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, 1999, OR

[ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD
       FROM ___________________ TO __________________.

Commission file number 333-24599

                              EQUITY ONE ABS, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

             Delaware                                   52-2029487
-------------------------------             ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

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

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

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act: None

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. [ ]

Not applicable

State the aggregate market value of the voting and non-voting common equity held
by non-affiliates of the registrant. The aggregate market value shall be
computed by reference to the price at which the common equity was sold, or the
average bid and asked prices of such common equity, as of a specified date
within 60 days prior to the date of filing.

Not applicable

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.

Not applicable


<PAGE>

This Annual Report on Form 10-K is filed by Equity One ABS, Inc. (the "Reporting
Person") on behalf of Equity One ABS, Inc. Mortgage Pass-Through Certificates,
Series 1998-1 Trust (the "Trust") established pursuant to that certain Pooling
and Servicing Agreement (the "Pooling and Servicing Agreement") dated as of
November 30, 1998 by and among the Reporting Person, as depositor, Equity One,
Inc., as servicer and a seller (the "Servicer"), The Chase Manhattan Bank, as
trustee (the "Trustee"), and the various other sellers signatory thereto,
pursuant to which the Equity One ABS, Inc. Mortgage Pass-Through Certificates,
Series 1998-1 (the "Certificates"), were registered under the Securities Act of
1933.

                                     PART I

ITEM 1.  BUSINESS

Omitted pursuant to First Union Residential Securitization Transactions, Inc.,
SEC No-Action Letter (April 1, 1997) (the "No-Action Letter").

ITEM 2.   PROPERTIES

Pursuant to the No-Action Letter, the following represents relevant information
regarding real estate owned by the Trust:

<TABLE>
<CAPTION>
Location                   Type of Property    Loan Number     Stated Principal Balance    Acquisition Date
--------                   ----------------    -----------     ------------------------    ----------------
<S>                        <C>                 <C>             <C>                         <C>
6072 South SR 67           Single Family        85624               $126,258.14             November, 1999
Pendelton, IN  46064
</TABLE>

ITEM 3.  LEGAL PROCEEDINGS

The registrant knows of no material pending legal proceedings involving the
Trust or the Trustee, the Servicer or the registrant with respect to the Trust,
other than routine litigation incidental to the duties of the respective parties
under the Pooling and Servicing Agreement.

ITEM 4   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.



                                       2
<PAGE>

                                     PART II

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

(a)      No established public trading market for the Certificates exists.

(b)      As of December 31, 1999, the number of holders of record of the
         publicly offered Certificates was 3.

(c)      Omitted pursuant to the No-Action Letter.

ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA

Omitted pursuant to the No-Action Letter.

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

Omitted pursuant to the No-Action Letter.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Not Applicable.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Omitted pursuant to the No-Action Letter.

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

None.

                                       3
<PAGE>

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Omitted pursuant to the No-Action Letter.

ITEM 11. EXECUTIVE COMPENSATION

Omitted pursuant to the No-Action Letter.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

(a)      None.

(b)      Not applicable.

(c)      Not applicable.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

(a)      Not applicable.

(b)      Not applicable.

(c)      None.

(d)      None.

                                       4
<PAGE>


                                     PART IV

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

(a)      Exhibits

         99.1   Annual Independent Accountants' Servicing Report concerning
                servicing activities under the Pooling and Servicing Agreement
                for the Servicer's fiscal year ended November 30, 1999, in
                accordance with the No-Action Letter.

         99.2   Annual Statement of Compliance under the Pooling and Servicing
                Agreement for the Servicer's fiscal year ended November 30,
                1999, in accordance with the No-Action Letter.

         99.3   Aggregate Statement of Principal and Interest Distributions to
                Certificateholders.

(b)      On or about October 29, 1999 and November 30, 1999, reports on Form 8-K
         were filed in order to provide the Monthly Statements to
         Certificateholders and quarterly financial statements for the period
         ended September 30, 1999 for Ambac Assurance Corporation, the provider
         of credit enhancement.

         No other reports on Form 8-K have been filed during the last quarter of
         the period covered by this report.

(c)      Not applicable.

(d)      Omitted pursuant to the No-Action Letter.


                                       5
<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.


                                       EQUITY ONE ABS, INC.


Date: March  28, 2000                   By: /s/ John N. Martella
                                          --------------------------------------
                                          John N. Martella,
                                          Executive Vice President



SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO
SECTION 12 OF THE ACT

(a)(1) No annual report is provided to the Certificateholders other than with
       respect to aggregate principal and interest distributions.

(a)(2) No proxy statement, form of proxy or other proxy soliciting material has
       been sent to any Certificateholder with respect to any annual or other
       meeting of Certificateholders.



                                       6
<PAGE>

                                INDEX TO EXHIBITS


Exhibit
Number                               Description
------                               -----------
   99.1  Annual Independent Accountants' Servicing Report concerning servicing
         activities under the Pooling and Servicing Agreement for the Servicer's
         fiscal year ended November 30, 1999, in accordance with the No-Action
         Letter.

   99.2  Annual Statement of Compliance under the Pooling and Servicing
         Agreement for the Servicer's fiscal year ended November 30, 1999, in
         accordance with the No-Action Letter.

   99.3  Aggregate Statement of Principal and Interest Distributions to
         Certificateholders.



                                       7