date
for a price  which  is  equal  to the  original  sales  price  plus an  interest
component.   At  December  31,  2000,  the  Company  had  repurchase  agreements
outstanding of $35.0 million,  all with Lehman  Brothers,  Inc. These repurchase
agreements  remain on an  "overnight"  or  one-day  basis,  and were  secured by
securities with an unpaid principal balance of approximately $108.0 million, and
a fair value of approximately  $94.5 million.  The majority of these securities
are rated investment grade.

     Increases in short-term interest rates,  long-term interest rates or market
risk could  negatively  impact the  valuation  of  securities  and may limit the
Company's  borrowing  ability or cause various  lenders to initiate margin calls
for  securities  financed using  repurchase  agreements.  Additionally,  certain
investments are classes of securities  rated AA, A or BBB that are  subordinated
to other classes from the same series of securities.  Such subordinated  classes
may have less liquidity than securities that are not  subordinated and the value
of such classes is more dependent on the credit rating of the related insurer or
the credit performance of the underlying loans or receivables. In instances of a
downgrade  of an  insurer  or the  deterioration  of the  credit  quality of the
underlying  collateral,  the Company may be required to sell certain investments
in order to maintain liquidity. If required, these sales could be made at prices
lower than the carrying value of the assets, which could result in losses.

     Unsecured.  As of  December  31,  2000,  the  Company  has  $97.25  million
outstanding of its Senior  Unsecured  Notes issued in July 1997 and due July 15,
2002 (the "July 2002  Notes").  On March 30, 2001,  the Company  entered into an
amendment to the related  indenture  governing  the July 2002 Notes  whereby the
Company pledged to the Trustee of the July 2002 Notes  substantially  all of the
Company's   unencumbered   assets  and  the  stock  of  its   subsidiaries.   In
consideration  of this pledge,  the indenture was further amended to provide for
the release of the Company from certain covenant  restrictions in the indenture,
and specifically provided for the Company's ability to make distributions on its
capital  stock in an amount  not to exceed the sum of (a) $26  million,  (b) the
cash  proceeds  of any  "permitted  subordinated  indebtedness",  (c)  the  cash
proceeds  of  the  issuance  of any  "qualified  capital  stock",  and  (d)  any
distributions  required in order for the Company to maintain its REIT status. In
addition, the Company entered into a Purchase Agreement with holders of 50.1% of
the 2002 Notes which  require the purchase by the Company of such  securities at
various  discounts  based on a computation of available cash. On March 30, 2001,
the Company retired an additional $29.5 million of the July 2002 Notes for $26.5
million in cash under the Purchase  Agreement.  The discounts provided for under
the Purchase Agreement are as follows: by April 15, 2001, 10%; by July 15, 2001,
8%; by October 15,  2001,  6%; by January 15,  2002,  4%; by March 1, 2002,  2%;
thereafter until maturity, 0%.

     The table below sets forth the recourse debt and recourse debt to equity of
the Company as of  December  31,  2000,  1999,  and 1998.  Total  recourse  debt
decreased  from $1.0  billion for December 31, 1998 to $0.5 billion for December
31, 1999 and $0.13  billion  in 2000.  These  decreases  are the  result of the
Company's  efforts since the end of 1998 to reduce its exposure to recourse debt
through the  securitization or sale of assets.  Recourse debt as a percentage of
equity also declined as a result of pay-downs on recourse debt, offset partially
by the Company's  declining equity base due to the increase in accumulated other
comprehensive losses and operating losses in 2000.

                               Total Recourse Debt
                                 ($ in millions)
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------
                                                        Total Recourse Debt to
December 31,                   Total Recourse Debt              Equity
- ---------------------------------------------------------------------------------
<S>                                       <C>                      <C>

1998                                   $1,032.7                    228%
1999                                      537.1                    165%
2000                                      134.2                     85%
- ---------------------------------------------------------------------------------
</TABLE>
<PAGE>
Summary of Selected Quarterly Results (unaudited)
(amounts in thousands except share data)
<TABLE>
<CAPTION>

- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------
                                                           First        Second Quarter   Third Quarter   Fourth Quarter
Year ended December 31, 2000                              Quarter
- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------
<S>                                                           <C>             <C>               <C>            <C>

Operating results:
   Total revenues                                        $     79,214     $     75,850     $     70,789    $     64,879
   Net interest margin                                          5,979            1,901            1,252         (12,278)
   Net loss                                                   (10,704)         (68,695)            (836)        (11,629)
   Basic net loss per common share                             (1.22)           (6.28)            (.35)           (1.30)
   Diluted net loss per common share                           (1.22)           (6.28)            (.35)           (1.30)
   Cash dividends declared per common share                         -               -                -                -
- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------

Average interest-earning assets                             4,084,732        3,868,116        3,503,052       3,317,136
Average borrowed funds                                      3,758,559        3,563,818        3,268,035       3,087,114
- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------

Net interest spread on interest-earning assets                  0.83%            0.46%            0.4%            0.42%
Average asset yield                                             7.75%            7.81%           8.05%            7.98%
Net yield on average interest-earning assets (1)                1.38%            1.04%           0.92%            0.94%
Cost of funds                                                   6.93%            7.35%           7.65%            7.56%
- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------


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

- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------
                                                           First        Second Quarter   Third Quarter   Fourth Quarter
Year ended December 31, 1999                              Quarter
- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------

Operating results:
   Total revenues                                        $     88,477     $     84,925     $     86,308    $     91,088
   Net interest margin                                         11,213           14,594           12,274           9,934
   Net income (loss)                                            2,259            3,574              320         (81,288)
   Basic net income (loss) per common share                    (0.08)            0.03            (0.25)           (7.39)
   Diluted net income (loss) per common share                  (0.08)            0.03            (0.25)           (7.39)
   Cash dividends declared per common share                         -               -                -                -
- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------

Average interest-earning assets                             4,817,483        4,639,592        4,563,995       4,325,061
Average borrowed funds                                      4,576,714        4,379,658        4,253,524       4,010,174
- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------

Net interest spread on interest-earning assets                  1.07%            1.39%           1.32%            1.21%
Average asset yield                                             7.24%            7.24%           7.60%            7.80%
Net yield on average interest-earning assets (1)                1.38%            1.72%           1.74%            1.69%
Cost of funds                                                   6.17%            5.85%           6.28%            6.59%
- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------


- ------------------------------------------------------ ---------------- ---------------- --------------- ----------------
<FN>

     (1) Computed as net interest margin excluding  non-interest  collateralized
bond expenses.
</FN>
</TABLE>
<PAGE>
                           FORWARD-LOOKING STATEMENTS

     Certain written statements in this Form 10-K made by the Company,  that are
not historical fact constitute  "forward-looking  statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. Such forward-looking statements may
involve  factors  that could  cause the actual  results of the Company to differ
materially from historical  results or from any results  expressed or implied by
such  forward-looking  statements.  The Company cautions the public not to place
undue reliance on forward-looking statements,  which may be based on assumptions
and anticipated events that do not materialize.  The Company does not undertake,
and the Securities Litigation Reform Act specifically relieves the Company from,
any obligation to update any forward-looking statements.

     Factors that may cause actual results to differ from historical  results or
from any results expressed or implied by forward-looking  statements include the
following:

     Economic   Conditions.   The  Company  is  affected  by  general   economic
conditions.  The risk of defaults  and credit  losses could  increase  during an
economic  slowdown  or  recession.  This  could  have an  adverse  effect on the
Company's financial performance and the performance on the Company's securitized
loan pools.

     Capital  Resources.  The Company  relies on a repurchase  facility  with an
investment banking firm to help provide the Company's  short-term funding needs.
The Company's access to alternative or additional  sources of financing has been
significantly reduced.

     Capital  Markets.  The Company  relies on the capital  markets for the sale
upon  securitization of its  collateralized  bonds or other types of securities.
While the Company has historically been able to sell such  collateralized  bonds
and securities into the capital markets, the Company's access to capital markets
has been substantially  reduced,  which may impair the Company's ability to call
and re-securitize its existing securitizations in the future.

     Interest Rate Fluctuations.  The Company's income depends on its ability to
earn greater interest on its investments than the interest cost to finance these
investments.  Interest rates in the markets served by the Company generally rise
or fall with  interest  rates as a whole.  A  majority  of the  loans  currently
pledged as collateral for  collateralized  bonds by the Company are  fixed-rate.
The Company  currently  finances these  fixed-rate  assets through  non-recourse
debt,  approximately  $207 million of which is variable  rate.  In  addition,  a
significant  amount of the  investments  held by the Company are  variable  rate
collateral for  collateralized  bonds.  These  investments are financed  through
non-recourse  long-term  collateralized bonds and, to a lesser extent,  recourse
short-term repurchase agreements.  The net interest spread for these investments
could decrease  during a period of rapidly  rising  short-term  interest  rates,
since the investments generally have periodic interest rate caps and the related
borrowing have no such interest rate caps.

     Defaults.  Defaults by borrowers on loans  retained by the Company may have
an adverse  impact on the  Company's  financial  performance,  if actual  credit
losses  differ  materially  from  estimates  made by the  Company at the time of
securitization.  The  allowance  for  losses  is  calculated  on  the  basis  of
historical  experience and management's best estimates.  Actual default rates or
loss  severities may differ from the Company's  estimate as a result of economic
conditions.  Actual  defaults on ARM loans may increase during a rising interest
rate  environment.  The Company believes that its reserves are adequate for such
risks on loans that were delinquent as of December 31, 2000.

     Prepayments.  Prepayments by borrowers on loans  securitized by the Company
may have an adverse impact on the Company's financial  performance.  Prepayments
are expected to increase  during a declining  interest  rate or flat yield curve
environment.  The Company's  exposure to rapid  prepayments is primarily (i) the
faster amortization of premium on the investments and, to the extent applicable,
amortization  of bond discount,  and (ii) the  replacement of investments in its
portfolio with lower yield securities.

     Competition.  The  financial  services  industry  is a  highly  competitive
market.  Increased competition in the market has adversely affected the Company,
and may continue to do so.

     Regulatory  Changes.  The Company's  businesses as of December 31, 2000 are
not  subject  to  any  material   federal  or  state   regulation  or  licensing
requirements.  However,  changes  in  existing  laws and  regulations  or in the
interpretation  thereof, or the introduction of new laws and regulations,  could
adversely  affect the Company and the  performance of the Company's  securitized
loan  pools  or  its  ability  to  collect  on  its   delinquent   property  tax
receivables..

     Risks and Uncertainties.  See Note 1 to the Company's financial statements.



Item 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Market risk generally  represents the risk of loss that may result from the
potential  change in the value of a financial  instrument due to fluctuations in
interest and foreign exchange rates and in equity and commodity  prices.  Market
risk is inherent to both derivative and  non-derivative  financial  instruments,
and  accordingly,  the scope of the  Company's  market risk  management  extends
beyond derivatives to include all market risk sensitive  financial  instruments.
As a financial  services  company,  net interest  income  comprises  the primary
component of the Company's earnings. As a result, the Company is subject to risk
resulting  from  interest  rate  fluctuations  to the extent that there is a gap
between the amount of the  Company's  interest-earning  assets and the amount of
interest-bearing   liabilities  that  are  prepaid,  mature  or  reprice  within
specified  periods.  The Company's  strategy has been to mitigate  interest rate
risk through the creation of a diversified  investment portfolio of high quality
assets  that,  in the  aggregate,  preserves  the  Company's  capital base while
generating   stable  income  in  a  variety  of  interest  rate  and  prepayment
environments.

     The Company  monitors  the  aggregate  cash flow,  projected  net yield and
market  value  of its  investment  portfolio  under  various  interest  rate and
prepayment  assumptions.  While  certain  investments  may perform  poorly in an
increasing  or decreasing  interest  rate  environment,  other  investments  may
perform well, and others may not be impacted at all.

     The Company measures the sensitivity of its net interest income,  excluding
various accounting  adjustments  including provision for losses, and premium and
discount  amortization,  to changes in interest rates. Changes in interest rates
are defined as instantaneous, parallel, and sustained interest rate movements in
100 basis point  increments.  The Company  estimates its interest income for the
next twelve  months  assuming no changes in interest  rates from those at period
end. Once the base case has been estimated, cash flows are projected for each of
the defined  interest rate scenarios.  Those scenario  results are then compared
against the base case to determine the estimated  change to net interest income,
excluding various accounting adjustments as set forth above.

     The  following   table   summarizes  the  Company's  net  interest   margin
sensitivity   analysis  as  of  December  31,  2000.  This  analysis  represents
management's  estimate of the percentage  change in net interest  margin given a
parallel shift in interest  rates.  The "Base" case represents the interest rate
environment  as it existed as of  December  31,  2000.  The  analysis is heavily
dependent  upon the  assumptions  used in the  model.  The  effect of changes in
future  interest  rates,  the shape of the yield  curve or the mix of assets and
liabilities  may cause  actual  results to differ from the modeled  results.  In
addition,  certain financial  instruments provide a degree of "optionality." The
model considers the effects of these embedded options when projecting cash flows
and earnings.  The most significant option affecting the Company's  portfolio is
the borrowers'  option to prepay the loans.  The model applies  prepayment  rate
assumptions  representing  management's  estimate  of  prepayment  activity on a
projected basis for each collateral pool in the investment portfolio.  While the
Company's model considers these factors,  the extent to which borrowers  utilize
the ability to exercise their option may cause actual  results to  significantly
differ from the analysis. Furthermore, its projected results assume no additions
or  subtractions  to the  Company's  portfolio,  and no change to the  Company's
liability structure.  Historically,  the Company has made significant changes to
its assets and liabilities, and is likely to do so in the future.
<PAGE>
       Basis Point                % Change in Net
 Increase (Decrease) in         Interest Margin from
     Interest Rates                  Base Case
- --------------------------     -----------------------

          +200                          (9.7)%
          +100                          (4.8)%
          Base
          -100                           4.8%
          -200                           9.7%

     The Company's investment policy sets forth guidelines for assuming interest
rate  risk.  The  investment  policy  stipulates  that  given a 200 basis  point
increase or decrease in interest rates over a twelve month period, the estimated
net  interest  margin may not change by more than 25% of  current  net  interest
margin during the subsequent one year period

     Approximately  $1.17  billion of the Company's  investment  portfolio as of
December  31, 2000 is comprised  of loans or  securities  that have coupon rates
which adjust over time (subject to certain periodic and lifetime limitations) in
conjunction with changes in short-term interest rates. Approximately 64% and 27%
of the ARM loans  underlying  the Company's ARM  securities  and  collateral for
collateralized  bonds are indexed to and reset based upon the level of six-month
LIBOR and one-year CMT, respectively.

