FORM 10-QSB/A

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

              {X} QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                      OF THE SECURITES EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 1998

                 ----------------------------------------------
                         Commission File Number: 0-22271
                 ----------------------------------------------

                                CFI MORTGAGE INC.
             (Exact Name of Registrant as Specified in its Charter)

                                    DELAWARE
            (State of jurisdiction of incorporation or organization)

                           580 VILLAGE BLVD, SUITE 120
                            WEST PALM BEACH, FL 33409
                     (Address of principal executive office)

                                   52-2023491
                      (IRS Employer Identification Number)

                                 (561) 687-1595
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant has (1) filed all reports required
to be filed by Section 13 or 15(d) of the Securities 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 filing requirements within
the past 90 days.
                                   Yes X No __

The number of shares outstanding of each of the issuer's classes of common stock
was 2,305,467 shares of common stock, par value $.01 per share, as of May 14,
1998.

Transitional Small Business Disclosures Format (Check One):

                                  Yes  No X

<PAGE>
                       CFI MORTGAGE INC. AND SUBSIDIARIES

                                 MARCH 31, 1998

                                   (Unaudited)


                                    I N D E X

                         PART I - FINANCIAL INFORMATION

Item 1. Financial Statements
                                                                        PAGE NO.


    Consolidated Balance Sheets as of March 31, 1998
         (Unaudited) and December 31, 1997 . . . . . . . . . . .    F-2 and F-3

    Unaudited Consolidated Statements of Operations For the
         Three Month Periods ended March 31, 1998 and 1997 . . .          F-4

    Unaudited Statements of Changes in Stockholders' Equity for
         the Three Months Ended March 31, 1998. . . . . . . . . .         F-5

    Unaudited Statement of Cash Flows For the Three Month
         Periods Ended March 31, 1998 and 1997 . . . . . . . . .          F-6

    Notes to the Unaudited Consolidated Financial Statements .            F-7

Item 2.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations . . . . . . . . . .   F-8 to F-


                           PART II - OTHER INFORMATION

     Item 1: Legal Proceedings . . . . . . . . . . . . . . . .            F-

     Item 2: Changes in Securities . . . . . . . . . . . . . .            F-

     Item 3: Defaults upon Senior Securities . . . . . . . . .            F-

     Item 4: Submission of Matters to a Vote of Security . . .            F-

     Item 5: Other Information . . . . . . . . . . . . . . . .            F-

     Item 6: Exhibits and Reports on Form 8-K. . . . . . . . .            F-

             Signatures . . . . . . . . . . . . . . . . . . .             F-
<PAGE>

                       CFI Mortgage Inc. and Subsidiaries

                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS


                                                        MARCH 31,   DECEMBER 31,
                                                          1998          1997
                                                       -----------  ------------
                                                       (Unaudited)

CURRENT ASSETS
Cash and cash equivalents                              $   757,397   $ 1,705,216
Interest receivable                                        712,741       621,751
Mortgage loans held for sale (net of allowance
  of $483,892 (unaudited) and $450,000 respectively)    37,277,275    36,046,571
Miscellaneous receivables                                  137,575       155,843
Prepaid expenses                                           261,995       274,211
Due from related parties                                    99,805       105,564
Other current assets                                       696,808       568,666
                                                       -----------   -----------

Total current assets                                   $39,943,596    39,477,822

PROPERTY AND EQUIPMENT
Furniture and equipment                                  1,586,343     1,352,212
Automobile                                                  99,047        99,047
                                                       -----------   -----------

                                                         1,685,390     1,451,259
Less accumulated depreciation and amortization             340,541       272,137
                                                       -----------   -----------

              Total property and equipment               1,344,849     1,179,122
                                                       -----------   -----------

OTHER ASSETS
Property held for sale                                     207,500       207,500
Deposits                                                   160,692       167,229
Deferred tax asset                                         558,000       558,000
                                                       -----------   -----------

              Total other assets                           926,192       932,729
                                                       -----------   -----------

                                                       $42,214,637   $41,589,673
                                                       ===========   ===========



The accompanying notes are an integral part of this statement.


                                       F-2
<PAGE>



                       CFI Mortgage Inc. and Subsidiaries

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                      LIABILITIES AND STOCKHOLDERS' EQUITY


                                                     MARCH 31,     DECEMBER 31,
                                                       1998            1997
                                                    (Unaudited)       
                                                   ------------    ------------

CURRENT LIABILITIES
     Warehouse finance facilities                  $ 36,758,165    $ 35,463,034
     Cash overdraft                                                     264,409
     Current maturities of long-term debt               380,123         366,495
     Accounts payable, accrued expenses and other
         current liabilities                          3,267,454       3,477,063
                                                   ------------    ------------
           Total current liabilities                 40,405,742      39,571,001
                                                   ------------    ------------


LONG-TERM LIABILITIES
     Long-term debt, less current maturities            728,854         554,745
                                                   ------------    ------------

           Total liabilities                         41,134,596      40,125,746

COMMITMENTS AND CONTINGENCIES


STOCKHOLDERS' EQUITY
     Common Stock, $.01 par value; authorized,
         20,000,000; issued and outstanding,
         2,305,467 shares                                23,055          22,000
     Peferred Stock, $.01 par value; authorized,
         10,000,000; issued and outstanding
         1,560 shares                                        16              21
     Additional paid-in capital                       7,141,380       6,992,430
     Retained earnings (deficit)                     (6,084,410)     (5,550,524)
                                                   ------------    ------------

           Total stockholders' equity                 1,080,041       1,463,927
                                                   ------------    ------------

                                                   $ 42,214,637    $ 41,589,673
                                                   ============    ============


The accompanying notes are an integral part of this statement.

