UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

            [X]       QUARTERLY REPORT PURSUANT TO SECTION 13
                 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


                          FOR THE QUARTERLY PERIOD ENDED: JUNE 30, 2008

                                       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: 1-13447

                         CHIMERA INVESTMENT CORPORATION
             (Exact name of Registrant as specified in its Charter)

                MARYLAND                              26-0630461
     (State or other jurisdiction of         (IRS Employer Identification No.)
    incorporation or organization)

                     1211 AVENUE OF THE AMERICAS, SUITE 2902
                               NEW YORK, NEW YORK
                    (Address of principal executive offices)

                                      10036
                                   (Zip Code)

                                 (646) 454-3759
              (Registrant's telephone number, including area code)

     Indicate by check mark whether the Registrant (1) has filed all documents
     and 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 whether the Registrant is a large accelerated filer,
     an accelerated filer, non-accelerated filer, or a smaller reporting
     company. See definition of "accelerated filer," "large accelerated filer,"
     and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

     Large accelerated filer [_] Accelerated filer [_] Non-accelerated filer |X|
     Smaller reporting company [_]

     Indicate by check mark whether the registrant is a shell company (as
     defined in Rule 12b-2 of the Exchange Act). Yes  [_]    No  |X|


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

     Indicate the number of shares outstanding of each of the issuer's classes
     of common stock, as of the last practicable date:

                Class                            Outstanding at August 8, 2008
     Common Stock, $.01 par value                        38,992,543



<PAGE>





                                    CHIMERA INVESTMENT CORPORATION

                                               FORM 10-Q

                                           TABLE OF CONTENTS
<TABLE>
<CAPTION>
<S>     <C>                                                                               <C>
Part I. FINANCIAL INFORMATION

    Item 1. Financial Statements:
       Consolidated Statements of Financial Condition at June 30, 2008 (Unaudited) and
        December 31, 2007 (Derived from the audited statement of financial condition at
        December 31, 2007)                                                                  1

       Consolidated Statements of Operations and Comprehensive Loss for the Quarter and
        Six Months ended June 30, 2008 (Unaudited)                                          2

       Consolidated Statement of Stockholders' Equity for the Quarters Ended March 31,
        2008 and June 30, 2008 (Unaudited)                                                  3

       Consolidated Statements of Cash Flows for the Quarter and Six Months ended June
        30, 2008 (Unaudited)                                                                4

       Notes to Consolidated Financial Statements (Unaudited)                               6

    Item 2. Management's Discussion and Analysis of Financial Condition and Results of
     Operations                                                                            18

    Item 3. Quantitative and Qualitative Disclosures about Market Risk                     36

    Item 4. Controls and Procedures                                                        41


Part II. OTHER INFORMATION

    Item 1. Legal Proceedings                                                              41

    Item 1A. Risk Factors                                                                  41

    Item 4. Submission of Matters to a Vote of Security Holders                            43

    Item 6. Exhibits                                                                       44

SIGNATURES                                                                                 45

CERTIFICATIONS                                                                             46
</TABLE>


                                       i
<PAGE>

PART I.
ITEM 1.     FINANCIAL STATEMENTS
                         CHIMERA INVESTMENT CORPORATION
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                  (dollars in thousands, except per share data)
<TABLE>
<CAPTION>
<S>                                                           <C>             <C>
                                                              June 30, 2008   December 31,
                                                               (unaudited)       2007(1)
                                                             --------------- ---------------
ASSETS
-------------------------------------------------------------
Cash and cash equivalents                                     $       49,889  $        6,026
Restricted cash                                                       29,507           1,350
Reverse repurchase agreements                                              -         265,000
Mortgage-Backed Securities, at fair value                          1,116,586       1,124,290
Loans held for investment, net of allowance for loan losses
 of $546 and $81, respectively                                       150,083         162,371
Securitized loans held for investment, net of allowance for
 loan losses of $698 thousand                                        613,580               -
Accrued interest receivable                                            9,863           6,036
Other assets                                                           1,648             563
                                                             --------------- ---------------

Total assets                                                  $    1,971,156  $    1,565,636
                                                             =============== ===============