     Generally,  during  a period  of  rising  short-term  interest  rates,  the
Company's net interest spread earned on its investment  portfolio will decrease.
The  decrease of the net interest  spread  results from (i) the lag in resets of
the ARM loans  underlying the ARM  securities and collateral for  collateralized
bonds  relative to the rate resets on the  associated  borrowings  and (ii) rate
resets on the ARM loans which are generally limited to 1% every six months or 2%
every  twelve  months  and  subject  to  lifetime  caps,  while  the  associated
borrowings have no such limitation.  As short-term  interest rates stabilize and
the ARM loans reset, the net interest margin may be restored to its former level
as the  yields on the ARM loans  adjust to market  conditions.  Conversely,  net
interest margin may increase following a fall in short-term interest rates. This
increase  may be  temporary  as the  yields on the ARM  loans  adjust to the new
market conditions after a lag period. In each case, however, the Company expects
that the increase or decrease in the net  interest  spread due to changes in the
short-term  interest rates to be temporary.  The net interest spread may also be
increased or decreased  by the proceeds or costs of interest  rate swap,  cap or
floor  agreements,  to the  extent  that  the  Company  has  entered  into  such
agreements.

     The remaining portion of the Company's investments portfolio as of December
31, 2000,  approximately $1.9 billion,  is comprised of loans or securities that
have coupon  rates that are fixed.  The Company  has  substantially  limited its
interest  rate risk on such  investments  through (i) the issuance of fixed-rate
collateralized  bonds and notes  payable which  approximated  $1.6 billion as of
December 31, 2000, and (ii) equity,  which approximated $157.1 million as of the
same date. Overall, the Company's interest rate risk is related both to the rate
of change in short term interest rates,  and to the level of short term interest
rates.


Item 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The consolidated financial statements of the Company and the related notes,
together with the Independent  Auditors'  Reports thereon are set forth on pages
F-1 through F-25 of this Form 10-K.


Item 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
           FINANCIAL  DISCLOSURE

              None

                                    PART III


Item 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information  required by Item 10 as to directors and executive officers
of the Company is included in the Company's  proxy statement for its 2001 Annual
Meeting of Stockholders  (the 2001 Proxy Statement) in the Election of Directors
and Management of the Company sections and is incorporated herein by reference.


Item 11.   EXECUTIVE COMPENSATION

    The information  required by Item 11 is included in the 2001 Proxy Statement
in  the  Management  of  the  Company  section  and is  incorporated  herein  by
reference.


Item 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information required by Item 12 is included in the 2001 Proxy Statement
in the  Ownership  of  Common  Stock  section  and  is  incorporated  herein  by
reference.


Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information required by Item 13 is included in the 2001 Proxy Statement
in the Compensation  Committee Interlocks and Insider  Participation section and
is incorporated herein by reference.


                                     Part IV

Item 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)  Documents filed as part of this report:

1. and 2.  Financial Statements and Financial Statement Schedule

The  information  required  by  this  section  of Item  14 is set  forth  in the
Consolidated  Financial Statements and Independent Auditors' Report beginning at
page F-1 of this Form 10-K.  The index to the Financial  Statements and Schedule
is set forth at page F-2 of this Form 10-K.

3.  Exhibits

Exhibit
Number   Exhibit
3.1      Articles of Incorporation of the Registrant, as amended, effective as
         of February 4, 1988. (Incorporated herein by reference to the
         Company's Amendment No. 1 to the Registration Statement on Form S-3
         (No.  333-10783)filed March 21, 1997.)

3.2      Amended Bylaws of the Registrant (Incorporated by reference to the
         Company's Annual Report on Form 10-K for the year ended December 31,
         1992, as amended.)

3.3      Amendment to the  Articles of Incorporation, effective December 29,
         1989(Incorporated herein by reference to the Company's Amendment
         No. 1 to the Registration Statement on Form S-3 (No. 333-10783)
         filed March 21, 1997.)

3.4      Amendment to Articles of Incorporation, effective June 27, 1995
         (Incorporated herein by reference to the Company's Current Report
         on Form 8-K (File No. 1-9819), dated June 26, 1995.)

3.5      Amendment to Articles of Incorporation, effective October 23, 1995,
         (Incorporated  herein by reference to the Company's Current Report on
         Form 8-K (File No. 1-9819), dated October 19, 1995.)

3.6      Amendment to the Articles of Incorporation, effective  October 9, 1996,
         (Incorporated herein by reference to the Registrant's Current Report
         on Form 8-K, filed October 15, 1996.)

3.7      Amendment to the Articles of Incorporation, effective October 10, 1996,
         (Incorporated herein by reference to the Registrant's Current Report
         on Form 8-K, filed October 15, 1996.)

3.8      Amendment to the Articles of Incorporation, effective October 19,
         1992. (Incorporated herein by reference to the Company's Amendment
         No. 1 to the Registration Statement on Form S-3 (No. 333-10783)
         filed March 21, 1997.)

3.9      Amendment to the Articles of Incorporation, effective August 17, 1992.
         (Incorporated herein by reference to the Company's Amendment No. 1 to
         the Registration Statement on Form S-3 (No. 333-10783) filed
         March 21, 1997.)

3.10     Amendment to Articles of Incorporation, effective April 25, 1997.
         (Incorporated herein by reference to the Company's Quarterly Report
         on Form 10-Q for the quarter ended March 31, 1997.)

3.11     Amendment to Articles of Incorporation, effective May 5, 1997.
        (Incorporated herein by reference to the Company's Quarterly Report
        on Form 10-Q for the quarter ended March 31, 1997.)

10.1    Dividend Reinvestment and Stock Purchase Plan (Incorporated herein
        by reference to the Company's Registration Statement on Form S-3
        (No. 333-35769).)

10.2    Executive Deferred Compensation Plan (Incorporated by reference to the
        Company's Annual Report on Form 10-K for the year ended December 31,
        1993 (File No. 1-9819) dated March 21, 1994.)

10.3    Employment Agreement:  Thomas H. Potts (Incorporated by reference to
        Exhibits to the Company's Annual Report filed on Form 10-K for the year
        ended December 31, 1994 (File No. 1-9819) dated March 31, 1995.)

10.4    Promissory Note, dated as of May 13, 1996, between the Registrant (as
        Lender) and Dominion Mortgage Services, Inc. (as Borrower)(Incorporated
        herein by reference to Exhibits to the Company's Form 10-Q for the
        quarter ended June 30, 1996 (File No. 1-9819) dated August 14, 1996.)

10.5    The Registrant's  Bonus Plan  (Incorporated by reference to Exhibits to
        the  Company's Annual Report filed on Form  10-K for the year ended
        December 31, 1996 (File No. 1-9819) dated March 31, 1997.)

10.6    The Directors Stock Appreciation  Rights Plan  (Incorporated  herein by
        reference to the Company's Quarterly Report on Form 10-Q for the
        quarter ended March 31, 1997.)

10.7    1992 Stock Incentive Plan as amended  (Incorporated herein by reference
        to the  Company's  Quarterly  Report on Form 10-Q for the quarter ended
        March 31, 1997.)

21.1    List of consolidated entities of the Company (filed herewith)

23.1    Consent of Deloitte & Touche LLP (filed herewith)

 (b) Reports on Form 8-K

Current  Report on Form 8-K as filed with the  Commission  on October 18,  2000,
relating to the possible  acquisition  of the Company by  California  Investment
Fund LLC.

Current  Report on Form 8-K as filed with the  Commission  on  November 8, 2000,
relating to the agreement and plan of merger  between the Company and California
Investment Fund LLC.

Current  Report on Form 8-K as filed with the  Commission  on December 26, 2000,
relating to the letter  dated  December  22, 2000 and  delivered  to  California
Investment Fund, LLC declaring that CIF was in breach of the terms of the merger
agreement.

Current  Report on Form 8-K as filed with the  Commission  on December 28, 2000,
relating  to the letter  dated  December  22,  2000 which was  countersigned  by
California Investment Fund, LLC.
<PAGE>
                                   SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                                  DYNEX CAPITAL, INC.
                                  (Registrant)



April 4, 2001                    /s/ Thomas H. Potts
                                 Thomas H. Potts
                                 President
                                 (Principal Executive Officer)


April 4, 2001                    /s/ Stephen J. Benedetti
                                 Stephen J. Benedetti
                                 Vice President and Treasurer
                                 (Principal Accounting and Financial Officer)

Pursuant to the  requirements  of the Securities and Exchange Act of 1934,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.
<TABLE>
<CAPTION>

     Signature                      Capacity                                Date

<S>                                   <C>                                   <C>>

/s/ Thomas H. Potts                 Director                           April 4, 2001
Thomas H. Potts


/s/ J. Sidney Davenport, IV         Director                           April 4, 2001
J. Sidney Davenport, IV


/s/ Leon A. Felman                  Director                           April 4, 2001
Leon A. Felman


/s/ Barry  Igdaloff                 Director                           April 4, 2001
Barry Igdaloff


/s/ Barry S. Shein                  Director                           April 4, 2001
Barry  S. Shein


/s/ Donald B. Vaden                 Director                           April 4, 2001
Donald B. Vaden
</TABLE>
<PAGE>
                                DYNEX CAPITAL, INC.

                      CONSOLIDATED FINANCIAL STATEMENTS AND

                          INDEPENDENT AUDITORS' REPORT

                           For Inclusion in Form 10-K

                            Annual Report Filed with

                       Securities and Exchange Commission

                                December 31, 2000
<PAGE>
DYNEX CAPITAL, INC.
INDEX TO FINANCIAL STATEMENTS AND SCHEDULE




<TABLE>
<CAPTION>
Financial Statements:                                                       Page
<S>                                                                                              <C>

         Independent Auditors' Report for the Years Ended
            December 31, 2000 , 1999 and 1998                                                    F-3
         Consolidated Balance Sheets -- December 31, 2000 and 1999                               F-4
         Consolidated Statements of Operations -- Years ended
             December 31, 2000, 1999 and 1998                                                    F-5
         Consolidated Statements of Shareholders' Equity -- Years ended
           December 31, 2000, 1999 and 1998                                                      F-6
         Consolidated Statements of Cash Flows -- Years ended
          December 31, 2000, 1999 and 1998                                                       F-7
         Notes to Consolidated Financial Statements --
             December 31, 2000, 1999, and 1998
</TABLE>

INDEPENDENT AUDITORS' REPORT


The Board of Directors
Dynex Capital, Inc.


We have audited the accompanying  consolidated  balance sheets of Dynex Capital,
Inc. and subsidiaries  (the "Company") as of December 31, 2000 and 1999, and the
related consolidated  statements of operations,  shareholder's  equity, and cash
flows for each of the three years in the period ended  December 31, 2000.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,   the  financial   position  of  Dynex  Capital,   Inc.  and
subsidiaries  as of  December  31,  2000  and  1999,  and the  results  of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2000, in conformity with accounting  principles  generally accepted
in the United States of America.




DELOITTE & TOUCHE LLP

Richmond, Virginia
March 30, 2001




CONSOLIDATED BALANCE SHEETS
DYNEX CAPITAL, INC.

December 31, 2000 and 1999
(amounts in thousands except share data)
<TABLE>
<CAPTION>

                                                                                   2000                 1999
                                                                                 ------------------    -----------------
ASSETS
<S>                                                                                       <C>                     <C>

Investments:
   Collateral for collateralized bonds                                            $      3,042,158     $      3,700,714
   Securities                                                                                9,364              129,331
   Other investments                                                                        44,010               48,927
   Loans held for sale                                                                      17,376              232,384
                                                                                 ------------------    -----------------
                                                                                         3,112,908            4,111,356

Investments in and advances to Dynex Holding, Inc.                                               -                4,814
Cash, substantially restricted                                                              26,773               54,433
Accrued interest receivable                                                                    323                2,208
Other assets                                                                                19,592               19,705
                                                                                 ------------------    -----------------
                                                                                  $      3,159,596     $      4,192,516
                                                                                 ==================    =================

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES

Non-recourse debt                                                                 $      2,856,728     $      3,282,378
Recourse debt:
   Secured by collateralized bonds retained                                                 32,910              144,746
   Secured by investments                                                                    4,535              282,479
   Unsecured                                                                                96,723              109,873
                                                                                     --------------
                                                                                 ----                  -----------------
                                                                                         2,990,896            3,819,476

Accrued interest payable                                                                     3,775                6,303
Accrued expenses and other liabilities                                                       7,794               41,665
                                                                                 ------------------
                                                                                 ------------------    -----------------
                                                                                         3,002,465            3,867,444
                                                                                 ------------------    -----------------


SHAREHOLDERS' EQUITY

Preferred stock, par value $.01 per share, 50,000,000 shares authorized:
     9.75% Cumulative Convertible Series A,
       1,309,061 issued and outstanding                                                     29,900               29,900
     9.55% Cumulative Convertible Series B,
       1,912,434 issued and outstanding                                                     44,767               44,767
     9.73% Cumulative Convertible Series C,
       1,840,000 issued and outstanding                                                     52,740               52,740
Common stock, par value $.01 per share,
   100,000,000 shares authorized,
   11,444,206 and 11,444,099 issued and outstanding, respectively                              114                  114
Additional paid-in capital                                                                 351,999              351,995
Accumulated other comprehensive loss                                                      (124,589)             (48,507)
Accumulated deficit                                                                       (197,800)            (105,937)
                                                                                 ------------------    -----------------
                                                                                           157,131              325,072
                                                                                     --------------
                                                                                 ----                  -----------------
                                                                                  $      3,159,596     $      4,192,516
                                                                                 ==================    =================
<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>
<PAGE>


CONSOLIDATED STATEMENTS OF OPERATIONS
DYNEX CAPITAL, INC.

Years ended December 31, 2000, 1999 and 1998 (amounts in thousands  except share
data)
<TABLE>
<CAPTION>

                                                                       2000                 1999                 1998
                                                                 -------------------  -------------------  -------------------
<S>                                                                        <C>                   <C>                <C>

Interest income:
   Collateral for collateralized bonds                             $      271,463       $      284,470       $       303,994
   Securities                                                               3,595               14,228                41,991
   Other investments                                                        5,336                4,388                 4,099
   Loans held for sale                                                     10,766               26,276                44,450
   Other                                                                        -               12,087                10,979
                                                                 -------------------  -------------------  -------------------
                                                                          291,160              341,449               405,513
                                                                 -------------------  -------------------  -------------------

Interest and related expense:
   Non-recourse debt                                                      232,916              210,794               231,242
   Recourse debt                                                           21,595               59,906                99,119
   Other                                                                    5,162                6,580                 2,193
                                                                 -------------------  -------------------  -------------------
                                                                          259,673              277,280               332,554
                                                                 -------------------  -------------------  -------------------

Net interest margin before provision for losses                            31,487               64,169                72,959
Provision for losses                                                      (34,633)             (16,154)               (6,421)
                                                                 -------------------  -------------------  -------------------
Net interest margin                                                        (3,146)              48,015                66,538

Net loss on sales, write-downs, and impairment charges                    (78,516)             (96,700)              (20,346)
Equity in net (loss) earnings of Dynex Holding, Inc.                         (680)              (1,923)                2,456
Other (expense) income                                                       (428)               1,673                 2,852
                                                                 -------------------  -------------------  -------------------
                                                                          (82,771)             (48,935)               51,500

General and administrative expenses                                        (8,712)              (7,740)               (8,973)
Net administrative fees and expenses to Dynex Holding, Inc.                  (381)             (16,943)              (22,379)
                                                                 -------------------  -------------------  -------------------
(Loss) income before extraordinary item                                   (91,863)             (73,618)               20,148

Extraordinary item - loss on extinguishment of debt                             -               (1,517)                 (571)
                                                                     ---------------      ---------------      ---------------
                                                                 -----                -----                -----
Net (loss) income                                                         (91,863)             (75,135)               19,577
Dividends on preferred stock                                              (12,911)             (12,910)              (13,019)
                                                                 -------------------  -------------------  -------------------
Net (loss) income available to common shareholders                 $     (104,774)      $      (88,045)      $         6,558
                                                                 ===================  ===================  ===================

Net (loss) income per common share before extraordinary item:
   Basic                                                           $         (9.15)     $         (7.53)     $          0.62
                                                                 ===================  ===================  ===================
   Diluted                                                         $         (9.15)     $         (7.53)     $          0.62
                                                                 ===================  ===================  ===================

Net (loss) income per common share after extraordinary item:
   Basic                                                           $         (9.15)     $         (7.67)     $          0.57
                                                                 ===================  ===================  ===================
   Diluted                                                         $         (9.15)     $         (7.67)     $          0.57
                                                                 ===================  ===================  ===================
</TABLE>

See notes to consolidated financial statements.
<PAGE>


CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
DYNEX CAPITAL, INC.