                                      F-3
<PAGE>
                       CFI Mortgage Inc. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (Unaudited)


                                                           For the Three
                                                            Months Ended
                                                              MARCH 31,
                                                              ---------
                                                        1998           1997
                                                     -----------    -----------
Revenues
     Commissions and fees                            $ 4,267,271    $ 1,513,125
     Interest                                          1,313,409         21,092
                                                     -----------    -----------

Total Revenues                                         5,580,680      1,534,217
                                                     -----------    -----------
Expenses
     Selling                                           1,986,197        672,800
     General and administrative                        2,911,067        913,852
     Interest                                          1,037,302         42,547
                                                     -----------    -----------
Total Expenses                                         5,934,566      1,629,199
                                                     -----------    -----------

         Net income (loss) before income tax credit     (353,886)       (94,982)

         Provision for income taxes                           --             --
                                                     -----------    -----------

                  NET INCOME (LOSS)                  $  (353,886)   $   (94,982)
                                                     ===========    ===========

Basic EPS calculation

Net income (loss)                                    $  (353,886)
Less: Preferred stock dividend                           (30,000)
      Preferred stock discount                          (150,000)
                                                     -----------
Income available for common stockholders             $  (533,886)
                                                     ===========

  Dates                   Shares       Fraction of      Weighted
Outstanding            Outstanding       Period      Average Shares
-----------            -----------     -----------   --------------

January 1 - March 2     2,200,000          2/3         1,466,667
Issuance of common
  stock on March 3        105,467
                         -------
March 3 - March 31      2,305,467          1/3           768,489
                        =========                      ---------
Weighted-average shares                                2,235,156
                                                       =========

         Basic loss per share                          $   (0.24)
                                                       =========

Pro forma information
     Pro forma net income
         Historical net income (loss)                               $   (94,982)
         Pro forma provision (credit) for income taxes                  (31,309)

              Pro forma net income (loss)                           $   (63,673)

Pro forma per share data
     Pro forma net income (loss) per share                          $     (0.05)

     Weighted average shares outstanding               2,235,156      1,200,000
                                                     ===========    ============


The accompanying notes are an integral part of these statements.


                                      F-4
<PAGE>
                       CFI Mortgage Inc. and Subsidiaries

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                    For the Three Months Ended March 31, 1998

                                   (Unaudited)



<TABLE>
<CAPTION>
                                                                                          Additional      Retained
                                     Common Stock                 Preferred Stock           Paid-in       Earnings
                                 Shares         Amount         Shares         Amount        Capital       (Deficit)        Total
                              -----------    -----------    -----------    -----------    -----------    -----------    -----------
<S>                             <C>          <C>                  <C>      <C>            <C>            <C>            <C>        
Balance at December 31, 1997    2,200,000    $    22,000          2,060    $        21    $ 6,992,430    $(5,550,524)   $ 1,463,927

Accretion of preferred stock
  discount                                                                                    150,000       (150,000)
Conversion of  preferred
  stock on March 3, 1998          105,467          1,055           (500)            (5)        (1,050)

Preferred Stock Dividends                                                                                    (30,000)       (30,000)

Net income (loss) for the 
  three months ended 
  March 31, 1998                                                                                            (353,886)      (353,886)
                              -----------    -----------    -----------    -----------    -----------    -----------    -----------

Balance at March 31, 1998       2,305,467    $    23,055          1,560    $        16    $ 7,141,380    $(6,084,410)   $ 1,080,041
                              ===========    ===========    ===========    ===========    ===========    ===========    ===========
</TABLE>


The accompanying notes are an integral part of this statement.


                                       F-5
<PAGE>

                       CFI Mortgage Inc. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (Unaudited)


<TABLE>
<CAPTION>
                                                                                For the Three
                                                                                Months Ended
                                                                                  March 31,
                                                                         --------------------------
                                                                             1998           1997
                                                                         -----------    -----------
<S>                                                                      <C>            <C>         
Cash flows from operating activities:
     Net income (loss)                                                   $ (353,886)    $   (94,982)
                                                                         -----------    -----------

     Adjustments to reconcile net income (loss) to net cash
       used in operating activities
         Depreciation and amortization                                        68,404         10,651
         Provision for doubtful accounts                                      53,084
         (Increase) decrease in operating assets:
           Interest receivable                                               (90,990)        90,866
           Mortgage loans held for sale                                   (1,283,788)
           Miscellaneous receivables                                          18,268        (20,592)
           Prepaid expenses                                                   12,216         32,439
           Other current assets                                             (128,143)
           Deposits                                                            6,538          1,779
         Increase (decrease) in operating liabilities:
           Accounts payable, accrued expenses and other current
             liabilities                                                    (239,609)      (265,697)
                                                                         -----------    -----------
                                                                          (1,584,020)       150,554
                                                                         -----------    -----------
         Net cash used in operating activities                            (1,937,906)      (245,536)