LIABILITIES AND STOCKHOLDERS' EQUITY
-------------------------------------------------------------
Liabilities:
  Repurchase agreements                                       $      909,089  $      270,584
  Securitized debt                                                   504,397               -
  Payable for investments purchased                                  146,824         748,920
  Accrued interest payable                                             3,518             415
  Dividends payable                                                    6,044             943
  Accounts payable and other liabilities                               3,540           1,729
  Interest rate swaps, at fair value                                  10,065           4,156
                                                             --------------- ---------------

Total liabilities                                                  1,583,477       1,026,747
                                                             --------------- ---------------

Commitments and Contingencies (Note 14)

Stockholders' Equity:
 Common stock: par value $.01 per share; 500,000,000 shares
 authorized, 38,999,850 and 37,705,563 shares issued and
  outstanding, respectively                                              378             377
 Additional paid-in capital                                          533,026         532,208
 Accumulated other comprehensive (loss) income                     (104,980)          10,153
 Accumulated deficit                                                (40,745)         (3,849)
                                                             --------------- ---------------

Total stockholders' equity                                           387,679         538,889
                                                             --------------- ---------------

Total liabilities and stockholders' equity                    $    1,971,156  $    1,565,636
                                                             =============== ===============

(1) Derived from the audited statement of financial condition at December 31, 2007.
See notes to consolidated financial statements.
</TABLE>


                                       1
<PAGE>

                         CHIMERA INVESTMENT CORPORATION
          CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                  (dollars in thousands, except per share data)
                                   (unaudited)

<TABLE>
<CAPTION>
<S>                                                      <C>              <C>
                                                         For the Quarter   For the Six
                                                         Ended June 30,   Months Ended
                                                              2008        June 30, 2008
                                                        --------------- ----------------

Interest income                                          $       29,951  $        58,145
Interest expense                                                 20,025           34,047
                                                        --------------- ----------------
Net interest income                                               9,926           24,098
                                                        --------------- ----------------

Unrealized gains (losses) on interest rate swaps                 25,584          (5,909)
Realized gains (losses) on sales of investments                   1,644         (31,174)
Realized gains on terminations of interest rate swaps               123              123
                                                        --------------- ----------------
Net investment income (loss)                                     37,277         (12,862)
                                                        --------------- ----------------

Other expenses
  Management fee                                                  2,228            4,455
  General and administrative expenses                             1,152            3,719
                                                        --------------- ----------------
     Total expenses                                               3,380            8,174
                                                        --------------- ----------------

Income (loss) before income taxes                                33,897         (21,036)

  Income tax                                                          -                3
                                                        --------------- ----------------

Net income (loss)                                        $       33,897  $      (21,039)
                                                        =============== ================

Net income (loss) per share - basic and diluted          $         0.87  $        (0.54)
                                                        =============== ================

Weighted average number of shares outstanding - basic
 and diluted                                                 38,999,850       38,995,096
                                                        =============== ================

Comprehensive Loss:
Net income (loss)                                                33,897         (21,039)
                                                        --------------- ----------------
Other comprehensive loss:
  Unrealized loss on available-for-sale securities             (58,051)        (136,154)
  Reclassification adjustment for realized (gains)
   losses included in net income                                (1,644)           31,174
                                                        --------------- ----------------
  Other comprehensive loss                                     (59,695)        (104,980)
                                                        --------------- ----------------
Comprehensive loss                                       $     (25,798)  $     (126,019)
                                                        =============== ================
</TABLE>

See notes to consolidated financial statements.


                                       2
<PAGE>

                         CHIMERA INVESTMENT CORPORATION
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                  (dollars in thousands, except per share data)
                                   (unaudited)

<TABLE>
<CAPTION>
<S>              <C>            <C>         <C>            <C>             <C>           <C>
                                                            Accumulated
                                             Additional        Other
                               Common Stock    Paid-in     Comprehensive   Accumulated
                                 Par Value     Capital      Income (Loss)     Deficit       Total
------------------------------------------------------------------------------------------------------
Balance, January 1, 2008        $       377 $     532,208  $       10,153  $     (3,849) $    538,889

  Net loss                                -             -               -       (54,935)      (54,935)
  Other comprehensive loss                -             -         (55,438)            -       (55,438)
  Costs associated with common
  stock offering                          -           (87)              -             -           (87)
  Restricted stock grants                 -           697               -             -           697
  Common dividends declared,
   $0.26 per share                        -             -               -        (9,814)       (9,814)