Years ended December 31, 2000, 1999, and 1998 (amounts in thousands except share
data)
<TABLE>
<CAPTION>

                                                                                     Accumulated         Retained
                                                                    Additional          Other            Earnings
                                            Preferred     Common      Paid-in       Comprehensive      (Accumulated
                                              Stock        Stock      Capital        (Loss) Income       Deficit)       Total
                                          ----------------------------------------------------------------------------------------
<S>                                             <C>         <C>          <C>              <C>               <C>            <C>

 Balance at January 1, 1998                   130,482          451      342,570           79,441           7,965         560,909

Comprehensive loss:
   Net income - 1998                                -            -            -                -          19,577          19,577
   Change in net unrealized gain on
     investments classified as available
     for sale during the period                     -            -            -          (82,538)              -         (82,538)
                                                                                                                     -------------
 Total comprehensive loss                                                                                                (62,961)

 Issuance of common stock                           -            7        7,652                -               -           7,659
 Conversion of preferred stock                 (3,075)           3        3,072                -               -               -
 Retirement of common stock                         -           (1)        (912)               -               -            (913)
 Dividends on common stock at $3.40
   per share                                        -            -            -                -         (38,871)        (38,871)
 Dividends on preferred stock                       -            -            -                -         (13,019)        (13,019)
                                          ----------------------------------------------------------------------------------------
 Balance at December 31, 1998                 127,407          460      352,382           (3,097)        (24,348)        452,804

Comprehensive loss:
   Net loss - 1999                                  -            -            -                -         (75,135)        (75,135)
   Change in net unrealized loss on
     investments classified as available
     for sale during the period                     -            -            -          (45,410)              -         (45,410)
                                                                                                                     -------------
 Total comprehensive loss                                                                                               (120,545)

 Issuance of common stock                           -            -           30                -               -              30
 One-for-four reverse common stock
   split                                            -         (345)         345                -               -               -
 Retirement of common stock                         -           (1)        (699)               -               -            (700)
 Issuance of restricted stock awards                -            -            6                -               -               6
 Forfeitures of restricted stock awards             -            -          (69)               -               -             (69)
 Dividends on preferred stock                       -            -            -                -          (6,454)         (6,454)
                                          ----------------------------------------------------------------------------------------
 Balance at December 31, 1999              $  127,407   $      114   $  351,995     $    (48,507)     $ (105,937)     $  325,072

Comprehensive loss:
   Net loss - 2000                                  -            -            -                -         (91,863)        (91,863)
   Change in net unrealized loss on
     investments classified as available
     for sale during the period                     -            -            -          (76,082)              -         (76,082)
                                                                                                                     -------------
 Total comprehensive loss                                                                                               (167,945)

 Issuance of common stock                           -            -            4                -               -               4
                                          ----------------------------------------------------------------------------------------
 Balance at December 31, 2000              $  127,407   $      114   $  351,999     $   (124,589)     $ (197,800)     $  157,131
                                          ========================================================================================
</TABLE>

See notes to consolidated financial statements.
<PAGE>


CONSOLIDATED STATEMENTS OF CASH FLOWS
DYNEX CAPITAL, INC.

Years ended December 31, 2000, 1999 and 1998
(amounts in thousands except share data)
<TABLE>
<CAPTION>

                                                                                      2000            1999            1998
                                                                                  -------------- --------------- ---------------
<S>                                                                                    <C>              <C>             <C>

Operating activities:
   Net (loss) income                                                               $    (91,863)  $     (75,135)  $      19,577
   Adjustments to reconcile net (loss) income to cash provided by operating
     activities:
       Provision for losses                                                               34,633         16,154           6,421
       Net loss on sales, write-downs, and impairment charges                             78,516         96,700          20,346
       Equity in net (earnings) loss of Dynex Holding, Inc.                                  680          1,923          (2,456)
       Extraordinary item - loss on extinguishment of debt                                     -          1,517             571
       Amortization and depreciation                                                      16,117         28,133          43,938
       Payment of litigation settlement                                                  (20,000)             -               -
       Net change in restricted cash                                                       8,014         (6,865)        (11,948)
       Net change in accrued interest, other assets and other liabilities                 (5,629)        (9,425)         (4,471)
                                                                                  -------------- --------------- ---------------
           Net cash provided by operating activities                                      20,468         53,002          71,978
                                                                                  -------------- --------------- ---------------

Investing activities:
   Collateral for collateralized bonds:
     Fundings of investments subsequently securitized                                          -       (627,290)     (1,857,617)
     Principal payments on collateral                                                    521,355      1,119,841       2,112,473
     Decrease in accrued interest receivable                                               2,132          5,080           1,057
     Net decrease (increase) in funds held by trustee                                        774         (1,051)            889
   Net decrease (increase) in loans held for sale or securitization                      198,785         84,762        (155,497)
   Purchase of other investments                                                          (9,476)       (33,348)        (38,192)
   Payments received on other investments                                                  4,358         11,254          16,977
   Purchase of securities                                                                      -        (23,737)       (599,869)
   Proceeds from sales of other investments                                                4,468              -               -
   Payments received on securities                                                        20,533         79,009         122,693
   Proceeds from sales of securities                                                      20,111         61,415         424,338
   Payments for sale of tax-exempt bond obligations                                      (30,284)             -               -
   Investment in and advances to Dynex Holding, Inc.                                       4,134        (26,335)        (47,572)
   Proceeds from sale of loan production operations                                        9,500        213,591          19,000
   Capital expenditures                                                                      (92)          (281)           (402)
                                                                                  -------------- --------------- ---------------
       Net cash provided by (used for) investing activities                              746,298        862,910          (1,722)
                                                                                  -------------- --------------- ---------------

Financing activities:
   Collateralized bonds:
     Proceeds from issuance of bonds                                                     140,724      1,069,048       1,817,179
     Principal payments on bonds                                                        (524,040)    (1,091,216)     (2,066,915)
     Increase (decrease) in accrued interest payable                                         780          3,677            (262)
   Repayment of senior notes                                                             (13,570)       (17,833)        (11,750)
   (Repayment of ) proceeds from recourse debt borrowings, net                          (390,310)      (851,771)        252,554
   Net proceeds from issuance of stock                                                         4             30           7,659
   Retirement of common stock                                                                  -           (700)           (913)
   Dividends paid                                                                              -         (9,682)        (68,155)
                                                                                  -------------- --------------- ---------------
       Net cash used for financing activities                                           (786,412)      (898,447)        (70,603)
                                                                                  -------------- --------------- ---------------

Net (decrease) increase in cash                                                          (19,646))       17,465            (347)
Cash at beginning of period                                                               23,131          5,666           6,013
                                                                                  -------------- --------------- ---------------
Cash at end of period                                                               $     3,485    $     23,131    $      5,666
                                                                                  ============== =============== ===============
</TABLE>

See notes to consolidated financial statements.
<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DYNEX CAPITAL, INC.

December 31, 2000, 1999, and 1998
(amounts in thousands except share data)


NOTE 1 - BASIS OF PRESENTATION

Basis of Presentation
The  consolidated  financial  statements  include the accounts of Dynex Capital,
Inc. and its qualified REIT subsidiaries (together, "Dynex REIT"). The Company's
operations  related to originating or purchasing loans were primarily  conducted
through Dynex Holding,  Inc. ("DHI"),  a taxable affiliate of Dynex REIT. During
2000,  1999  and  1998,  Dynex  REIT  owned  all of the  outstanding  non-voting
preferred stock of DHI  representing a 99% economic  ownership  interest in DHI.
The common stock of DHI represents a 1% economic  ownership of DHI and was owned
by certain  officers  of Dynex  REIT.  For each of the three years in the period
ended  December 31,  2000,  DHI was  accounted  for under an  accounting  method
similar to the equity method. In November 2000, certain subsidiaries of DHI were
sold to Dynex REIT,  and on December 31, 2000,  DHI was  liquidated in a taxable
transaction into Dynex REIT. As a result of the liquidation,  effectively all of
the  assets and  liabilities  of DHI have been  transferred  to Dynex REIT as of
December 31, 2000.  References to the "Company"  mean Dynex  Capital,  Inc., its
consolidated  subsidiaries,  and  DHI  and its  consolidated  subsidiaries.  All
significant   intercompany   balances   and   transactions   with  Dynex  REIT's
consolidated subsidiaries have been eliminated in consolidation of Dynex REIT.

Risks and Uncertainties
Since early 1999,  the Company has focused its efforts on conserving its capital
base and repaying its outstanding recourse borrowings.  The Company's ability to
execute  its  fundamental  business  plan and  strategies  has  been  negatively
impacted  since the fourth  quarter of 1998,  when the fixed income markets were
significantly   disrupted  by  the  collapse  of  certain   foreign   economies.
Specifically,  as a  result  of  this  disruption,  investors  in  fixed  income
securities  generally  demanded  higher  yields in order to purchase  securities
issued by specialty finance companies and ratings agencies began imposing higher
credit enhancement levels and other requirements on securitizations sponsored by
specialty  finance  companies like Dynex. The net result of these changes in the
market  reduced  the  Company's   ability  to  compete  against  larger  finance
companies,  investment banks and depository  institutions,  which generally have
not been  penalized by investors or ratings  agencies  when issuing fixed income
securities.  In addition,  access to interim  lenders that  provided  short-term
funding to support the accumulation of loans for  securitization was reduced and
terms of existing facilities were tightened. These lenders began to pressure the
Company to sell or  securitize  assets to repay  amounts  outstanding  under the
various  facilities.  As a  result  of  the  difficult  market  environment  for
specialty finance companies,  during 1999 the Company sold both its manufactured
housing lending/servicing operations and model home purchase/leaseback business.
Additionally,  the Company began to phase-out its commercial lending operations;
this  phase-out  was  completed  by the end of 2000,  including  the sale of the
commercial loan servicing portfolio for loans that had been securitized.

On a long-term basis, the Company believes that competitive pressures, including
competing  against larger  companies  which generally have  significantly  lower
costs of capital and access to both short-term and long-term  financing sources,
will  effectively  keep specialty  finance  companies like Dynex from earning an
adequate  risk-adjusted return on its invested capital. As of December 31, 2000,
the Company's business  operations were essentially limited to the management of
its  investment  portfolio  and  the  active  collection  of  its  portfolio  of
delinquent  property  tax  receivables.   The  Company  currently  has  no  loan
origination  operations,  and for the  foreseeable  future  does not  intend  to
purchase loans or securities in the secondary market.

     During 2000, the Company paid down on-balance sheet recourse  borrowings by
$402,935  and  off-balance  sheet  liabilities  (such as  letters  of credit and
conditional repurchase  obligations) of $180,000. On March 26, 2001, the Company
extinguished  its credit  facility with a consortium of commercial  banks and on
March 30, 2001, repurchased a net $29,484 of its Senior Notes due July 2002 (the
"July 2002  Notes")  pursuant  to a Purchase  Agreement  with a majority  of the
holders of the July 2002 Notes as discussed below. After this repurchase,  as of
March 30, 2001, the Company's  outstanding  recourse debt or credit  obligations
were  $67,766  of  the  July  2002  Notes  and  $29,200  of  reverse  repurchase
agreements. The Company believes it is in full compliance with the terms of both
the July 2002 Notes and the reverse repurchase facility.

     The Company  and a majority of the holders of the July 2002 Notes  approved
an amendment (the  "Amendment") to the related  indenture  whereby the remaining
July 2002 Notes were secured  (subject to any existing  security  interests)  by
substantially  all of  the  assets  of  the  Company.  See  Note  8 for  further
information on the Amendment and the Purchase  Agreement.  The Amendment  allows
the  Company  to make  distributions  on its  capital  stock in an amount not to
exceed  the  sum of  (a)  $26,000,  (b)  the  cash  proceeds  of any  "permitted
subordinated  indebtedness",  (c)  the  cash  proceeds  of the  issuance  of any
"qualified capital stock",  and (d) any distributions  required in order for the
Company to maintain its REIT status.

     The Board of the Company continues to evaluate various courses of action to
improve  shareholder value given the depressed prices of the Company's preferred
and common  stocks,  and to provide  greater  liquidity  for such  stocks.  Such
alternatives  include,  among others:  (i) the outright sale of the Company to a
third party;  (ii) the sale to a third party of either  "permitted  subordinated
indebtedness" or "qualified  capital stock"; and (iii) one or more distributions
to  shareholders  as permitted by the  above-referenced  amendment.  The Company
expects to inform shareholders of the Company's contemplated course of action by
May 31, 2001.

Reclassifications
Certain  reclassifications  have been made to the financial  statements  for the
years  ended  December  31,  1999 and 1998 to conform to the  December  31, 2000
presentation.

Stock Splits
On May 5, 1997,  Dynex REIT completed a two-for-one  common stock split. On July
26, 1999,  Dynex REIT completed a one-for-four  reverse common stock split.  All
references to the per share amounts in the accompanying  consolidated  financial
statements and related notes have been restated to reflect both stock splits.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Federal Income Taxes
Dynex REIT has elected to be taxed as a real estate  investment  trust  ("REIT")
under the Internal  Revenue Code. As a result,  Dynex REIT generally will not be
subject to federal income  taxation at the corporate level to the extent that it
distributes at least 95 percent of its taxable income to its shareholders within
the proscribed period and complies with certain other requirements. No provision
has been made for income taxes for Dynex  Capital,  Inc. and its qualified  REIT
subsidiaries in the accompanying  consolidated  financial  statements,  as Dynex
REIT believes it has met or will meet the prescribed requirements.

Investments
Pursuant to the requirements of Statement of Financial  Accounting Standards No.
115 ("FAS No.  115"),  "Accounting  for Certain  Investments  in Debt and Equity
Securities,"  Dynex REIT is required to classify  certain of its  investments as
either  trading,   available-for-sale   or  held-to-maturity.   Dynex  REIT  has
classified    collateral   for   collateralized    bonds   and   securities   as
available-for-sale. These investments are therefore reported at fair value, with
unrealized  gains and losses  excluded from earnings and reported as accumulated
other comprehensive income. Any decline in the fair value of an investment below
its  amortized  cost  which is deemed to be other than  temporary  is charged to
earnings.  The basis of any  securities  sold is  computed  using  the  specific
identification  method.  Collateral  for  collateralized  bonds can be sold only
subject to the lien of the respective collateralized bond indenture,  unless the
related bonds have been redeemed.