Cash flows from investing activities
     Expenditures for property and equipment                                (189,131)        (7,907)
     Proceeds (payments) for related party receivable                          5,759        (68,516)
                                                                         -----------    -----------
         Net cash used in investing activities                              (183,372)       (76,423)

Cash flows from financing activities
     Warehouse borrowings                                                  1,295,131
     Decrease in Cash overdraft                                             (264,409)       (96,167)
     Proceeds from long-term debt                                            261,155        155,000
     Payments for long-term debt                                            (118,418)      (139,348)
     Payments for deferred offering costs                                    (25,000)
         Net cash provided by (used in) financing activities               1,173,459       (105,515)

         NET DECREASE IN CASH AND CASH EQUIVALENTS                          (947,819)      (427,474)
         Cash and cash equivalents at beginning of year                    1,705,216        644,685
                                                                         -----------    -----------
         Cash and cash equivalents at end of period                      $   757,397    $   217,211
                                                                         ===========    ===========

Supplemental disclosures of cash flow information:
     Cash paid during the period for
         Income taxes                                                    $       -0-    $       -0-
                                                                         ===========    ===========
         Interest                                                        $   972,229    $    21,092
                                                                         ===========    ===========

Supplemental schedules of non-cash investing and financing activities:
     Dividend paid by transfer of investment in 430 Carroll
       Street, Inc.                                                      $       -0-    $   175,224
                                                                         ===========    ===========
  Conversion of 500 shares of preferred stock to 105,467 shares
     of common stock                                                     $       -0-    $       -0-
                                                                         ===========    ===========
     Capital asset and lease obligation additions                        $    45,000    $       -0-
                                                                         ===========    ===========
</TABLE>

        The accompanying notes are an integral part of these statements.


                                      F-6
<PAGE>



                       CFI MORTGAGE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                 MARCH 31, 1998
                                   (Unaudited)



NOTE 1 - GENERAL

     A.   Organization

     Creative Industries, Inc. was incorporated in the State of Florida in April
     1989, and operates as a licensed mortgage lender. In October 1990, the
     Corporation's name was changed to Creative Financing, Inc. and on May 24,
     1995 the Corporation's name was changed to CFI Mortgage Corporation ("CFI
     Mortgage"). CFI Mortgage Inc. ("CFI" or "Company") was incorporated in
     Delaware on March 18, 1997. Immediately prior to the Company's initial
     public offering on May 27, 1997, the existing stockholders of CFI Mortgage
     contributed all of their shares of CFI Mortgage common stock to CFI in
     exchange for 1,200,000 shares of CFI common stock.


     B.   Business

     Through its two wholly-owned subsidiaries, Bankers Direct Mortgage
     Corporation ("BDMC") and Direct Mortgage Partners Inc. ("DMP"), CFI is
     engaged in originating, purchasing and selling loans secured primarily by
     first mortgage on one to four unit residential properties and purchasing
     and selling servicing rights associated with such loans. The loans are both
     conventional conforming loans (originated and sold through BDMC) and
     nonconforming loans (originated and sold through DMP). Significant
     intercompany accounts and transactions have been eliminated in
     consolidation.

     C.   Geographic Concentration

     BDMC is approved by the U.S. Department of Housing and Urban
     Development/Federal Housing Administration ("FHA") as a nonsupervised
     mortgagee, by the Veteran's Administration as a VA Automatic Lender and an
     approved FNMA Seller / Servicer. BDMC is licensed and registered to do
     business in 24 states with licensing in process in an additional 10 states.
     DMP operates through its nine regional offices. A reduction in geographic
     concentration occurred in the first quarter of 1998 with Florida production
     accounting for only 54.3% of total BDMC and DMP loan production as compared
     to 100% Florida production during the first quarter of 1997. While CFI's
     results of operations and financial condition remain sensitive to general
     trends in the Florida economy and its residential real estate market, this
     dependency is being reduced to a more acceptable level of risk.

     D.   Basis of Presentation

     The accompanying unaudited consolidated financial statements have been
     prepared in accordance with generally accepted accounting principles for
     interim financial information and the instruction of Form 10-QSB and
     Regulation S-B. Accordingly, they do not include all the information and
     footnotes required by generally accepted accounting principles for complete
     financial statement presentation. In the opinion of management, all
     adjustments, consisting of normal recurring accruals, considered necessary
     for a fair presentation of the results for the interim period have been
     included. Operating results for the quarter ended March 31, 1998 are not
     necessarily indicative of the results that may be expected for the fiscal
     year ending December 31, 1998.

     The consolidated financial statements of the Company include the accounts
     of all wholly owned subsidiaries. All significant intercompany balances and
     transactions have been eliminated in consolidation.