                               -----------------------------------------------------------------------
Balance, March 31, 2008                 377       532,818         (45,285)      (68,598)      419,312
                               -----------------------------------------------------------------------


  Net income                              -             -               -        33,897        33,897
  Other comprehensive loss                -             -         (59,695)            -       (59,695)
  Costs associated with common
  stock offering                          -          (129)              -             -          (129)
  Restricted stock grants                 1           337               -             -           338
  Common dividends declared,
   $0.16 per share                        -             -               -        (6,044)       (6,044)

                               -----------------------------------------------------------------------
Balance, June 30, 2008          $       378 $     533,026  $     (104,980) $    (40,745) $    387,679
                               =======================================================================
</TABLE>

See notes to consolidated financial statements.


                                       3
<PAGE>

                         CHIMERA INVESTMENT CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (dollars in thousands)
                                   (unaudited)
<TABLE>
<CAPTION>
<S>                                                           <C>                <C>
                                                             For the Quarter     For the Six
                                                                    Ended         Months Ended
                                                               June 30, 2008      June 30, 2008
                                                             ------------------ -----------------
Cash Flows From Operating Activities:

Net income (loss)                                             $         33,897   $       (21,039)
Adjustments to reconcile net income (loss) to net cash
 provided by operating activities:
  Amortization of investment premiums and discounts                       (318)             (933)
  Unrealized (gains) losses on interest rate swaps                     (25,584)            5,909
  Realized (gains) losses on sale of investments                        (1,644)           31,174
  Allowance for loan losses                                                (15)            1,164
  Restricted stock grants                                                  337             1,035
  Changes in operating assets
      Decrease (increase) in accrued interest receivable                   345            (5,526)
      Increase in other assets                                            (756)           (1,085)
  Changes in operating liabilities
      Increase in accounts payable                                         167             1,004
      Increase in accrued interest payable                                 311             3,103
      Increase in other liabilities                                        845               807
                                                             ------------------ -----------------
          Net cash provided by operating activities                      7,585            15,613
                                                             ------------------ -----------------
Cash Flows From Investing Activities:
   Mortgage-Backed securities portfolio:
      Purchases                                                              -        (1,228,572)
      Sales                                                                  -           248,014
      Principal payments                                                53,922           103,112
   Loans held for investment portfolio:
      Purchases                                                       (258,800)         (588,411)
      Sales                                                             90,733            90,733
      Principal payments                                                15,086            21,943
   Securitized loans
      Principal payments                                                12,656            12,656
   Reverse repurchase agreements                                             -           265,000
   Restricted cash                                                      73,327           (28,157)
                                                             ------------------ -----------------
          Net cash used in investing activities                        (13,076)       (1,103,682)
                                                             ------------------ -----------------
Cash Flows From Financing Activities:
   Proceeds from repurchase agreements                              13,165,133        18,613,326
   Payments on repurchase agreements                               (13,695,578)      (17,974,821)
   Proceeds from securitized debt                                      515,903           515,903
   Payments on securitized debt                                        (11,504)          (11,504)
   Costs associated with common stock offerings                           (129)             (216)
   Dividends paid                                                       (9,814)          (10,756)
                                                             ------------------ -----------------
          Net cash (used in) provided by financing activities          (35,989)        1,131,932
                                                             ------------------ -----------------
Net (decrease) increase in cash and cash equivalents                   (41,480)           43,863
Cash and cash equivalents at beginning of period                        91,369             6,026
                                                             ------------------ -----------------
Cash and cash equivalents at end of period                    $         49,889   $        49,889
                                                             ================== =================
</TABLE>


                                       4
<PAGE>


<TABLE>
<CAPTION>
<S>                                                           <C>                <C>
Supplemental disclosure of cash flow information
   Interest paid                                              $         19,714   $        30,944
                                                             ================== =================
   Taxes paid                                                 $              -   $            45
                                                             ================== =================

Non cash investing activities
   Receivable for investments sold                            $       (113,581)  $             -
                                                             ================== =================
   Payable for investments purchased                          $        146,824   $       146,824
                                                             ================== =================
   Net change in unrealized loss on available for sale
    securities                                                $        (59,695)  $      (104,980)
                                                             ================== =================

Non cash financing activities
   Dividends declared, not yet paid                           $          6,044   $         6,044
                                                             ================== =================
</TABLE>

See notes to consolidated financial statements.