Collateral  for  Collateralized  Bonds.   Collateral  for  collateralized  bonds
consists of securities which have been pledged to secure  collateralized  bonds.
These securities are primarily backed by loans on single family, multifamily and
commercial   properties  and   installment   loans  on   manufactured   housing.
Substantially  all of the  collateral  for  collateralized  bonds is  pledged to
secure  non-recourse  debt  in  the  form  of  collateralized  bonds  issued  by
limited-purpose  finance  subsidiaries and is not available for the satisfaction
of general claims of Dynex REIT. As the collateralized bonds are non-recourse to
Dynex REIT,  Dynex REIT's  exposure to loss on the assets  pledged as collateral
for  collateralized  bonds is  generally  limited  to the  amount of  collateral
pledged   to  the   collateralized   bonds  in  excess  of  the  amount  of  the
collateralized bonds issued.

Securities. Securities at December 31, 2000 consist primarily of adjustable-rate
mortgage  ("ARM")  securities,  fixed-rate  mortgage  securities,  and  mortgage
derivative  securities.  Securities  at December 31, 1999  consist  primarily of
fixed-rate  funding  notes  and  securities  secured  by  fixed-rate  automobile
installment  contracts  ("Funding  Notes"  and  "Securities"),  ARM  securities,
fixed-rate  mortgage  securities,  mortgage  derivative  securities and mortgage
residual interests.

Other Investments.  Other investments  consist primarily of delinquent  property
tax receivables and an installment  note receivable  received in connection with
the sale of the Company's  single family mortgage  operations in May 1996. Other
investments are carried at their amortized cost basis.

Loans Held for Sale
Loans  held for sale at  December  31,  2000 and 1999  primarily  include  first
mortgage loans secured by multifamily and commercial properties. These loans are
considered  held for sale, and  accordingly  are carried at the lower of cost or
market.  Certain  loans  held  for  sale at  December  31,  2000  and  1999  are
construction  loans on  multifamily  properties.  Such loans are  carried at the
balance  funded to date.  Interest  earned  on these  loans is  capitalized  and
included as a component of the amount funded until construction is completed.

Price Premiums and Discounts
Price premiums and discounts on investments  and  obligations are amortized into
interest  income  or  expense,  respectively,  over  the  life  of  the  related
investment or obligation  using a method that  approximates  the effective yield
method.

Deferred Issuance Costs
Costs  incurred in  connection  with the  issuance of  collateralized  bonds and
unsecured  notes are deferred and amortized  over the  estimated  lives of their
respective debt obligations using a method that approximates the effective yield
method.

Derivative Financial Instruments
Dynex REIT may enter  into  interest  rate swap  agreements,  interest  rate cap
agreements,  interest  rate  floor  agreements,  financial  forwards,  financial
futures and options on financial futures  ("Interest Rate Agreements") to manage
its sensitivity to changes in interest rates. These Interest Rate Agreements are
intended  to  provide  income  and cash flow to  offset  potential  reduced  net
interest income and cash flow under certain interest rate environments. At trade
date,  these  instruments  are  designated  as either  hedge  positions or trade
positions.

For  Interest  Rate  Agreements  designated  as hedge  instruments,  Dynex  REIT
evaluates the effectiveness of these hedges  periodically  against the financial
instrument being hedged under various interest rate scenarios.  The revenues and
costs  associated with interest rate swap agreements are recorded as adjustments
to  interest  income or  expense on the asset or  liability  being  hedged.  For
interest rate cap agreements,  the amortization of the cost of the agreements is
recorded as a reduction  in the net interest  income on the related  investment.
The  unamortized  cost  is  included  in the  carrying  amount  of  the  related
investment.  Revenues or cost associated  with futures and option  contracts are
recognized in income or expense in a manner  consistent  with the accounting for
the asset or liability  being  hedged.  Amounts  payable to or  receivable  from
counterparties  are included in the financial  statement  line of the item being
hedged.  Interest  Rate  Agreements  that are  hedge  instruments  and  hedge an
available  for sale  investment  which is  carried  at its fair  value  are also
carried at fair value,  with unrealized gains and losses reported as accumulated
other comprehensive income.

As a part of Dynex REIT's interest rate risk management process,  Dynex REIT may
be required  periodically to terminate hedge  instruments.  Any realized gain or
loss  resulting  from the  termination  of a hedge is  amortized  into income or
expense of the corresponding  hedged instrument over the remaining period of the
original hedge or hedged instrument as a yield adjustment.

If the  underlying  asset,  liability or commitment  is sold or matures,  or the
criteria that was executed at the time the hedge  instrument was entered into no
longer  exists,  the Interest  Rate  Agreement is no longer  accounted  for as a
hedge. Under these circumstances,  the accumulated change in the market value of
the hedge is  recognized  in current  income to the extent  that the  effects of
interest  rate or price  changes  of the  hedged  item have not offset the hedge
results.

Dynex REIT may also enter into forward  delivery  contracts  and  interest  rate
futures and options  contracts for hedging  interest rate risk  associated  with
commitments made to fund loans. Gains and losses on these contracts are deferred
as an adjustment  to the carrying  value of the related loans until the loan has
been funded and accounted for  consistent  with the accounting of the underlying
loan,  or are  recognized  if the  associated  forward  contract  expires  or is
otherwise terminated.

For Interest Rate  Agreements  entered into for trading  purposes,  realized and
unrealized  changes in fair value of these  instruments  are  recognized  in the
consolidated  statements of  operations  as trading  activities in the period in
which the changes  occur or when such trade  instruments  are  settled.  Amounts
payable to or  receivable  from  counterparties,  if any,  are  included  on the
consolidated balance sheets in accrued expenses and other liabilities.

     Statement of Financial  Accounting  Standards ("FAS") No. 133,  "Accounting
for Derivative Instruments and Hedging Activities",  is effective for all fiscal
years  beginning  after June 15,  2000.  FAS No. 133,  as  amended,  establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  and for hedging activities.
Under  FAS  No.  133,  certain  contracts  that  were  not  formerly  considered
derivatives may now meet the definition of a derivative.  The Company will adopt
FAS No. 133 effective  January 1, 2001.  Management does not expect the adoption
of FAS No. 133 to have a significant impact on the financial  position,  results
of operations, or cash flows of the Company.

Cash - Restricted
Approximately  $23,288  and  $31,302  of cash at  December  31,  2000 and  1999,
respectively,  is either held as collateral primarily for outstanding letters of
credit; or is held in trust to cover losses not otherwise covered by insurance.

Net Income Per Common Share
Net income per common  share is  presented on both a basic net income per common
share and  diluted  net income per common  share  basis.  Diluted net income per
common share assumes the  conversion  of the  convertible  preferred  stock into
common stock,  using the if-converted  method,  and stock  appreciation  rights,
using the treasury  stock  method,  but only if these items are  dilutive.  As a
result of the two-for-one  split in May 1997 and the one-for-four  reverse split
in July 1999 of Dynex REIT's common stock,  the preferred  stock is  convertible
into one share of common stock for two shares of preferred stock.

Use of Estimates
The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the reported amounts of revenue and expenses during the reported period.  Actual
results could differ from those estimates. The primary estimates inherent in the
accompanying consolidated financial statements are discussed below.

Fair  Value.  Dynex  REIT uses  estimates  in  establishing  fair  value for its
financial instruments.  Estimates of fair value for financial instruments may be
based on market prices provided by certain dealers.  Estimates of fair value for
certain other  financial  instruments  are determined by calculating the present
value of the projected cash flows of the instruments using appropriate  discount
rates,   prepayment   rates  and  credit  loss   assumptions.   Collateral   for
collateralized  bonds make up a significant portion of Dynex REIT's investments.
The estimate of fair value for collateral for collateralized bonds is determined
by calculating the present value of the projected cash flows of the instruments,
using discount rates,  prepayment rate  assumptions and credit loss  assumptions
established by management.  The discount rate used in the  determination of fair
value of the  collateral for  collateralized  bonds was 16% at December 31, 2000
and 1999.  Prepayment rate  assumptions at December 31, 2000 were generally at a
"constant  prepayment  rate",  or CPR, of 28% for  securities  secured by single
family  mortgage  loans,  and a CPR equivalent of 7% for  securities  secured by
manufactured  housing loan collateral.  Commercial  mortgage loan collateral was
generally  assumed  to  prepay  at the  average  expiration  date of  associated
prepayment  lock-out periods.  For the December 31, 1999 estimate of fair value,
the Company  estimated CPR for  single-family  mortgage  loans of 30%, and a CPR
equivalent of 12% for securities  secured by  manufactured  housing  loans.  CPR
assumptions  for each  year are  based in part on the  actual  prepayment  rates
experienced and in part on management's  estimate of future prepayment activity.
The  loss   assumptions   utilized   vary  for  each  series  of  collateral  of
collateralized  bonds,  depending on the collateral pledged.  The cash flows for
the  collateral  for  collateralized  bonds were projected to the estimated date
that the security  can be called and retired by the Company,  which is typically
triggered  when  the  remaining  security  balance  equals  35% of the  original
balance.  In most cases,  the Company  assumes that at the time of the call, the
underlying collateral is sold at anticipated market prices.

Estimates of fair value for other  financial  instruments are based primarily on
management's   judgment.   Since  the  fair  value  of  Dynex  REIT's  financial
instruments is based on estimates, actual gains and losses recognized may differ
from those estimates recorded in the consolidated financial statements. The fair
value of all on- and  off-balance  sheet  financial  instruments is presented in
Note 9.

Allowance  for  Losses.  As  discussed  in Note 6, Dynex REIT has credit risk on
certain investments in its portfolio. An allowance for losses has been estimated
and established for current expected losses based on management's  judgment. The
allowance for losses is evaluated and adjusted  periodically by management based
on the actual and projected timing and amount of probable credit losses, as well
as industry loss experience.  Provisions made to increase the allowance  related
to credit  risk are  presented  as  provision  for  losses  in the  accompanying
consolidated  statements  of  operations.  Dynex REIT's actual credit losses may
differ from those estimates used to establish the allowance.

Derivative and Residual  Securities.  Income on certain  derivative and residual
securities is accrued using the effective  yield method based upon  estimates of
future  cash flows to be  received  over the  estimated  remaining  lives of the
related  securities.  Reductions  in  carrying  value  are made  when the  total
projected  cash  flow is less than the  Company's  basis,  based on  either  the
dealers'  prepayment  assumptions or, if it would  accelerate such  adjustments,
management's expectations of interest rates and future prepayment rates. In some
cases,  derivative  and residual  securities  may also be placed on  non-accrual
status.

     Recent  Accounting   Pronouncements   Statement  of  Financial   Accounting
Standards  ("FAS") No. 133,  "Accounting for Derivative  Instruments and Hedging
Activities",  is effective for all fiscal years  beginning  after June 15, 2000.
FAS No. 133, as amended,  establishes  accounting  and  reporting  standards for
derivative  instruments,  including certain derivative  instruments  embedded in
other  contracts,  and  for  hedging  activities.  Under  FAS No.  133,  certain
contracts  that  were  not  formerly  considered  derivatives  may now  meet the
definition of a derivative. The Company will adopt FAS No. 133 effective January
1,  2001.  Management  does not  expect  the  adoption  of FAS No. 133 to have a
significant  impact on the financial  position,  results of operations,  or cash
flows of the Company.

     In  September  2000,  the  Financial   Accounting  Standards  Board  issued
Statement of Financial  Accounting  Standards No. 140, "Accounting for Transfers
and Servicing of Financial Assets and  Extinguishment of Liabilities"  ("FAS No.
140"). FAS No. 140 replaces the Statement of Financial  Accounting Standards No.
125  "Accounting  for the  Transfers  and  Servicing  of  Financial  Assets  and
Extinguishment  of  Liabilities"  ("FAS  No.  125").  FAS No.  140  revises  the
standards for accounting  for  securitization  and other  transfers of financial
assets and collateral and requires certain disclosure,  but it carries over most
of FAS No. 125 provisions without reconsideration.  FAS No. 140 is effective for
transfers and servicing of financial  assets and  extinguishment  of liabilities
occurring  after March 31, 2001.  FAS No. 140 is effective for  recognition  and
reclassification  of collateral and for disclosures  relating to  securitization
transactions  and  collateral  for fiscal years ending after  December 15, 2000.
Disclosures about  securitization  and collateral  accepted need not be reported
for  periods  ending  on or  before  December  15,  2000,  for  which  financial
statements are presented for comparative purposes.  FAS No. 140 is to be applied
prospectively with certain exceptions.  Other than those exceptions,  earlier or
retroactive  application  of its  accounting  provision  is not  permitted.  The
Company does not believe the adoption of FAS No. 140 will have a material impact
on its financial statements.

NOTE 3 - SUBSEQUENT EVENTS

On March  30,  2000,  the  Company  entered  into an  amendment  to the  related
indenture  governing  the July 2002 Notes  whereby  the  Company  pledged to the
Trustee of the July 2002 Notes  substantially all of the Company's  unencumbered
assets and the stock of its subsidiaries.  In consideration of this pledge,  the
indenture  was further  amended to provide  for the release of the Company  from
certain covenant  restrictions in the indenture,  and specifically  provided for
the Company's  ability to make  distributions  on its capital stock in an amount
not to exceed the sum of (a) $26,000,  (b) the cash  proceeds of any  "permitted
subordinated  indebtedness",  (c)  the  cash  proceeds  of the  issuance  of any
"qualified capital stock",  and (d) any distributions  required in order for the
Company to maintain its REIT status.  In  addition,  the Company  entered into a
Purchase  Agreement  with holders of 50.1% of the July 2002 Notes which  require
the purchase of such  securities at various  discounts based on a computation of
available  cash.  On March 30, 2000,  the Company  retired a net $29,484 of July
2002  Notes for  $26,535 in cash.  The  discounts  provided  for under the above
referenced  Purchase  Agreement are as follows:  by April 15, 2001, 10%; by July
15,  2001,  8%; by October 15, 2001,  6%; by January 15,  2002,  4%; by March 1,
2002, 2%; thereafter until maturity, 0%.

At December 31, 2000,  Dynex REIT had a secured  non-revolving  credit  facility
under which  $66,765 of letters of credit to support  tax-exempt  bonds had been
issued.  The letters of credit were  collateralized by approximately  $22,318 of
cash. These letters of credit were released during the first quarter of 2001, as
a result of the purchase,  sale or transfer of the underlying  tax-exempt bonds,
the facility was extinguished, and all the collateral pledged under facility was
released to the Company.