NOTE 2 - LONG TERM DEBT

     In 1997, CFI acquired certain property and equipment assets partially
     financed through various bank notes. The equipment purchased collateralized
     the notes. The Company also leases certain office equipment under various
     capital leases. The economic substance of the leases is that the Company is
     financing the acquisition of the assets through the leases. At March 31,
     1998, the balances payable under the notes and leases are as follows:

     Bank notes payable in equal monthly installments
     of $4,310; interest rates ranging from 6.875% to 11%         $166,511

     Various capitalized lease obligations                         802,466

                                                                   968,977
     Less portion payable in one year                              240,123

     Long-term debt payable                                       $728,854

     Annual maturities of long-term debt are as follows:



          Remainder of 1998                                 177,505
                    
                       1999                                 261,936
                       2000                                 252,633
                       2001                                 139,568
                       2002                                  56,855
                 Thereafter                                  80,478
                                                            968,975


     In addition, included in current maturities of long-term debt is a bank
     note payable of $200,000 bearing interest at the bank's prime rate plus 1%
     and is due on demand. The note is collateralized by certain mortgage held
     for sale, aggregating $195,711.

NOTE 3 - RELATED PARTY TRANSACTIONS

     In February 1996, the company acquired a 49% interest for $5,000 in a
     corporation that performed title searches for the Company. An officer of
     the company effectively owns 25% of this affiliate. The company paid fees
     of $20,000 in 1996 to this entity. The company's $5,000 investment was
     charged to operations in 1996. Such fees were regulated by the State of
     Florida Office of Insurance Commission. Another officer of the Company
     acquired a 49% interest in a corporation in 1996 that performed $82,500 of
     appraisal services for the Company in 1996. In January 1997, both of these
     entities ceased operations.

     The Company has made advances to three officers aggregating approximately
     $83,000 as of December 31, 1997. An additional $4,671 was advanced in the
     first quarter ended March 31, 1998. The advances are noninterest bearing
     and are due on demand and included in due from related parties.

NOTE 4 - COMMITMENTS, CONTINGENICES AND REVENUE FROM MAJOR CUSTOMER

     a.)  Warehouse lines of credit

     Warehouse lines of credit are used for short-term financing of mortgages
     held for sale and are collateralized by the underlying mortgages held for
     sale. CFI has warehouse lines of credit from two financial institutions
     aggregating $100 million at March 31, 1998. At March 31, 1998, the utilized
     and outstanding balance on these facilities totaled $36.8 million and
     carried interest rates based on LIBOR plus a margin of 125 to 150 basis
     points or Fed Funds plus a margin of 175 to 250 basis points. Interest
     expense from utilization of these two facilities was $897,128 for the
     quarter ended March 31, 1998.

     At December 31, 1997 the Company was in violation of several financial
     covenants with its two warehouse lenders. Both lenders issued waivers of
     the default through April 30, 1998 and have been conducting ongoing
     negotiations as necessary to amend the warehouse borrowing agreements. The
     Company determined that it could operate at its current funding levels with
     lesser warehouse availability, so it requested and was granted a reduction
     to $25 million in one of these facilities subsequent to the end of the
     first quarter of 1998. That same lender subsequently extended the current
     borrowing arrangement until July 31, 1998 under new terms and conditions
     which are financially less favorable to the Company.

     The other warehouse lender continues to review the operations of the
     Company and consider an appropriate relationship structure from which to go
     forward. Although the original extension to April 30, 1998 has expired, the
     lender continues to advance funds to the Company as needed to fund its
     mortgage lending and purchase activity. Based on a verbal understanding
     between the Company and this lender made subsequent to the end of the first
     quarter, the Company has agreed not to draw down more than $35 million of
     the $50 million facility until such time as the new terms are finalized.
     This temporary limitation of borrowing ability is not expected to have an
     adverse effect on the Company's operations. Management believes that this
     facility will also be renewed and extended under terms that the Company can
     reasonably meet over the remainder of 1998.

     b.   Mortgage Purchase Agreements and Revolving Purchase Facilities

     In its normal course of business, CFI has entered into various mortgage
     purchase agreements and two revolving purchase agreements with various
     banks and investors. Under these mortgage purchase agreements, the banks
     and investors purchase mortgages held for sale from CFI without recourse.

     Under the revolving repurchase agreements, CFI sells mortgage loans,
     subject to certain warranties as defined, to two financial institutions
     that have a takeout commitment from an investor. The mortgage loans that
     CFI has sold to these financial institutions which are pending settlement
     with takeout investors at March 31, 1998 totaled $20,611,605. The sales
     price to the takeout investors carries an additional 150 basis points of
     profit that CFI will recognized when the loans close with the take out
     investor.

     c.   Leases

     CFI leases its corporate headquarters, loan office facilities and certain
     office equipment under various operating leases. The office leases
     generally require CFI to pay certain escalation costs for real estate
     taxes, operating expenses, usage and common area charges. Rent expense for
     real property leases charged to operations in the quarter ended March 31,
     1998 was $277,203 while equipment rental and lease expenses during the same
     period was $81,773.