                                       5
<PAGE>

                         CHIMERA INVESTMENT CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       FOR THE QUARTER ENDED JUNE 30, 2008
--------------------------------------------------------------------------------
                  (dollars in thousands, except per share data)
                                   (unaudited)


1.   Organization and Significant Accounting Policies

Chimera Investment Corporation, or the Company, was organized in Maryland on
June 1, 2007. The Company commenced operations on November 21, 2007 when it
completed its initial public offering. The Company has elected to be taxed as a
real estate investment trust, or REIT, under the Internal Revenue Code of 1986,
as amended. As such, the Company is required to distribute substantially all of
the income generated from its operations to its stockholders. As long as the
Company qualifies as a REIT, the Company will generally not be subject to U.S.
federal or state corporate taxes on its income to the extent that the Company
distributes at least 90% of its taxable net income to its stockholders. The
Company is managed by Fixed Income Discount Advisory Company, or FIDAC, an
investment advisor registered with the Securities and Exchange Commission. FIDAC
is a wholly-owned subsidiary of Annaly Capital Management, Inc., or Annaly.

A summary of the Company's significant accounting policies follows:

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared
in conformity with the instructions to Form 10-Q and Article 10, Rule 10-01 of
Regulation S-X for interim financial statements. Accordingly, they do not
include all of the information and footnotes required by accounting principles
generally accepted in the United States of America, or GAAP. The consolidated
interim financial statements are unaudited; however, in the opinion of the
Company's management, all adjustments, consisting only of normal recurring
accruals, necessary for a fair presentation of the financial position, results
of operations, and cash flows have been included. Comparative information for
the quarter and six months ended June 30, 2007 is not provided because the
Company did not commence operations until November 21, 2007. These unaudited
consolidated financial statements should be read in conjunction with the audited
consolidated financial statements included in the Company's Annual Report on
Form 10-K for the year ended December 31, 2007. The nature of the Company's
business is such that the results of any interim period are not necessarily
indicative of results for a full year.

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand and money market funds.

Restricted Cash

Restricted cash includes cash held by counterparties as collateral for
repurchase agreements and interest rate swaps.

Reverse Repurchase Agreements

The Company may invest its daily available cash balances in reverse repurchase
agreements to provide additional yield on its assets. These investments will
typically be recorded as short term investments, will mature daily, and are
referred to as reverse repurchase agreements in the statement of financial
condition. Reverse repurchase agreements are recorded at cost and are
collateralized by residential mortgage-backed securities, or RMBS.

Residential Mortgage-Backed Securities

The Company invests in RMBS representing interests in obligations backed by
pools of mortgage loans and carries those securities at fair value estimated
using a pricing model. Management will review the fair values generated to
determine that prices are reflective of the current market. Management performs
a validation of the fair value calculated by the pricing model by comparing its
results to independent prices provided by dealers in the securities and/or third
party pricing services. If dealers or independent pricing services are unable to
provide a price for an asset, or if the price provided by them is deemed
unreliable by FIDAC, then the asset will be valued at its fair value as
determined in good faith by FIDAC. In the current market, it may be difficult or
impossible to obtain third party pricing on the investments the Company
purchases. In addition, validating third party pricing for the Company's
investments may be more subjective as fewer participants may be willing to
provide this service to the Company. Moreover, the current market is more
illiquid than in recent history for some of the investments the Company
purchases. Illiquid investments typically experience greater price volatility as
a ready market does not exist. As volatility increases or liquidity decreases,
the Company may have greater difficulty financing its investments which may
negatively impact its earnings and the execution of its investment strategy.
Please see Note 5 for a discussion of fair value measurement.


                                       6
<PAGE>


Statement of Financial Accounting Standards, or SFAS, No. 115, Accounting for
Certain Investments in Debt and Equity Securities, requires the Company to
classify its investment securities as either trading investments,
available-for-sale investments or held-to-maturity investments. The Company
intends to hold its RMBS as available-for-sale and as such may sell any of its
RMBS as part of its overall management of its portfolio. All assets classified
as available-for-sale are reported at estimated fair value, with unrealized
gains and losses included in other comprehensive income.