On November 7, 2000,  the Company  entered into an Agreement  and Plan of Merger
with  California  Investment  Fund, LLC ("CIF"),  for the purchase of all of the
equity  securities  of the Company for $90,000  (the  "Merger  Agreement").  The
Merger  Agreement  obligated CIF to, among other things,  deliver to the Company
evidence  of  commitments  for the  financing  of the  acquisition  based upon a
predetermined  timeline.  CIF failed to deliver such  evidence of the  financing
commitments pursuant to the terms of the Merger Agreement.  Pursuant to a letter
dated  December 22, 2000,  the Company agreed to forebear its right to terminate
the Merger Agreement and extended the timeline. In return, CIF agreed to deliver
written binding financing commitments and evidence of the consent of the holders
of the July 2002 Notes to the merger  transaction on or before January 25, 2001.
On January 25,  2001,  CIF failed to meet the  requirements  as set forth in the
Merger Agreement and the letter of December 22, 2000, and the Company terminated
the Merger  Agreement  effective  January 26, 2001 and requested that the escrow
agent  release to the Company the $1,000 and 572,178  shares of common  stock of
the Company which CIF placed in escrow under the Merger  Agreement  (the "Escrow
Amount").  On January 29, 2001,  the Company filed for  Declaratory  Judgment in
Federal District Court in the Eastern District of Virginia, Alexandria Division.
CIF has filed a counterclaim  and demand for jury trial and asked for damages of
$45,000.  The  Company  believes  that the  Agreement  is clear that the maximum
damages that CIF may recover from the Company is $2,000.  The Company intends to
defend  itself  vigorously  against the  counterclaim  by CIF, and will seek the
release of the Escrow Amount. The Company does not expect that the resolution of
this matter will have a materially adverse effect on its financial statements.

In February 2001, the Company  resolved a matter related to AutoBond  Acceptance
Corporation  ("AutoBond") to the mutual satisfaction of the parties involved. In
connection with the resolution of this matter, the Company received $7,500.

NOTE 4 - COLLATERAL FOR COLLATERALIZED BONDS, SECURITIES AND OTHER INVESTMENTS

The following table  summarizes Dynex REIT's amortized cost basis and fair value
of  investments  classified as  available-for-sale,  as of December 31, 2000 and
1999, and the related average effective interest rates:
<TABLE>
<CAPTION>

- ------------------------------------------- ------------------------------ ----- ------------------------------
                                                        2000                                 1999
                                                              Effective                           Effective
                                              Fair Value    Interest Rate         Fair Value    Interest Rate
- ------------------------------------------- --------------- -------------- ----- -------------- ---------------
<S>                                               <C>              <C>                <C>            <C>

Collateral for collateralized bonds:
   Amortized cost                            $  3,189,414          7.8%           $  3,752,702         7.8%
   Allowance for losses                           (25,314)                             (15,299)
- ------------------------------------------- --------------- -------------- ----- -------------- ---------------
     Amortized cost, net                        3,164,100                            3,737,403
   Gross unrealized gains                          37,803                               34,198
   Gross unrealized losses                       (159,745)                             (70,887)
- ------------------------------------------- --------------- -------------- ----- -------------- ---------------
                                             $  3,042,158                         $  3,700,714
- ------------------------------------------- --------------- -------------- ----- -------------- ---------------

Securities:
   Funding Notes and Securities              $          -                         $     94,890         6.8%
                                                                -  %
   Adjustable-rate mortgage securities              5,008         10.9%                 18,047         7.0%
   Fixed-rate mortgage securities                   1,505          9.3%                  9,861        13.5%
   Derivative and residual securities               5,553          7.9%                 18,421         1.5%
- ------------------------------------------- --------------- -------------- ----- -------------- ---------------
                                                   12,066                              141,219
   Allowance for losses                               (55)                              (1,690)
- ------------------------------------------- --------------- -------------- ----- -------------- ---------------
     Amortized cost, net                           12,011                              139,529
   Gross unrealized gains                             411                                1,353
   Gross unrealized losses                         (3,058)                             (13,171)
- ------------------------------------------- --------------- -------------- ----- -------------- ---------------
                                             $      9,364                         $    127,711
- ------------------------------------------- --------------- -------------- ----- -------------- ---------------
</TABLE>

Collateral  for  collateralized  bonds.   Collateral  for  collateralized  bonds
consists  primarily  of  securities  backed by  adjustable-rate  and  fixed-rate
mortgage loans secured by first liens on single family housing, fixed-rate loans
on multifamily and commercial  properties and manufactured  housing  installment
loans secured by either a UCC filing or a motor vehicle  title.  All  collateral
for  collateralized  bonds  is  pledged  to  secure  repayment  of  the  related
collateralized bonds. All principal and interest (less  servicing-related  fees)
on the  collateral  is remitted to a trustee and is available for payment on the
collateralized bonds.

     During 1999, Dynex REIT securitized  $2,300,000 of collateral,  through the
issuance of three series of  collateralized  bonds.  The collateral  securitized
primarily  included  manufactured  housing loans,  and the  resecuritization  of
previously  securitized  single family mortgage loans pursuant to a call feature
in the Company's prior  securitizations.  The securitizations were accounted for
as financing of the  underlying  collateral  pursuant to Statement of Accounting
Standards No. 125,  "Accounting for Transfers and Servicing of Financial  Assets
and  Extinguishments of Liabilities" ("FAS No. 125"), as Dynex REIT retains call
rights which are  substantially  in excess of a clean-up call as defined by this
accounting standard.

The components of collateral for  collateralized  bonds at December 31, 2000 and
1999 are as follows:
<TABLE>
<CAPTION>

           ---------------------------------------------- --------------- ------ ----------------
                                                               2000                   1999
           ---------------------------------------------- --------------- ------ ----------------
<S>                                                            <C>                     <C>

           Collateral, net of allowance                   $ 3,111,413            $ 3,670,570
           Funds held by trustees                                   515                  2,707
           Accrued interest receivable                           20,622                 22,754
           Unamortized premiums and discounts, net               31,550                 41,372
           Unrealized loss, net                                (121,942)               (36,689)
           ---------------------------------------------- --------------- ------ ----------------
                                                          $ 3,042,158            $ 3,700,714
           ---------------------------------------------- --------------- ------ ----------------
</TABLE>

Securities.  Funding Notes and Securities  consisted of fixed-rate funding notes
and securities secured by fixed-rate  automobile  installment contracts acquired
by AutoBond.  Adjustable-rate  mortgage  securities  ("ARM") consist of mortgage
certificates  secured by ARM loans.  Fixed-rate  mortgage  securities consist of
mortgage  certificates  secured  by  mortgage  loans  that have a fixed  rate of
interest  for at  least  one  year  from  the  balance  sheet  date.  Derivative
securities  are  classes  of   collateralized   bonds,   mortgage   pass-through
certificates or mortgage  certificates that pay to the holder  substantially all
interest (i.e.,  an  interest-only  security),  or  substantially  all principal
(i.e., a principal-only  security).  Residual  interests  represent the right to
receive  the excess of (i) the cash flow from the  collateral  pledged to secure
related  mortgage-backed  securities,  together  with  any  reinvestment  income
thereon,  over (ii) the amount  required for principal and interest  payments on
the  mortgage-backed  securities or repurchase  arrangements,  together with any
related administrative expenses.

Other investments.  Other investments  primarily include delinquent property tax
receivables  and an installment  note  receivable in connection with the sale of
the Company's single family mortgage operations in May 1996.

Sale of investments. Proceeds from sales of securities totaled $20,111, $61,415,
and $424,338 in 2000,  1999,  and 1998,  respectively.  See Note 13, Net Loss on
Sales, Write-downs and Impairment Charges for further discussion.

Sensitivity  analysis.   The  Company  owned  interest-only  and  principal-only
securities,  some of which  were  pledged to  support  certain of the  Company's
collateralized  bond  securities,  and  purchased  from an affiliate  during the
period  1992-1995,  These  interest-only  and  principal-only  securities had an
investment basis of $3,563 and $1,549, respectively, and estimated market values
of $1,986 and $1,409,  respectively  at December  31, 2000.  Market  values were
obtained by the Company based on quotes from a third party dealer.  The majority
of these interest-only and principal-only securities are rated `AAA' by at least
one nationally  recognized  ratings agency,  and have very little sensitivity to
the credit risk of the underlying  single-family mortgage loans. The majority of
the risk associated with the Company's investment in these securities relates to
the  prepayment  speeds  of the  underlying  single-family  mortgage  loans.  In
providing  market  prices,   the  third-party  used  average   prepayment  speed
assumptions  of 20 CPR  and 13 CPR,  respectively,  for  the  interest-only  and
principal-only securities.

In accordance  with the  disclosure  requirements  of FAS No. 140, the following
table is a sensitivity  analysis of the impact of adverse  changes in prepayment
speed  assumptions  on  the  fair  value  of  the  Company's  interest-only  and
principal-only securities at December 31, 2000:

- --------------------------------- ------------------------ ---------------------
       Type of Security             Prepayment speed        Decline in value
- --------------------------------- ------------------------ ---------------------

        Interest-only                     20 CPR                $   -
                                          30 CPR                  387
                                          40 CPR                  671

        Principal-only                    13 CPR                    -
                                          10 CPR                   38
                                           6 CPR                   92

The Company also performed sensitivity analysis on the discount rate assumptions
used by the third party by increasing the respective discount rates by 100 basis
points and 150 basis points respectively,  and determined that such changes were
immaterial to the value of the above securities.

These   sensitivity   analyses  are  based  on  management   estimates  and  are
hypothetical in nature. Actual results will differ from projected results.

NOTE 5 - LOANS HELD FOR SALE

The  following  table  summarizes  Dynex  REIT's  loans  held for sale which are
carried  at the  lower  of cost or  market,  at  December  31,  2000  and  1999,
respectively.
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------
                                                                    2000                  1999
- -----------------------------------------------------------------------------------------------------
<S>                                                                   <C>                     <C>

Secured by multifamily and commercial properties                 $    17,499           $   234,593
Secured by manufactured homes                                              -                 2,852
Secured by single family residential properties                          308                   629
                                                                  ----------------   ----------------

                                                                      17,807               238,074
Deferred hedging costs                                                    39                 3,496
Net discount                                                            (162)               (8,744)
Allowance for losses                                                    (308)                 (442)
- -----------------------------------------------------------------------------------------------------
  Total loans held for sale                                      $    17,376           $   232,384
- -----------------------------------------------------------------------------------------------------
</TABLE>

The Company  funded  $29,529 of  multifamily  loan  commitments  during 2000 and
purchased  $7,585 of  delinquent  property tax  receivables  under a preexisting
contract, and had no outstanding  commitments to lend at December 31, 2000 other
than an  existing  contract  to  purchase  additional  delinquent  property  tax
receivables of an estimated $8 million in October 2001. The Company funded loans
with an aggregate principal balance of $706,636 during 1999.

NOTE 6 - ALLOWANCE FOR LOSSES

The Company reserves for credit risk on various securities where it has exposure
to losses on various  investments  in its  investment  portfolio.  The following
table  summarizes  the  aggregate  activity  for the  allowance  for  losses  on
investments for the years ended December 31, 2000, 1999 and 1998:
<TABLE>
<CAPTION>

- --------------------------------------------------------- -------------- --------------- ---------------
                                                              2000            1999            1998
- --------------------------------------------------------- -------------- --------------- ---------------
<S>                                                          <C>               <C>               <C>

Allowance at beginning of year                            $17,484         $   20,370      $   30,270
Provision for losses                                        34,633            16,154           6,421
Credit losses, net of recoveries                           (26,389)          (19,040)        (16,321)
- --------------------------------------------------------- -------------- --------------- ---------------
Allowance at end of year                                  $25,728         $   17,484      $   20,370
- --------------------------------------------------------- -------------- --------------- ---------------
</TABLE>

Collateral  for  collateralized  bonds.  Dynex REIT has  exposure to credit risk
retained on loans that it has securitized through the issuance of collateralized
bonds.  The  aggregate  loss  exposure  is  generally  limited  to the amount of
collateral in excess of the related investment-grade collateralized bonds issued
(commonly referred to as "overcollateralization"),  excluding price premiums and
discounts and hedge gains and losses. In some cases, the aggregate loss exposure
may be  increased by the use of surplus  cash or cash  reserve  funds  contained
within the security  structure to cover losses.  The allowance for losses on the
overcollateralization  totaled $25,314 and $15,299 at December 31, 2000 and 1999
respectively,  and is included in  collateral  for  collateralized  bonds in the
accompanying   consolidated   balance   sheets.   The   principal   balance   of
overcollateralization amounted to $245,755 and $249,489 at December 31, 2000 and
1999,  respectively  and $116,021 and  $179,438,  at December 31, 2000 and 1999,
respectively,  net of  allowance  for  losses,  collateral  discounts  and  bond
premiums, and third party loss reimbursement guarantees.

The Company is currently  engaged in a dispute with the counterparty to the loss
reimbursement  guarantees,  which aggregated  $30,334 at December 31, 2000. Such
guarantees  are  payable  when  cumulative  loss  trigger  levels are reached on
certain of the Company's single-family mortgage loan securitizations. Currently,
these trigger levels have been reached on four of the Company's securities,  and
the  Company  has made  claims  under the  reimbursement  guarantees  in amounts
approximating  $1,236.  The  counterparty  has denied  payment on these  claims,
citing various  deficiencies in loan underwriting which would render these loans
and  corresponding  claims ineligible under the  reimbursement  agreements.  The
Company  disputes  this  classification  and is  pursuing  this  matter  through
court-ordered arbitration.

Securities.  On certain securities collateralized by mortgage loans purchased by
Dynex REIT for which  mortgage pool  insurance is used as the primary  source of
credit enhancement, Dynex REIT has limited exposure to certain credit risks such
as fraud in the  origination  and special hazards not covered by such insurance.
An  allowance  was  established  based on the  estimate of losses at the time of
securitization.  The  allowance  for losses for  securities is $55 and $1,690 at
December 31, 2000 and 1999,  respectively,  and is included in securities in the
accompanying consolidated balance sheets.

     The  remaining  allowance  of $359 and $495 at December  31, 2000 and 1999,
respectively is associated with other investments.

NOTE 7 - NON-RECOURSE DEBT

Dynex  REIT,   through   limited-purpose   finance   subsidiaries,   has  issued
non-recourse  debt  in  the  form  of  collateralized   bonds.  Each  series  of
collateralized bonds may consist of various classes of bonds, either at fixed or
variable   rates  of  interest.   Payments   received  on  the   collateral  for
collateralized  bonds  and any  reinvestment  income  thereon  are  used to make
payments on the  collateralized  bonds (see Note 4). The  obligations  under the
collateralized  bonds are payable solely from the collateral for  collateralized
bonds and are otherwise  non-recourse  to Dynex REIT. The maturity of each class
is  directly  affected  by the  rate of  principal  prepayments  on the  related
collateral.  Each series is also  subject to  redemption  according  to specific
terms of the respective indentures,  generally when the remaining balance of the
bonds equals 35% or less of the original  principal  balance of the bonds.  As a
result, the actual maturity of any class of a series of collateralized  bonds is
likely to occur earlier than its stated maturity.

Dynex REIT may retain certain classes of collateralized bonds issued,  financing
these  retained   collateralized  bonds  through  a  combination  of  repurchase
agreements  and equity.  Total retained bonds at December 31, 2000 and 1999 were
$151,072 and $239,079, respectively.