     Minimum future rental payments under non-cancelable operating leases having
     remaining terms in excess of one year as of March 31, 1998 are as follows:

                                   Capitalized
                                   Operating                      Lease
                                     LEASES                    OBLIGATIONS
Years ending December
31,
1998                             $1,072,118                     $265,232
1999                              1,176,592                      327,251
2000                                953,435                      287,221
2001                                292,213                      141,766
2002                                    682                       57,664
                                          0                            0

Total minimum future            $3,543,165                      1,079,134
                                ===========
payments
Less amount                                                      276,669
representing interest

                                                                 $802,465

     d.   Legal Proceedings

     The Company is a party to various legal proceedings arising in the ordinary
     course of its business. Management believes that none of these actions,
     individually or in the aggregate, will have a material adverse effect on
     the results of operations or financial condition of the Company.

     e.   Employment Contracts

     The Company has entered into several employment contracts with certain
     officers and employees which expire between 1998 and 2002

NOTE 5 - STOCKHOLDERS' EQUITY AND EARNINGS PER SHARE

     a) On May 30, 1997, CFI completed the initial public offering of 1,000,000
     shares of its common stock at $5 per share. The net proceeds from the sale,
     after deducting underwriting discounts and commissions and offering
     expenses, aggregated $3,800,525. In connection with the offering, CFI
     granted the underwriter warrants to purchase 100,000 shares of common stock
     at an exercise price of $6 per share. The warrants are exercisable for a
     period of four years commencing May 1998.

     On December 3, 1997, CFI issued and sold 2,000 shares of 8% convertible
     preferred stock, $0.01 par value, at $1,000 per share in a private
     placement. The net proceeds from the sale, after deduction selling and
     other related expenses, aggregated $1,821,753. The preferred stock is
     convertible for two years into common shares at a price equal to 85% of the
     five-day average bid prices immediately prior to the conversion date. The
     discount on the conversion price, which was $300,000, is accounted for as a
     charge against retained earnings and is amortized over the nonconvertible
     period. Included in the statement of changes in stockholders equity are
     charges of $150,000 in the year ended December 31, 1997 and $150,000 in the
     quarter ended March 31, 1998 pursuant to the conversion discount. On March
     3, 1998, 500 shares of the preferred stock, plus accrued interest of
     approximately $10,000 were converted into 105,467 of common shares.

     In connection with the preferred stock transaction, the Company granted
     warrants to purchase 240,000 shares of common stock at an exercise price of
     $8.50 per share. The warrants are exercisable until September 17, 2001. In
     addition, the Company issued 60 shares of preferred stock with identical
     terms as payment for fees for the private placement. The cost will be
     included in the net proceeds from the transaction and will be amortized
     over the nonconversion term.

     b.) Earnings per share (EPS) have been presented on a non-dilutive basis.
     Diluted EPS reflects the potential dilution that could occur if securities
     or other contracts to issue common stock were exercised or converted into
     common stock or resulted in the issuance of common stock that then share in
     the earnings of the entity. Since the effect of outstanding warrants,
     options and preferred stock conversion is antidilutive, it has been
     excluded from the computation of EPS.


ITEM 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RUSULTS
        OF OPERATIONS.

     FORWARD LOOKING STATEMENTS

     Certain of the matters discussed in this Form 10-QSB may constitute
     forward-looking statements within the meaning of the Private Securities
     Litigation Reform Act of 1995. As such, these forward-looking statements
     may involve known and unknown risks and uncertainties and other factors
     that may cause the actual results, performance or achievements of the
     Company to be materially different from any future results, performance, or
     achievements expressed or implied by such forward-looking statements.

     GENERAL BUSINESS

     CFI Mortgage Inc. is a rapidly growing mortgage banker engaged in
     originating, purchasing and selling conventional, government insured and
     sub prime (B/C) loans on one to four family residential units through its
     wholly-owned subsidiaries, Bankers Direct Mortgage Corporation and Direct
     Mortgage Partners, Inc. CFI common shares are traded on the NASDAQ small
     cap market system under the symbol CFIM.

     Management has concentrated on the development of the wholesale production
     offices opened by Direct Mortgage Partners in 1997 while opening new
     offices in Plantation, Florida and Irvine, California. Closings for DMP in
     the first quarter totaled $60 million. BDMC opened an additional retail
     office in Lakewood, Colorado. BDMC has also concentrated on internal
     development of the existing offices through the hiring of quality loan
     officers. BDMC's production increased from $38.9 million in the first
     quarter of 1997 to $57 million in the fist quarter of 1998.

     With the increased production, support operations have expanded to
     effectively handle the workload. Headcount increased from 236 at December
     31, 1997 to 282 at March 31, 1998, primarily as the result of adding sales
     personnel and production support staff in the Company's expanding branch
     network. The 282 employees consisted of 62 commissioned sales personnel and
     220 production support and administrative personnel.

     COMPARISON OF QUARTERS ENDED MARCH 31, 1998 AND 1997

     The primary source of the Company's revenue is from activities related to
     providing homeowner financing solutions though either Bankers Direct
     Mortgage, the Company's retail conforming and government insured mortgage
     banking subsidiary, Direct Mortgage Partners, the Company's wholesale sub
     prime lending subsidiary, or by brokering loans to other lenders who
     provide a competitive product for the particular type of loan required.