Management evaluates investment securities for other-than-temporary impairment
at least on a quarterly basis, and more frequently when economic or market
concerns warrant such evaluation. Consideration is given to (1) the length of
time and the extent to which the fair value has been lower than carrying value,
(2) the financial condition and near-term prospects of the issuer, (3) credit
quality and cash flow performance of the security, and (4) the intent and
ability of the Company to retain its investment in the security for a period of
time sufficient to allow for any anticipated recovery in fair value. Unrealized
losses on investment securities that are considered other than temporary, as
measured by the amount of decline in fair value attributable to
other-than-temporary factors, are recognized in income and the cost basis of the
investment securities is adjusted.

RMBS transactions are recorded on the trade date. Realized gains and losses from
sales of RMBS are determined based on the specific identification method and
recorded as a gain (loss) on sale of investments in the statement of operations.
Accretion of discounts or amortization of premiums on available-for-sale
securities and mortgage loans is computed using the effective interest yield
method and is included as a component of interest income in the statement of
operations.

Loans Held for Investment and Securitized Loans Held for Investment

The Company's securitized and un-securitized residential mortgage loans are
comprised of fixed-rate and variable-rate loans. The Company purchases pools of
residential mortgage loans through a select group of originators. Mortgage loans
are designated as held for investment, recorded on trade date, and are carried
at their principal balance outstanding, plus any premiums or discounts which are
amortized or accreted over the estimated life of the loan, less allowances for
loan losses. Loans are evaluated for possible credit losses. The Company has
created an unallocated provision for loan losses estimated as a percentage of
the remaining principal on the loans. Management's estimate is based on
historical experience of similarly underwritten loan pools. There were no losses
specifically allocated to loans as of June 30, 2008. Residential loan
securitizations that are presented as securitized loans and securitized debt are
reflected in the consolidated statements of financial position, and are
accounted for as a financing pursuant to SFAS 140.

Allowance for Loan Losses

The Company has established an allowance for loan losses at a level that
management believes is adequate based on an evaluation of known and inherent
risks related to the Company's loan portfolio. The estimate is based on a
variety of factors including, but not limited to, current economic conditions,
industry loss experience, credit quality trends, loan portfolio composition,
delinquency trends, national and local economic trends, national unemployment
data, changes in housing appreciation and whether specific geographic areas
where the Company has significant loan concentrations are experiencing adverse
economic conditions and events such as natural disasters that may affect the
local economy or property values. Upon purchase of the pools of loans, the
Company obtained written representations and warranties from the sellers that
the Company could be reimbursed for the value of the loan if the loan fails to
meet the agreed upon origination standards. While the Company has little history
of its own to establish loan trends, delinquency trends of the originators and
the current market conditions aid in determining the allowance for loan losses.
The Company also performed due diligence procedures on a sample of loans that
met its criteria during the purchase process.


                                       7
<PAGE>


When it is probable that contractually due specific amounts are deemed
uncollectible, the loan is considered impaired. Where impairment is indicated, a
valuation write-off is measured based upon the excess of the recorded investment
over the net fair value of the collateral, reduced by selling costs. Any
deficiency between the carrying amount of an asset and the net sales price of
repossessed collateral is charged to the allowance for loan losses.

Securitized Debt

The Company has issued securitized debt to finance a portion of its residential
mortgage loan portfolio. The securitized debt is collateralized by residential
adjustable or fixed rate mortgage loans that have been placed in a trust and
bear interest and principal payments to the debt holders. The Company's
securitized debt is accounted for as borrowings and recorded as a liability on
the consolidated statement of financial condition.

Fair Value Disclosure

SFAS No. 107, Disclosure About Fair Value of Financial Instruments, requires
disclosure of the fair value of financial instruments for which it is
practicable to estimate that value. The estimated fair value of investment
securities and interest rate swaps is equal to their carrying value presented in
the consolidated statements of financial condition. The estimated fair value of
cash and cash equivalents, accrued interest receivable, reverse repurchase
agreements, repurchase agreements with maturities shorter than one year,
payables for mortgage-backed securities purchased, dividends payable, accounts
payable, and accrued interest payable, generally approximates cost as of the
dates presented due to the short term nature of these financial instruments. The
fair value of repurchase agreements with longer dated maturities is generally
approximated by cost as the loans reprice frequently to market rates.