The components of  collateralized  bonds along with certain other information at
December 31, 2000 and 1999 are summarized as follows:
<TABLE>
<CAPTION>

- ------------------------------- ------------------------------------ --- ----------------------------------
                                               2000                                    1999
- ------------------------------- ------------------------------------ --- ----------------------------------
                                Bonds Outstanding      Range of               Bonds           Range of
                                                    Interest Rates         Outstanding     Interest Rates
- ------------------------------- ------------------- ---------------- --- ----------------- ----------------
<S>                                     <C>                <C>                  <C>               <C>

Variable-rate classes              $  1,533,575        6.9% - 10.1%         $  1,968,915     5.8% - 9.1%
Fixed-rate classes                    1,295,597        6.2% -11.5%             1,315,944    6.2% - 11.5%
Accrued interest payable                 10,144                                    9,364
Deferred bond issuance costs             (9,254)                                 (10,818)
Unamortized net (discount)
premium                                  26,666                                   (1,027)
- ------------------------------- ------------------- ---------------- --- ----------------- ----------------
                                   $  2,856,728                             $  3,282,378
- ------------------------------- ------------------- ---------------- --- ----------------- ----------------

Range of stated maturities          2009-2033                               2009-2033

Number of series                           23                                       27
- ------------------------------- ------------------- ---------------- --- ----------------- ----------------
</TABLE>

The variable rate classes are based on one-month London  InterBank  Offered Rate
(LIBOR).  The average  effective rate of interest expense for non-recourse  debt
was 7.3%,  6.2%, and 6.4% for the years ended December 31, 2000,  1999 and 1998,
respectively.

NOTE 8 - RECOURSE DEBT

Dynex REIT utilizes  repurchase  agreements,  notes  payable and secured  credit
facilities  (together,  "recourse  debt") to finance certain of its investments.
The following table  summarizes  Dynex REIT's recourse debt  outstanding and the
weighted-average annual rates at December 31, 2000 and 1999:
<TABLE>
<CAPTION>

- ------------------------------------------ ----------------------------------------- -- -----------------------------------------
                                                             2000                                        1999
- ------------------------------------------ ----------------------------------------- -- -----------------------------------------
                                                         Weighted-Average                             Weighted-Average
                                                         Annual Rate   Market Value                   Annual Rate   Market Value
                                              Amount                   of Collateral       Amount                   of Collateral
                                           Outstanding                                  Outstanding
- ------------------------------------------ ------------- ------------- ------------- -- ------------- ------------- -------------
<S>                                            <C>                          <C>             <C>              <C>

Recourse debt secured by:
   Collateralized bonds                       $  32,910       7.68%    $  90,803         $   144,746     6.68%       $   173,278
   Securities                                     2,105       7.32%           3,380           66,090     8.70%           114,641
   Other investments                              2,000       7.81%           9,658           31,498     8.47%            36,614
- ------------------------------------------
   Loans held for sale or securitization              -         - %               -          183,901     7.93%           257,739
- ------------------------------------------
   Other assets                                     430       7.64%             373              990     7.42%               895
- ------------------------------------------
                                           -------------               -------------    -------------               -------------
                                                 37,445                     104,214          427,225                     583,167
- ------------------------------------------
- ------------------------------------------
Unsecured debt:
- ------------------------------------------
   7.875% senior notes                           97,250       7.88%               -           97,250     7.88%                 -
- ------------------------------------------
   Series B 10.03% senior notes                       -         - %               -           13,570     10.03%                -
- ------------------------------------------
   Capitalized costs                               (527)                          -             (947)                          -
- ------------------------------------------ ------------- ------------- ------------- -- ------------- ------------- -------------
                                            $   134,168                $ 104,214         $   537,098                 $    583,167
- ------------------------------------------ ------------- ------------- ------------- -- ------------- ------------- -------------
</TABLE>

Secured Debt. At December 31, 2000 and 1999,  recourse debt consisted of $35,015
and $163,045,  respectively,  of repurchase  agreements  secured by investments,
$2,000 and $263,190,  respectively,  outstanding under secured credit facilities
which are secured by loans held for sale or securitization, securities and other
investments,  and $431and $990,  respectively,  of amounts  outstanding  under a
capital lease. The $2,000 borrowed at December 31, 2000 under the secured credit
facility was repaid on January 2, 2001,  and the facility was  extinguished.  At
December 31, 2000,  all recourse debt in the form of repurchase  agreements  was
with  Lehman  Brothers,  Inc.,  had  overnight  or one-day  maturity,  and bears
interest at rates indexed to LIBOR. If Lehman Brothers, Inc. fails to return the
collateral,  the  ultimate  realization  of the  security  by Dynex  REIT may be
delayed or limited.

At December 31, 2000,  Dynex REIT had a secured  non-revolving  credit  facility
under which  $66,765 of letters of credit to support  tax-exempt  bonds had been
issued.  The letters of credit were  collateralized by approximately  $22,318 of
cash. These letters of credit were released during the first quarter of 2001, as
a result of the purchase,  sale or transfer of the underlying  tax-exempt bonds,
and the facility was extinguished.

The Company has entered into capital  leases for  financing  its  furniture  and
computer equipment.  Interest expense on these capital leases was $52, $177, and
$274 for the years ended  December 31, 2000 1999,  and 1998,  respectively.  The
leases expire in 2002.  The aggregate  payments due under the capital leases for
the  remaining  two  years  after   December  31,  2000  are  $212,   and  $255,
respectively.

Unsecured Debt. As of December 31, 2000,  Dynex REIT had $97,250  outstanding of
its Senior  Unsecured Notes issued in July 1997 and due July 15, 2002 (the "July
2002 Notes").  On March 30, 2000,  the Company  entered into an amendment to the
related  indenture  governing the July 2002 Notes whereby the Company pledged to
the Trustee of the 2002 Notes  substantially  all of the Company's  unencumbered
assets  in its  investment  portfolio  and the  stock  of its  subsidiaries.  In
consideration  of this pledge,  the indenture was further amended to provide for
the release of the Company from certain covenant  restrictions in the indenture,
and specifically provided for the Company's ability to make distributions on its
capital  stock in an amount not to exceed the sum of (a)  $26,000 , (b) the cash
proceeds of any "permitted subordinated indebtedness",  (c) the cash proceeds of
the  issuance  of any  "qualified  capital  stock",  and (d)  any  distributions
required in order for the Company to maintain its REIT status. In addition,  the
Company entered into a Purchase Agreement with holders of 50.1% of the July 2002
Notes which require the  repayment of amounts due under the  indenture  prior to
maturity at various discounts based on a computation of available cash. On March
30, the Company retired $29,484 of July 2002 Notes for $26,536 in cash under the
Purchase Agreement.  The discounts provided for under the Purchase Agreement are
as follows:  by April 15, 2001,  10%; by July 15, 2001, 8%; by October 15, 2001,
6%; by January 15, 2002, 4%; by March 1, 2002, 2%;  thereafter  until  maturity,
0%.

NOTE 9 - FAIR VALUE AND ADDITIONAL INFORMATION ABOUT FINANCIAL INSTRUMENTS

     Statement of Financial Accounting Standard No. 107, "Disclosures about Fair
Value of Financial  Instruments"  ("FAS No. 107") requires the disclosure of the
estimated  fair value of on-and  off-balance-sheet  financial  instruments.  The
following  table  presents the amortized cost and estimated fair values of Dynex
REIT's financial instruments as of December 31, 2000 and 1999:
<TABLE>
<CAPTION>

- ------------------------------------------ ---------------------------------------- ----------------------------------------
                                                            2000                                     1999
                                           ---------------------------------------- ----------------------------------------
                                             Notional     Amortized       Fair        Notional     Amortized       Fair
Recorded financial instruments:               Amount         Cost         Value        Amount        Cost         Value
- ------------------------------------------ ------------- ------------- ------------ ------------- ------------ -------------
<S>                                            <C>           <C>           <C>            <C>         <C>           <C>

Assets:
  Collateral for collateralized bonds       $        -   $  3,164,100   $3,042,158   $        -    $3,734,310   $3,699,829

  Securities                                         -        12,011         9,364            -       135,431      126,675
  Other investments                                  -        44,010        44,010            -        48,927       48,752
  Loans held for sale                                -        17,376        17,376            -       236,332      237,192
  Interest rate cap agreements                       -             -             -    1,364,000         7,190        1,920
Liabilities:
   Non-recourse debt                                 -     2,856,728     2,856,728            -     3,282,378    3,282,378
   Recourse debt:
     Secured by collateralized bonds
      retained                                       -        32,910        32,910            -       144,746      144,746
     Secured by investments                          -         4,105         4,105            -       282,479      282,479
     Unsecured                                       -        96,723        87,737            -       109,873       80,747

Off-balance sheet financial instruments:
- ------------------------------------------ ------------- ------------- ------------ ------------- ------------ -------------

Interest rate swap agreements                        -             -             -    1,020,000             -       (1,259)
Commitments to fund loans                            -             -             -       54,668        (3,948)      49,066
- ------------------------------------------ ------------- ------------- ------------ ------------- ------------ -------------
</TABLE>

The  fair  value of  collateral  for  collateralized  bonds,  securities,  other
investments,  loans held for sale and interest  rate cap  agreements is based on
actual market price quotes, or by determining the present value of the projected
future cash flows using appropriate discount rates, credit losses and prepayment
assumptions. Secured recourse debt is short-term in nature and reprices at least
monthly. Therefore, the carrying value approximates the fair value. Non-recourse
debt is both floating and fixed, and is considered within the security structure
along with the associated  collateral for  collateralized  bonds.  For unsecured
debt maturing in less than one year, carrying value approximates fair value. For
unsecured  debt with a  maturity  of greater  than one year,  the fair value was
determined by  calculating  the present value of the projected  cash flows using
appropriate  discount rates.  The fair value of the off-balance  sheet financial
instruments  excluding the  commitments to fund loans was determined from actual
market  quotes.  The fair value of the  commitments  to fund loans was estimated
assuming the loans were securitized at current market rates.

Derivative Financial Instruments Used for Interest Rate Risk Management
Dynex REIT may engage in  derivative  financial  instrument  activities  for the
purpose of interest rate risk management and yield  enhancement.  As of December
31,  2000,  Dynex  REIT  had no  freestanding  derivative  financial  instrument
positions outstanding.  As of December 31, 1999, all of Dynex REIT's outstanding
derivative  financial positions were for interest rate risk management.  For all
derivative financial instruments,  Dynex REIT has credit risk to the extent that
the counterparties do not perform their obligation under the agreements.  If one
of the counterparties does not perform, Dynex REIT would not receive the cash to
which it would otherwise be entitled under the conditions of the agreement.

Interest  rate cap  agreements.  At December 31, 1999,  Dynex REIT had LIBOR and
one-year  Constant  Maturity  Treasury  (CMT)  index  based  interest  rate  cap
agreements  to limit its exposure to the lifetime  interest rate caps on certain
of its ARM securities and collateral for collateralized bonds. Contract rates on
these cap agreements  ranged from 9.0% to 11.5%,  with expiration  dates ranging
from 2001 to 2004.  The Company sold these cap agreements in 2000 along with the
sale of the associated securities being hedged.

Interest rate swap  agreements.  Dynex REIT may enter into various interest rate
swap  agreements  to  limit  its  exposure  to  changes  in  financing  rates of
collateral for collateralized  bonds and certain securities.  As of December 31,
1999,  Dynex REIT had  entered  into a series of interest  rate swap  agreements
which limited the increase in borrowing costs in any six-month  period to 1% for
$1,020,000  notional amount of short-term  borrowings.  Pursuant to the terms of
this  agreement,  Dynex  REIT paid the  lesser of current  six-month  LIBOR,  or
six-month LIBOR in effect  180-days prior plus 1%, and received  current 6-month
LIBOR.  The Company  paired-out of this position in 2000 in connection  with the
sale of associated securities being hedged.


     Derivative  Financial  Instruments Used for Other Than Risk Rate Management
Purposes  The Company may enter into  financial  futures,  forwards  and options
contracts  to  enhance  the  overall  yield on its  investment  portfolio.  Such
derivative  contracts are accounted for as trading positions,  and generally are
for terms of less than three months.  The Company  realized gross gains of none,
$4,160 and $4,136 from these  contracts  in 2000,  1999 and 1998,  respectively,
primarily from premium income received on options contracts written. The Company
realized gross losses of none, $14 and $5,565 from these contracts in 2000, 1999
and 1998,  respectively.  There were no open  trading  positions at December 31,
2000.

NOTE 10 - SALE OF LOAN PRODUCTION OPERATIONS

On  December  20,  1999,  the  Company  sold its  manufactured  housing  lending
operations,  which was operated  through its affiliate,  Dynex  Financial,  Inc.
("DFI"), to a subsidiary of Bingham Financial Services  Corporation (NYSE: BFSC)
("BFSC") for $18,602.  Under the terms of the sale,  BFSC  purchased  all of the
outstanding  stock of DFI, certain computer  software rights,  and manufacturing
housing  loans which had been held in  warehouse  at the time of the sale.  As a
result of the sale,  the  Company  recorded a net gain of $1,540.  Dynex REIT is
currently  engaged in  arbitration  with BFSC related to  approximately  $832 of
amounts due under the associated  purchase  agreement that BFSC has unilaterally
withheld  from  payment.  BFSC has alleged that it overpaid for loans  purchased
from the Company during the period from October 12, 1999 to closing. The Company
disputes this  allegation  and believes it will recover this amount  through the
arbitration..

On  November  10,  1999,  the  Company  sold its model  home  purchase/leaseback
operations and related assets, which were operated through its affiliate,  Dynex
Residential, Inc., to Residential Funding Corporation, an indirect subsidiary of
General Motors  Corporation  for $194,989.  As a result of the sale, the Company
recorded  a  net  gain  of  $6,136.   The   provisions   of  the  sale  included
indemnification  escrows and reserves amounting to $3,000.  $2,000 of the escrow
was  released  in  December  2000,  and the  balance is  expected to be released
without set-off for indemnification, in 2001.