     During the quarter ended March 31, 1998 total lending volume was $117
     million with 47.9% from BDMC, 47.5% from DMP and 4.6% brokered to other
     lenders. During the quarter ended March 31, 1997, total lending volume was
     $38.9 million with 77.1% from BDMC, 0% from DMP and 22.9% brokered to other
     lenders. Sub prime lending activity from DMP can generate profit margins
     nearly twice that of BDMC's conforming and government retail production.
     For that reason management has focused on increasing DMP funding activity.
     The increase from 0% of the total funding volume during the quarter ended
     March 31, 1997 to 47.5% of funding volume during the quarter ended March
     31, 1998 indicates a very positive trend related to DMP's contribution to
     company profitability.

     REVENUES

     The Company's revenues, including interest income, were $5,580,680 for the
     quarter ended March 31, 1998, which represents an increase of 263% or
     $4,046,463 from the quarter ended March 31, 1997 revenues of $1,534,217.
     This dramatic increase in revenues is reflective of several factors.

     The first factor impacting improved revenue levels involved loan sales
     activity, both in terms of the balance of loans sold and of the product mix
     between conforming / government and sub prime. The majority of revenue from
     the Company's business activity is recorded upon sale of the loans it has
     originated to third party investors. In the quarter ended March 31, 1998,
     total loan sales were $110 million vs. only $45 million during the same
     quarter last year for an increase of 144%. Additionally, there were no sub
     prime loan sales during the quarter ended March 31, 1997 while current year
     same quarter sales of sub prime loans reached $54 million. Sub prime loans
     carry profit margins that can be more than twice the profit margins of
     conforming / government loans which further amplified the effect of
     increased sales activity.

     The other major factor responsible for the increase in revenues was
     interest income. The Company earns interest income on the loans it
     originates at the note interest rates from the time it funds the loan until
     the loan is sold to third party investors. Sub prime loans typically carry
     note interest rates that can be 2% to 4% higher than rates on conforming /
     government loans. Management successfully established warehouse borrowing
     facilities late in 1997 that allowed the Company the opportunity to hold
     loans longer before sale to an investor. As a result of the higher loan
     funding levels, longer holding period and higher note rates on the sub
     prime portion of the Company's portfolio, interest income increased from
     only $21,092 during the same quarter last year to $1,313,409 for the
     quarter ended March 31, 1998.

     EXPENSES

     Selling Expenses in the quarter ended March 31, 1998 were $1,986,197, which
     represents an increase of $1,313,197 from the same quarter last year. The
     higher level of Selling Expenses was related to the higher commission costs
     driven by the increase in total loans originated. As a percentage of loans
     originated, Selling Expenses were unchanged at 1.70% of loans originated
     for both the quarters ended March 31, 1998 and 1997.

     General and Administrative Expenses were $2,911,067 during the quarter
     ended March 31, 1998 which was an increase of $1,997,067 over the same
     quarter last year. Compensation related expenses, including temporary
     services, accounted for $1.4 million or 70% of this increase. The rapid
     growth in loan origination activity created an immediate need for
     administrative and operational staffing increases. Management believes that
     the staffing infrastructure currently in place is capable of supporting the
     Company's planned growth through the remainder of 1998 without further
     significant increases.

     The growth in branch locations and business volume resulted in increased
     occupancy and equipment related expenses. Occupancy costs in the quarter
     ended March 31, 1998 increased by $171,200 over the same quarter last year.
     Equipment related expenses of depreciation and leasing charges were up by
     $93,800 in the first quarter of 1998 over the same quarter in 1997. The
     occupancy and equipment related expense increases represented approximately
     14% of the total G&A expense increases.

     General office expenses related to office supplies and postage costs were
     also higher in the first quarter of 1998 vs. the same quarter in 1997. This
     category of expenses was up by $101,300 and accounted for 10% of the total
     G&A increase. These expense increases are consistent with the added branch
     locations and overall increase in business activity.

     Professional service fees, primarily accounting and legal, were $60,800
     higher in the first quarter of 1998 over the same quarter in 1997, and
     reflect the additional effort required to support the company's increased
     reporting activities as an SEC registrant in 1998. The Company was still a
     closely held "S" corporation during the first quarter of 1997, and so the
     Company needed much less support in the area of accounting and legal
     services at that time.

     The final significant increase in G&A expenses occurred in the area of loan
     loss provision, which was up $53,100 between first quarters of 1997 and
     1998. The Company's higher lending activity coupled with the introduction
     of higher risk sub-prime loan originations required the establishment of a
     correspondingly higher reserve against potential loan losses.

     Interest Expense is primarily the cost of funds borrowed from warehouse
     lenders to fund the Company's loan originations during the holding period
     between funding and sale to an investor. During the quarter ended March 31,
     1998, interest expense was $1,037,302, which was $994,755 higher than the
     same quarter last year. This increase was due to extending the holding
     period of loans while increasing the absolute size of loans being held in
     warehouse. Although interest expense increased significantly, net interest
     income (loss), which is the difference between interest income and interest
     expense, improved from a loss of $21,455 during the quarter ended March 31,
     1997 to income of $276,107 during the same quarter in the current year, an
     improvement of $297,562.

     NET INCOME (LOSS)

     The Company generated net loss before taxes of $353,886 in the quarter
     ended March 31, 1998 vs. a loss before taxes of $95,000 during the same
     quarter last year. The level of earnings during the first quarter of fiscal
     1998 fell short of company expectations.

     While sub prime sales of $53.7 million were only 2.5% short of the $55
     million projected, shortfalls in sales execution resulted in much lower
     than anticipated profit margins on those sales. These shortfalls were due
     to pricing incentives offered as part of an incentive program to attract
     new broker relationships in new markets. Compounding the reduced profit
     margins were increased expenses associated with start up costs of DMP's
     high LTV second trust deed equity mortgage program implementation which was
     established in California sooner than originally planned. These new product
     channel will begin to generate revenues late in the second quarter of 1998.

     FINANCIAL CONDITION

     March 31, 1998 compared to December 31, 1997:

     Cash in banks, net of overdrafts, decreased $683,410 to $757,397 at March
     31, 1998 from $1,440,807 at December 31, 1997. The net decrease resulted
     from a combination of an increase in mortgage loans held for sale, net of
     the corresponding warehouse borrowing; a decrease in accounts payable and
     accrued expenses, and capital expenditures. The overdraft at December 31,
     1997 was fully funded in the first quarter.

     Mortgage loans held for sale totaled $37,277,275 at March 31, 1998 and
     relate directly to the warehouse finance facilities debt of $36,758,165.
     Each of these items increased less than 5% compared to their respective
     December 31, 1997 balances.

     Total Liabilities excluding warehouse debt decreased $286,281, a 6.14%
     decrease from the respective balance at December 31, 1997.

     CAPITAL EXPENDITURES, LIQUIDITY AND CAPITAL RESOURCES

     The Company's normal cash requirements are to fund its new loan production,
     to meet operating expenses, including sales and marketing activities, to
     satisfy accrued liabilities and accounts payable, to fund expansion of the
     branch network and to satisfy other liabilities as they become due.

     CASH FLOWS

     The Company experienced a decrease in cash and cash equivalents of $947,819
     during the quarter ended March 31, 1998, compared to a decrease in cash of
     $427,474 during the same period last year.

     Net cash used in operating activities during the first quarter of 1998 was
     $1,937,906 vs. a net cash use of $245,536 during the same quarter in 1997.
     The single largest component of cash use in the current period was from
     Mortgage Loans held for sale, which increased by, and used cash of
     $1,283,788 during the first quarter of 1998.

     Net cash used in investing activities totaled $183,372 during the quarter
     ended March 31, 1998 as compared to the same quarter in 1997 when cash used
     in investing activities was $76,423.

     Net cash provided by financing activities totaled $1,173,459 during the
     quarter ended March 31, 1998 vs. net cash used by financing activities of
     $105,515 during the same quarter last year. The primary source of financing
     cash provided during the current year was from increased warehouse
     borrowings, which is consistent with higher loan balances being held for
     sale.

     LIQUIDITY AND CAPITAL RESOURCES

     The Company's primary ongoing cash requirements include the funding of (i)
     mortgage originations and purchases pending their sale, (ii) administrative
     and other operational expenses, and (iii) costs associated with equipment
     and facility expansion efforts. Historically, the Company has relied on a
     small group of warehouse lenders to fund its mortgage origination and
     purchase activity, while relying on a combination of Capital infusions and
     cash flow from operations for other cash needs.

     The Company uses a combination of loan purchase facilities and traditional
     warehouse lines with five different financial institutions. At March 31,
     1998, the three purchase facilities aggregated to $41,000,000 and ranged in
     size from $2 million to $25 million. The utilized and outstanding portions
     of these purchase facilities at March 31, 1998 was $20,611,605 and they
     carried interest rates from 8.25% to the note rate on the underlying loan
     being sold.

     The aggregate warehouse facilities totaled $85 million, with $50 million
     from one institution and $35 million from the other. At March 31, 1998, the
     utilized and outstanding balance on these facilities totaled $36.8 million
     and carried interest rates based on LIBOR plus a margin of 125 to 150 basis
     points or Fed Funds plus a margin of 175 to 250 basis points.

     At December 31, 1997 the Company was in violation of several financial
     covenants with its two warehouse lenders. Both lenders issued waivers of
     the default through April 30, 1998 and have been conducting ongoing
     negotiations as necessary to amend the warehouse borrowing agreements. The
     Company determined that it could operate at its current funding levels with
     lesser warehouse availability, so it requested and was granted a reduction
     to $25 million in one of these facilities subsequent to the end of the
     first quarter of 1998. That same lender subsequently extended the current
     borrowing arrangement until July 31, 1998 under new terms and conditions
     which are financially less favorable to the Company.

     The other warehouse lender continues to review the operations of the
     Company and consider an appropriate relationship structure from which to go
     forward. Although the original extension to April 30, 1998 has expired, the
     lender continues to advance funds to the Company as needed to fund its
     mortgage lending and purchase activity. Based on a verbal understanding
     between the Company and this lender made subsequent to the end of the first
     quarter, the Company has agreed not to draw down more than $35 million of
     the $50 million facility until such time as the new terms are finalized.
     This temporary limitation of borrowing ability is not expected to have an
     adverse effect on the Company's operations. Management believes that this
     facility will also be renewed and extended under terms that the Company can
     reasonably meet over the remainder of 1998.