NOTE 11 - EARNINGS PER SHARE

The following table  reconciles the numerator and denominator for both the basic
and diluted EPS for the years ended December 31, 2000, 1999, and 1998.
<TABLE>
<CAPTION>

- ------------------------------------- -------------------------- -- ---------------------------- -- ----------------------------
                                                2000                           1999                            1998
                                      -------------------------- -- ---------------------------- -- ----------------------------
- -------------------------------------
                                                    Weighted-Average                Weighted-Average                Weighted-Average
                                                     Number of                       Number of                       Number of
                                      Income          Shares        Income            Shares        Income            Shares
                                       (loss)                         (loss)                          (loss)
- ------------------------------------- ---------- -- ------------ -- ----------- --- ------------ -- ----------- --- ------------
<S>                                     <C>             <C>             <C>              <C>           <C>                <C>

Income (loss) before extraordinary     $(91,863)                     $(73,618)                        $ 20,148
item
Extraordinary item - loss on
   extinguishment of debt                     -                        (1,517)                           (571)
                                      ----------                    -----------                     -----------
Net income (loss) after                 (91,863)                      (75,135)                          19,577
extraordinary item
Less: Dividends payable on              (12,911)                      (12,910)                         (13,019)                -
   preferred stock
                                      ----------    ------------    -----------     ------------    -----------     ------------
                                                    ------------                    ------------                    ------------
        Basic                          (104,774)     11,445,236       (88,045)       11,483,977          6,558        11,436,599

Effect of dividends and additional
   shares
  of Series A, Series B, and Series           -               -              -                 -             -                 -
  C preferred stock
                                      ----------     -----------    -----------     ------------    -----------     ------------
       Diluted                         $(104,774)    11,445,236      $(88,045)      11,483,977       $   6,558        11,436,599
                                      ==========     ===========    ===========     ============    ===========     ============

Earnings per share before extraordinary item:
     Basic EPS                                            (9.15)                        ($7.53)                            $0.62
                                                     ===========                    ============                    ============
     Diluted EPS                                          (9.15)                        ($7.53)                            $0.62
                                                     ===========                    ============                    ============

Earnings per share after extraordinary item:
     Basic EPS                                            (9.15)                        ($7.67)                            $0.57
                                                     ===========                    ============                    ============
     Diluted EPS                                          (9.15)                        ($7.67)                            $0.57
                                                     ===========                    ============                    ============

Reconciliation of anti-dilutive
shares:
   Dividends and additional shares of preferred stock:
       Series A                        $  3,063         654,531     $ 3,063            654,531       $   3,111           660,812
       Series B                           4,475         956,217          4,475         956,217           4,535           959,282
       Series C                           5,373         920,000          5,372         920,000           5,373           920,000
   Expense and incremental shares
     of stock appreciation rights             -               -              -          28,931             929            15,226
                                      ----------     -----------    -----------     ------------    -----------     ------------
                                       $ 12,911       2,530,748      $ 12,910        2,559,679       $  13,948         2,555,320
                                      ==========     ===========    ===========     ============    ===========     ============

- ------------------------------------- ---------- --- ----------- -- ----------- --- ------------ -- ----------- --- ------------
</TABLE>

During 1999,  Dynex REIT  exercised  its call rights on two series of previously
issued  collateralized  bonds and re-securitized these two series along with six
series  of  previously  issued  collateralized  bonds  redeemed  in  1998.  This
re-securitization  resulted in $2,114 of additional  costs in 1999. In addition,
Dynex REIT purchased  $2,750 of the 2002 Notes during 1999, which resulted in an
extraordinary  gain of $597.  During  1998,  Dynex REIT  redeemed  six series of
previously  issued  collateralized  bonds,  which resulted in $571 of additional
costs related to such redemptions. As a result of these early redemptions,  both
the basic and diluted  earnings  per share were reduced by $0.14 during 1999 and
$0.05 during 1998.

NOTE 12 - PREFERRED STOCK

The following  table  presents a summary of Dynex REIT's issued and  outstanding
preferred stock:
<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------------
                                                                           Issue                Dividends Paid
                                                                            Price                   Per Share
                                                                                      ------------------------------------
                                                                          Per Share        2000        1999       1998
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>            <C>         <C>        <C>

  Series A 9.75% Cumulative Convertible Preferred Stock ("Series A")       $ 24.00    $        -    $    1.17  $   2.37
  Series B 9.55% Cumulative Convertible Preferred Stock ("Series B")         24.50          -            1.17      2.37
  Series C 9.73% Cumulative Convertible Preferred Stock ("Series C")         30.00          -            1.46      2.92
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

Dynex REIT is authorized to issue up to  50,000,000  shares of preferred  stock.
For all series issued,  dividends are cumulative  from the date of issue and are
payable quarterly in arrears. The dividends are equal, per share, to the greater
of (i) the per quarter  base rate of $0.585 for Series A and Series B, and $0.73
for Series C, or (ii) one half times the  quarterly  dividend  declared on Dynex
REIT's  common  stock.  Two  shares  of  Series  A,  Series  B and  Series C are
convertible  at any time at the  option of the  holder  into one share of common
stock. Each series is redeemable by Dynex REIT at any time, in whole or in part,
(i) two shares of preferred  stock for one share of common  stock,  plus accrued
and unpaid dividends,  provided that for 20 trading days within any period of 30
consecutive  trading  days,  the  closing  price of the common  stock  equals or
exceeds  one-half of the issue price, or (ii) for cash at the issue price,  plus
any accrued and unpaid dividends.

In the event of  liquidation,  the holders of all series of preferred stock will
be  entitled  to  receive  out of the  assets of Dynex  REIT,  prior to any such
distribution to the common shareholders, the issue price per share in cash, plus
any accrued and unpaid dividends.

No shares of Series A, B or C  preferred  stock were  converted  during  1999 or
2000.

The Company has not  declared a dividend on its  preferred  stock dating back to
the third  quarter  of 1999.  As of  December  31,  2000,  the  total  amount of
dividends  in arrears was  $19,367.  Individually,  the amount of  dividends  in
arrears on the  Series A, the  Series B and the  Series C was $4,595  ($3.51 per
Series A share),  $6,713 ($3.51 per Series B share) and $8,059 ($4.38 per Series
C share), respectively.


NOTE 13 - NET LOSS ON SALES, WRITE-DOWNS AND IMPAIRMENT CHARGES

The following table sets forth the  composition of net loss on sales,
write-downs and impairment charges for the years ended December 31, 2000, 1999,
and 1998.
<TABLE>
<CAPTION>

- ------------------------------------------- --------- -----------------------------------------
                                                                For the years ended,
                                                    2000           1999            1998
- ----------------------------------------------------------------------------------------------
<S>                                                  <C>            <C>             <C>

Phase-out of commercial production operations        $50,940     $  59,962    $             -
Sales of investments                                  15,872        12,682          2,714
AutoBond litigation and AutoBond securities           11,012        31,732         17,632
Sales of loan production operations                      228        (7,676)             -
Other                                                    464             -              -
- ----------------------------------------------------------------------------------------------
                                                   $  78,516     $  96,700      $  20,346
- ----------------------------------------------------------------------------------------------
</TABLE>

     During the years  ended  December  31, 2000 and 1999,  Dynex REIT  incurred
losses  related to the  phasing-out  of its  commercial  production  operations,
including the sale of substantially all of Dynex REIT's remaining commercial and
multifamily   loans  not  previously   securitized.   During  1999,  Dynex  REIT
reclassified   loans  with  a  principal  balance  of  $261,925  from  held  for
securitization  to held for sale, and recognized a loss of $31,597 to adjust the
carrying  value of these  loans to the lower of cost or market at  December  31,
1999. The  reclassification was necessary as Dynex REIT no longer had the intent
nor the ability to hold such loans to  maturity.  During  2000,  Dynex REIT sold
substantially  all of its remaining loans held for sale, and including the lower
of cost or market adjustment for those loans held for sale remaining at December
31, 2000,  incurred  losses  aggregating  $20,656  during 2000.  Dynex REIT also
wrote-off  $28,365 during 1999 of previously  deferred  hedging costs related to
the expiration of the forward  commitments  to fund $255,577 of multifamily  and
commercial loans.  During 2000, Dynex REIT incurred losses of $30,284 related to
a conditional repurchase option to purchase $167,800 of tax-exempt bonds secured
by  multifamily  mortgage  loans,  and which  Dynex REIT did not  exercise.  The
counterparty to the option agreement retained $30,284 of cash in collateral as a
result.

Dynex REIT incurred  gross gains of none,  $285,  and $8,481 and gross losses of
$15,872,  $9,598,  and $8,532 related to the sales of investments in 2000, 1999,
and 1998, respectively. Gross losses included write-downs and impairment charges
recorded  in  anticipation  of the  sale of such  investments.  Investments  and
trading  activities for the year ended December 31, 1999 also includes losses of
$7,386  related to the sale of $58,724 of  commercial  loans during the year and
gains of $4,176 on various  derivative trading positions entered into during the
year ended December 31, 1999.

As discussed in Note 16, the Company  settled the  outstanding  litigation  with
AutoBond Acceptance Corporation ("AutoBond") for $20,000 during 2000. Dynex REIT
had accrued a reserve in December  1999 for $27,000  related to the  litigation.
Dynex REIT reversed  $5,600 of this reserve  during the year ended  December 31,
2000.  As a  condition  to  the  settlement,  Dynex  REIT  received  all  of the
outstanding  capital stock of the AutoBond  entities (the  "AutoBond  Entities")
from which Dynex REIT had  previously  purchased  securities,  and the  AutoBond
Entities were included in Dynex REIT's  consolidated  financial  statements from
that  point  forward.  The  Company  recorded  permanent  impairment  charges of
$16,612, resulting from write-downs required on securities that Dynex REIT owned
that it had purchased  previously  in 1998 and 1999 from the AutoBond  Entities.
During the fourth quarter 2000, the Company  completed the sale of substantially
all of the  remaining  outstanding  securities  and loans issued or owned by the
AutoBond  Entities.  In 1999, Dynex REIT recorded an impairment charge of $4,732
relating to the Funding Notes and Securities held by the Company at December 31,
1999. In 1998,  Dynex REIT recorded an impairment  charge of $17,632 relating to
the Funding Notes, a senior unsecured convertible note acquired from AutoBond in
June 1998 and  certain  equity  securities  of  AutoBond  held by the Company at
December 31, 1998.

See Note 10, Sale of Loan Production Operations, for discussion of the gain from
sale of such operations recorded during the year ended December 31, 1999

NOTE 14 - EMPLOYEE BENEFITS

Stock Incentive Plan
Pursuant to the  Company's  1992 Stock  Incentive  Plan, as amended on April 24,
1997  (the  "Employee  Incentive  Plan"),  the  Company  may  grant to  eligible
employees stock options, stock appreciation rights ("SARs") and restricted stock
awards.  An  aggregate of  2,400,000  shares of common  stock is  available  for
distribution pursuant to the Employee Incentive Plan. The Company may also grant
dividend  equivalent  rights ("DERs") in connection with the grant of options or
SARs. These SARs and related DERs generally become  exercisable as to 20 percent
of the granted amounts each year after the date of the grant.

The Company  expensed  $276 for SARs and DERs related to the Employee  Incentive
Plan during 2000, and there was no expense during 1999 and 1998.

Stock Incentive Plan for Outside Directors
In 1995,  Dynex REIT adopted a Stock  Incentive  Plan for its Board of Directors
(the "Board Incentive Plan") with terms similar to the Employee  Incentive Plan.
On May 1, 1995, the date of the initial date of grant under the Board  Incentive
Plan,  each member of the Board of Directors was granted 14,000 SARs. Each Board
member has  subsequently  received  a grant of 2,000 SARs on May 1, 1996,  1997,
1998,  and 1999.  The SARs  granted on May 1, 1995 were  fully  vested on May 1,
1998.  Each  successive  award will become  exercisable as to 20% of the granted
amounts each year after the date of grant.  The maximum  period in which any SAR
may be  exercised  is 73 months from the date of grant.  The  maximum  number of
shares of common stock encompassed by the SARs granted under the Board Incentive
Plan is 200,000.

Dynex REIT  expensed $14 for SARs and DERs related to the Board  Incentive  Plan
during 2000 and there was no expense during 1999 and 1998.

The  Agreement  and Plan of Merger  entered  into  between  the  Company and CIF
contemplated  that SARs granted under both the Employee  Incentive  Plan and the
Board Incentive Plan and related DERs outstanding would be redeemed prior to the
effective  date of the merger.  Accordingly,  the Company  redeemed for cash all
issued and outstanding SARs and related DERs,  valuing the SARs and related DERs
using a common  option-valuation  technique and the consideration for the common
stock  to be  paid by CIF.  As a  result,  there  were no  further  SARs or DERs
outstanding at December 31, 2000.

The  following  table  presents  a  summary  of the SARs  activity  for both the
Employee Incentive Plan and the Board Incentive Plan.
<TABLE>
<CAPTION>

- ---------------------------------- --------------------------------------------------------
                                                   Years ended December 31,
- --------------------------------------------------------------------------------------
                                              2000                           1999
- ------------------------ ----- ------------------------ ---- -------------------------
                                                   Weighted-Average              Weighted-Average               Weighted-Average
                                                   Exercise                      Exercise                       Exercise
                                      Number of      Price           Number of     Price           Number of      Price
                                        Shares                        Shares                         Shares
  ---------------------------------- ------------- ---------- ----- ------------ ----------- ---- ------------- -----------
<S>                                        <C>          <C>             <C>           <C>              <C>          <C>

SARs outstanding at beginning of
  year                                  278,712    $  42.41            219,695     $44.72            173,723      $43.48
  SARs granted                           94,500        8.81            111,858      14.00             64,775       47.00
  SARs forfeited                       (288,151)      27.17            (33,316)     34.15             (5,303)      48.48
  SARs exercised                        (85,061)      26.89            (19,525)     10.86            (13,500)      28.16

  ---------------------------------- ------------- --------------- ------------ ----------- ---- ------------- -----------
  SARs outstanding at end of year             -        -               278,712      33.33            219,695      $44.72
  ---------------------------------- ------------- --------------- ------------ ----------- ---- ------------- -----------
  SARs vested and exercisable                 -        -               103,458      42.41             85,120      $41.52
  ---------------------------------- ------------- ---------- ----- ------------ ----------- ---- ------------- -----------
</TABLE>

     The Company adopted the disclosure-only option under Statement of Financial
Accounting Standard No. 123, "Accounting for Stock-Based Compensation" ("FAS No.
123") in 1999. If the fair value  accounting  provisions of FAS No. 123 had been
adopted as of January 1, 1996 the pro forma  effect on the 1999,  and 1998 would
have been immaterial.

Employee Savings Plan
The Company  provides  an  Employee  Savings  Plan under  Section  401(k) of the
Internal  Revenue Code. The Employee  Savings Plan allows eligible  employees to
defer up to 12% of their  income on a pretax  basis.  The  Company  matches  the
employees' contribution,  up to 6% of the employees' eligible compensation.  The
Company may also make discretionary  contributions based on the profitability of
the  Company.   The  total  expense  related  to  the  Company's   matching  and
discretionary  contributions  in 2000,  1999, and 1998 was $130, $541, and $497,
respectively.  The Company does not provide post  employment or post  retirement
benefits to its employees.

401(k) Overflow Plan
During 1997,  the Company  adopted a  non-qualifying  overflow plan which covers
employees who have  contributed to the Employee  Savings Plan the maximum amount
allowed under the Internal  Revenue Code. The excess  contributions  are made to
the  overflow  plan  on an  after-tax  basis.  However,  the  Company  partially
reimburses  employees  for the  effect  of the  contributions  being  made on an
after-tax basis. The Company matches the employee's contribution up to 6% of the
employee's  eligible  compensation.  The total expense  related to the Company's
reimbursements in 2000, 1999, and 1998 was $8, $60, and $56, respectively.

NOTE 15 - COMMITMENTS AND CONTINGENCIES

The Company makes various representations and warranties relating to the sale or
securitization  of loans.  To the extent the Company were to breach any of these
representations  or  warranties,  and such breach  could not be cured within the
allowable time period,  the Company would be required to repurchase  such loans,
and could incur losses.  In the opinion of  management,  no material  losses are
expected to result from any such representations and warranties.

The Company has made various representations and warranties relating to the sale
of various production  operations.  To the extent the Company were to breach any
of these  representations  or  warranties,  and such  breach  could not be cured
within the  allowable  time period,  the Company  would be required to cover any
loss and  expenses  up to  certain  limits.  In the  opinion of  management,  no
material  losses  are  expected  to  result  from any such  representations  and
warranties.