     The Company did not raise any additional capital during the first quarter
     of 1998. However, the Company will need additional capital or subordinated
     debt in order to attract and retain new, lower cost borrowing relationships
     and to fund its continued expansion. Accordingly, management has been
     actively pursuing potential sources for an additional $2 million to $5
     million capital / sub debt infusion in the second quarter. At this point
     management is considering three potential opportunities including a.) $1
     million sub debt loan from a shareholder, b.) $1.7 million sub debt with
     certain preferred stock conversion features, and

     c.) $3 million sub debt with warrants.

     Management believes that cash from operating activities, together with this
     planned second quarter capital / sub debt infusion and existing borrowing
     relationships will be sufficient to fund the Company's expansion through
     the remainder of 1998. There can be no assurance that the Company will be
     able to obtain an additional capital / sub debt infusion in the second
     quarter or that existing borrowing relationships will remain in place on
     favorable terms. Accordingly, the Company may be limited in its ability to
     achieve its growth objectives if its cash needs are not be met by the
     sources indicated.

     CAPITAL EXPENDITURES

     Capital Expenditures in the first quarter totalling $234,131 which mainly
     consisted of $119,939 in computer equipment and $88,840 in computer
     software. These expenditures were attributed to system upgrades and new
     branch offices.

     RISK FACTORS

     The Company wishes to take advantage of the "safe harbor" provisions of the
     Private Securities Litigation Reform Act by cautioning readers that
     numerous important factors discussed below, among others, in some cases
     have caused, and in the future could cause the Company's actual results to
     differ materially from those expressed in any forward-looking statements
     made by, or on behalf of, the Company. The following include some, but not
     all, of the factors or uncertainties that could cause actual results to
     differ from projections:

     A general economic slowdown.

     The unanticipated expenses of assimilating newly acquired business into the
     Company's business structure, as well as, the impact of unusual expenses
     from ongoing evaluations of business strategies, asset valuations,
     acquisitions, divestitures and organizational structures.

     Unpredictable delays or difficulties in development of new product
     programs.

     Rapid or unforeseen escalation of the cost of regulator compliance and/or
     litigation, including but not limited to, environmental compliance,
     licenses, adoptions of new, or changes in accounting policies and practices
     and the application of such policies and practices.

     The effects of changes in monetary and fiscal policies, laws and
     regulations, other activities of governments, agencies and similar
     organizations, and social and economic conditions, unforeseen inflationary
     pressures and monetary fluctuation, the ability or inability of the Company
     to hedge against fluctuations in interest rates.

     The ability or inability of the company to continue its current practices
     relating to mortgage loans held for sale.

     Increased competition within the company's markets.

     In addition to the risk factors discussed above, the mortgage banking
     industry is generally subject to seasonal trends. These trends reflect the
     general pattern of resales of homes, which sales typically peak during the
     spring and summer seasons and decline from January through March.
     Additionally, the primary home market in Florida tends to increase during
     the fourth quarter, while the second home market increases from October
     through April. Refinancing tends to be less seasonal and more closely
     related to changes in interest rates.

     The Company believes that it has the product offerings, facilities,
     personnel and competitive and financial resources for continued business
     success. However, future revenues, cost, margins and profits are all
     influenced by a number of factors, as discussed above.

<PAGE>
                           PART II - OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

During the reporting period, the Company was not involved in any material legal
proceedings. The Company was involved in routine litigation that is incidental
to its business.

Item 2. CHANGES IN SECURITES

During the quarter ended March 31, 1998, a total of 105,467 shares of the
Company's common stock were issued and 500 shares of preferred stock were
retired. The shares of common stock were issued when 500 shares of convertible
preferred stock, plus accrued interest of approximately $10,000, were converted
by the preferred stockholders on March 3, 1998 at a price of $4.836 per common
share which represented 85% of the five day average bid prices immediately prior
to the conversion date.

The following table sets forth the range of high, low and average closing prices
per share of the Common Stock and total number of shares traded during the
period since December 31, 1997.

                    Quarter        Quarter         Quarter      Monthly
                   HIGH/ASK        LOW/BID        CLOSE/AVG       Vol
PERIOD             --------        -------        ---------     -------

First Quarter      $10.00          $6.00          $ 7.46         35,825
Second Quarter     $14.56          $8.25          $10.09        127,544
(through 5/13/98)                                             
                                                         

Item 3. DEFAULTS UPON SENIOR SECURITIES

Not Applicable

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

Not Applicable

Item 5. OTHER INFORMATION

Not Applicable

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

None.
<PAGE>

                                    SIGNATURE

In accordance with the requirements of the Securities and Exchange Act, the
Registrant caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

                                     CFI MORTGAGE INC.
                                       (Registrant)


Date: May 15, 1998                   /s/ Vincent C. Castoro
                                     ----------------------
                                         Vincent C. Castoro
                                         (CEO and Principal Executive Officer)


Date: May 15, 1998                   /s/ Vincent J. Castoro
                                     ----------------------
                                         Vincent J. Castoro
                                         (President and Principal
                                          Administrative Officer)


Date: May 15, 1998                   /s/ Paul R. Garrigues
                                     ----------------------
                                         Paul R. Garrigues
                                         (CFO and Principal Financial Officer)