In 1999 and 1998, Dynex REIT facilitated the issuance of tax-exempt  multifamily
housing  bonds,  the proceeds of which were used to fund  construction  mortgage
loans on multifamily properties. These tax-exempt bonds were sold to third party
investors.  Dynex REIT  enters  into  various  standby  commitment  and  similar
agreements  whereby  Dynex REIT is required to pay principal and interest to the
bondholders in the event there is a payment shortfall from the borrower,  and is
required to repurchase  bonds if the bonds cannot be  successfully  re-marketed.
Dynex REIT provided  letters of credit to support its  obligations  in an amount
equal to $66,765 at December 31, 2000.  These  letters of credit at December 31,
2000 were secured by cash in the amount of $22,318,  which is  restricted  until
such time that these  letters of credit are  released.  These  letters of credit
were released in the first quarter of 2001 as a result of the purchase,  sale or
transfer of the underlying  tax-exempt  bonds.  The Company  incurred  aggregate
losses of $4,186  relating  to the  release of these  letter of credits and such
amount was accrued in the accompanying  financial  statements as of December 31,
2000.

As of December 31, 2000, Dynex REIT is obligated under  noncancelable  operating
leases with  expiration  dates through 2005.  Rent and lease expense under those
leases was $442,  $278,  and $336,  respectively  in 2000,  1999,  and 1998. The
future minimum lease payments under these  noncancelable  leases are as follows:
2001--$440; 2002--$365; 2003--$340 and 2004--$278 and 2005--$82.

NOTE 16 - LITIGATION

On  February  8,  1999,  AutoBond  Acceptance  Corporation  et  al  ("AutoBond")
commenced  an  action  in the  District  Court of Travis  County,  Texas  (250th
Judicial  District)  against the Company  alleging that the Company breached the
terms of a  Credit  Agreement,  dated  June 9,  1998.  The  terms of the  Credit
Agreement  provided  for the  purchase  by the  Company  of  funding  notes  and
collateralized by automobile  installment  contracts  acquired by AutoBond.  The
Company suspended  purchasing the funding notes in February 1999 on grounds that
AutoBond had violated  certain  provisions of the Credit  Agreement.  On June 9,
2000,  the  Company  settled  the matter  with  AutoBond  for a cash  payment of
$20,000.  In return for the payment,  the Company received a complete release of
all claims  against it by AutoBond,  and ownership of the AutoBond  subsidiaries
which own the underlying automobile installment contracts. In February 2001, the
Company resolved a matter related to AutoBond to the mutual  satisfaction of the
parties involved.  In connection with the resolution of this matter, the Company
received $7,500.

As discussed in Note 3, the Company is involved in  litigation  with CIF related
to the termination of the Agreement and Plan of Merger entered into with CIF for
the purchase of all of the equity  securities  of the Company for  $90,000.  The
Company  does  not  expect  that  the  resolution  of this  matter  will  have a
materially adverse effect on its financial position.

The  Company is also  subject to other  lawsuits  or claims  which  arise in the
ordinary  course of its  business,  some of which seek damages in amounts  which
could be material to the  financial  statements.  Although no  assurance  can be
given with respect to the ultimate  outcome of any such litigation or claim, the
Company  believes  the  resolution  of such  lawsuits  or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.

NOTE 17 - SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CASH FLOWS INFORMATION
<TABLE>
<CAPTION>

- ---------------------------------------------------------- ----------------------------------------------------
                                                                        Years ended December 31,
- ---------------------------------------------------------- ----------------------------------------------------
                                                                 2000               1999               1998
  ---------------------------------------------------------- --------------    ---------------    ---------------
<S>                                                                <C>               <C>                <C>

  Cash paid for interest                                     $   249,699       $   264,130        $   319,626
  ----------------------------------------------------------

  ----------------------------------------------------------
  Supplemental disclosure of non-cash activities:
  ----------------------------------------------------------
       Collateral for collateralized bonds owned
       subsequently securitized                              $         -       $ 1,607,891        $         -
  ----------------------------------------------------------
       Securities owned subsequently securitized             $      71,209     $     4,986        $   257,959
  ----------------------------------------------------------
       Other investments owned subsequently securitized      $         -       $         -        $    37,221
  ---------------------------------------------------------- -------------- -- --------------- -- ---------------
</TABLE>

NOTE 18 - RELATED PARTY TRANSACTIONS

Dynex  REIT  had a credit  arrangement  with  DHI  whereby  DHI and any of DHI's
subsidiaries  can borrow funds from Dynex REIT to finance its operations.  Under
this  arrangement,  Dynex REIT can also borrow  funds from DHI. The terms of the
agreement allow DHI and its  subsidiaries to borrow up to $50 million from Dynex
REIT at a rate of Prime plus 1.0%.  Dynex REIT can borrow up to $50 million from
DHI at a rate of  one-month  LIBOR  plus  1.0%.  This  agreement  has a one-year
maturity which is extended  automatically  unless notice is received from one of
the parties to the agreement  within 30 days of the  anticipated  termination of
the agreement.  Effective as of December 31, 2000, DHI liquidated its operations
in a  taxable  liquidation  pursuant  to  sections  331 and 336 of the  Internal
Revenue Code.  Prior to the  liquidation,  effective as of November 1, 2000, DHI
sold  several  of its  operating  companies  to Dynex  REIT at their  respective
estimated fair value. These operating companies are included in the consolidated
financial statements of Dynex REIT at December 31, 2000. As of December 31, 2000
as a  result  of  the  liquidation,  amounts  due  to DHI  under  the  borrowing
arrangement  were  forgiven.  As of December 31, 1999, net borrowings due to DHI
under this agreement totaled $26,720.  Net interest expense under this agreement
was $1,403, $706 and $992 for the years ended December 31, 2000, 1999 and 1998,
respectively.

Dynex REIT had a funding agreement with Dynex Commercial, Inc. ("DCI"), formerly
an operating subsidiary of DHI, whereby Dynex REIT paid DCI a fee for commercial
mortgage  loans  transferred  to Dynex REIT from DCI.  Dynex REIT paid DCI $288,
$2,147  and  $4,753,  respectively  under  this  agreement  for the years  ended
December 31, 2000, 1999 and 1998.

     Prior  to the  sale  of its  manufactured  housing  lending  operations  in
December 1999,  Dynex REIT had a loan funding  agreement  with Dynex  Financial,
Inc. ("DFI"),  an operating  subsidiary of DHI, whereby Dynex REIT paid DFI on a
fee plus cost basis for the origination of manufactured  housing loans on behalf
of Dynex REIT.  During 1999 and 1998,  Dynex REIT paid DFI $12,369 and  $15,771,
respectively under such agreement.  This agreement was terminated as a result of
the sale of the manufactured housing operations during 1999.

Prior to its sale, Dynex REIT had note agreements with Dynex  Residential,  Inc.
("DRI"),   formerly  an  operating  subsidiary  of  DHI,  whereby  DRI  and  its
subsidiaries  could borrow up to $287,000  from Dynex REIT on a secured basis to
finance the  acquisition of model homes from  single-family  home builders.  The
interest  rate on the note was  adjustable  and was based on 30-day  LIBOR  plus
2.875%.  On  November  10,  1999,  as  discussed  in Note  10,  DRI was  sold to
Residential Funding  Corporation,  and SMFC Funding Corporation  ("SMFC") at the
time an affiliate of DRI and a subsidiary of DHI, assumed notes from DRI with an
unpaid principal balance of $4,577. The remainder of the DRI notes were paid off
at the time of the sale There was no outstanding balance on the SMFC notes as of
December  31, 2000 and the  outstanding  balance of the note as of December  31,
1999 was  $4,274.  Interest  income  recorded  by Dynex REIT for the years ended
December 31, 2000, 1999, and 1998 was $164, $12,793, and $11,971, respectively.

Dynex REIT had entered into  subservicing  agreements with DCI, Dynex Commercial
Services,  Inc. ("DCSI"),  DFI and GLS Capital Services,  Inc ("GLS") to service
commercial,  single family, and consumer loans and property tax receivables. All
of  these  entities  were  formerly  subsidiaries  of  DHI.  For  servicing  the
commercial  loans, DCI or DSCI, as applicable,  received an annual servicing fee
of 0.02% of the aggregate unpaid principal  balance of the loans.  DSCI sold the
majority of its commercial mortgage loan servicing portfolio to a third-party in
2000.  For  servicing  the single  family  mortgage,  consumer and  manufactured
housing loans,  DFI received annual fees ranging from sixty dollars ($60) to one
hundred  forty-four  dollars  ($144) per loan and certain  incentive  fees.  The
subservicing  agreement  with  DFI  was  terminated  due to the  sale  of DFI on
December 20, 1999. A new  subservicing  agreement  was entered into with Bingham
Financial  Services  Corporation,  the new  parent  of DFI.  For  servicing  the
property tax  receivables,  GLS receives an annual servicing fee of 0.72% of the
aggregate  unpaid principal  balance of the property tax receivables.  Servicing
fees paid by Dynex REIT under such  agreements  were $258,  $2,873 and $1,061 in
2000, 1999 and 1998, respectively.

During  1999,  the  Company  made a loan to Thomas H.  Potts,  president  of the
Company,  as evidenced by a promissory note in the aggregate principal amount of
$935 (the "Potts Note").  Interest  accrued on the  outstanding  balance through
1999 at a simple interest rate of Prime plus one-half percent per annum, and for
2000, at the short-term monthly "applicable federal rate" (commonly known as the
AFR rate) based on tables published by the Internal  Revenue Service.  Mr. Potts
directly owns 399,502  shares of common stock of the Company,  all of which have
been pledged as collateral to secure the Potts Note. As of December 31, 2000,
interest on the Potts Note was current and the outstanding balance of the Potts
Note was $687.

NOTE 19- INVESTMENT IN AND ADVANCES TO DYNEX HOLDING, INC.

DHI was liquidated  pursuant to Internal  Revenue Code Sections 331 and 336 in a
taxable  liquidation  effective December 31, 2000. The results of operations and
financial position of DHI are summarized below:
<TABLE>
<CAPTION>

- --------------------------------------------------------- ----------------------------------------------------
Condensed Income Statement Information                                  Years ended December 31,
- --------------------------------------------------------- ----------------------------------------------------
                                                            2000                1999               1998
- --------------------------------------------------------- --------- ---- --------------- -- ------------------
<S>                                                          <C>                 <C>                <C>
Total revenues                                        $     4,157        $   40,710         $   30,126
- --------------------------------------------------------------------------------------------------------------
Total expenses                                              4,838            42,653             27,645
- --------------------------------------------------------------------------------------------------------------
Net income (loss)                                            (681)           (1,943)             2,481
- --------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------- ----------------------------------------
Condensed Balance Sheet Information                                            December 31,
- --------------------------------------------------------------------- ----------------------------------------
                                                                                2000               1999
- --------------------------------------------------------------------------- -------------- -- ----------------

Total assets                                                              $        -         $   36,822
- --------------------------------------------------------------------------------------------------------------
Total liabilities                                                                  -              9,075
- --------------------------------------------------------------------------------------------------------------
Total equity                                                                       -             27,747
- ------------------------------------------------------------------------ ------------- -- --------------- ----
</TABLE>
<PAGE>



                                  EXHIBIT INDEX


<TABLE>
<CAPTION>

                                                                                              Sequentially
Exhibit                                                                                     Numbered Page
<S>                             <C>                                                                <C>

21.1              List of consolidated entities                                                  I

23.1              Consent of Deloitte & Touche LLP                                               II
</TABLE>
</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-21.1
<SEQUENCE>2
<FILENAME>0002.txt
<DESCRIPTION>LIST OF CONSOLIDATED ENTITIES
<TEXT>



                                                                   Exhibit 21.1




                               Dynex Capital, Inc.
                          List of Consolidated Entities
                             As of December 31, 2000





AutoBond Funding Corporation 1997-A
Dynex Commercial Services, Inc.
Dynex Healthcare Capital, Inc.
Dynex Home Loan, Inc.
Dynex Securities, Inc.
Financial Asset Securitization, Inc.
GLS Capital Services, Inc.
         GLS Development, Inc.
SMFC Funding Corporation
MSC I L.P.


Issuer Holding Corp.
     Commercial Capital Access One, Inc.
     Resource Finance Co. One
         Resource Finance Co. Two
         ND Holding Co.
     Merit Securities Corporation
     GLS Capital, Inc.
     GLS Capital Services - Marlborough, Inc.
     GLS Capital - Cuyahoga, Inc.
     PaineWebber Mortgage Obligations, Inc.
     SHF Corp.





NOTE:    All companies were incorporated in Virginia except for PaineWebber
         Mortgage Obligations (Delaware) and AutoBond Funding Corporation
         1997-A (Nevada).
</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-23.1
<SEQUENCE>3
<FILENAME>0003.txt
<DESCRIPTION>CONSENT OF DELOITTE & TOUCHE LLP
<TEXT>



                                                                   Exhibit 23.1



                          INDEPENDENT AUDITORS' CONSENT




     We consent to the incorporation by reference in the Registration Statements
Nos.  333-22859,  333-10783,  333-10587 and 333-35769 of Dynex Capital,  Inc. on
Form S-3 and Registration Statement No. 333-32663 of Dynex Capital, Inc. on Form
S-8 of our report dated March 30, 2001,  appearing in this Annual Report on Form
10-K of Dynex Capital, Inc. for the year ended December 31, 2000.


DELOITTE & TOUCHE LLP

Richmond, Virginia
April 4, 2001
</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-27
<SEQUENCE>4
<FILENAME>0004.txt
<DESCRIPTION>FDS ART. 5 FOR THE YEAR ENDED 12/31/00
<TEXT>

<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000826675
<NAME>                        Dynex Capital, Inc.
<MULTIPLIER>                                   1000
<CURRENCY>                                     $

<S>                             <C>
<PERIOD-TYPE>                   12-mos
<FISCAL-YEAR-END>                             DEC-31-2000
<PERIOD-START>                                 JAN-1-2000
<PERIOD-END>                                   DEC-31-2000
<EXCHANGE-RATE>                                1
<CASH>                                         26,773
<SECURITIES>                                   3,095,532
<RECEIVABLES>                                  323
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               0 <F1>
<PP&E>                                         0
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 3,159,596
<CURRENT-LIABILITIES>                          0 <F1>
<BONDS>                                        0
<PREFERRED-MANDATORY>                          0
<PREFERRED>                                    127,407
<COMMON>                                       114
<OTHER-SE>                                     29,610
<TOTAL-LIABILITY-AND-EQUITY>                   3,159,596
<SALES>                                        0
<TOTAL-REVENUES>                               291,160
<CGS>                                          0
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               101,629
<LOSS-PROVISION>                               34,633
<INTEREST-EXPENSE>                             259,673
<INCOME-PRETAX>                                (104,775)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (104,775)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (104,775)
<EPS-BASIC>                                    (9.15)
<EPS-DILUTED>                                  (9.15)

<FN>
The Company's balance sheet is unclassified.
</FN>




</TABLE>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----