Interest Income

Interest income on available-for-sale securities and loans held for investment
is recognized over the life of the investment using the effective interest
method as described by SFAS No. 91, Accounting for Nonrefundable Fees and Costs
Associated with Originating or Acquiring Loans and Initial Direct Costs of
Leases, for securities of high credit quality and Emerging Issues Task Force No.
99-20, Recognition of Interest Income and Impairment on Purchased and Retained
Beneficial Interests in Securitized Financial Assets, for all other securities.
Income recognition is suspended for loans when, in the opinion of management, a
full recovery of income and principal becomes doubtful. Income recognition is
resumed when the loan becomes contractually current and performance is
demonstrated to be resumed.

Derivative Financial Instruments/Hedging Activity

The Company economically hedges interest rate risk through the use of derivative
financial instruments, currently limited to interest rate swaps. The Company
accounts for these interest rate swaps as free-standing derivatives.
Accordingly, they are carried at fair value with realized and unrealized gains
and losses recognized in earnings.

Income Taxes

The Company intends to qualify to be taxed as a REIT, and therefore it generally
will not be subject to corporate federal or state income tax to the extent that
qualifying distributions are made to stockholders and the REIT requirements,
including certain asset, income, distribution and stock ownership tests are met.
If the Company failed to qualify as a REIT and did not qualify for certain
statutory relief provisions, the Company would be subject to federal, state and
local income taxes and may be precluded from qualifying as a REIT for the
subsequent four taxable years following the year in which the REIT qualification
was lost.

The Company accounts for income taxes in accordance with SFAS No. 109,
Accounting for Income Taxes, which requires the recognition of deferred income
taxes for differences between the basis of assets and liabilities for financial
statement and income tax purposes. Deferred tax assets and liabilities represent
the future tax consequence for those differences, which will either be taxable
or deductible when the assets and liabilities are recovered or settled. Deferred
taxes are also recognized for operating losses that are available to offset
future taxable income. Valuation allowances are established when necessary to
reduce deferred tax assets to the amount expected to be realized. In July 2006,
the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income
Taxes, an interpretation of FASB Statement No. 109 ("FIN 48"). FIN 48 clarifies
the accounting for uncertainty in income taxes recognized in a company's
financial statements and prescribes a recognition threshold and measurement
attribute for the financial statement recognition and measurement of a tax
position taken or expected to be taken in an income tax return. FIN 48 also
provides guidance on de-recognition, classification, interest and penalties,
accounting in interim periods, disclosure and transition. FIN 48 was effective
for the Company upon inception and its effect was not material.


                                       8
<PAGE>


Net Income per Share

The Company calculates basic net income per share by dividing net income for the
period by the weighted-average shares of its common stock outstanding for that
period. Diluted net income per share takes into account the effect of dilutive
instruments, such as stock options, but uses the average share price for the
period in determining the number of incremental shares that are to be added to
the weighted average number of shares outstanding. The Company had no
potentially dilutive securities outstanding during the periods presented.

Stock-Based Compensation

The Company accounts for stock-based compensation in accordance with the
provisions of SFAS No. 123R, Accounting for Stock-Based Compensation, which
establishes accounting and disclosure requirements using fair value based
methods of accounting for stock-based compensation plans. Compensation expense
related to grants of stock and stock options is recognized over the vesting
period of such grants based on the estimated fair value on the grant date.

Stock compensation awards granted to the employees of FIDAC are accounted for in
accordance with EITF 96-18, Accounting For Equity Instruments That Are Issued to
Other Than Employees for Acquiring, or in Conjunction with Selling, Goods and
Services, which requires the Company to measure the fair value of the equity
instrument using the stock prices and other measurement assumptions as of the
earlier of either the date at which a performance commitment by the counterparty
is reached or the date at which the counterparty's performance is complete.

Use of Estimates

The preparation of the financial statements in conformity with GAAP, 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 revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

Recent Accounting Pronouncements

In September 2006, the Financial Accounting Standards Board, or FASB, issued
SFAS No. 157, Fair Value Measurements, or SFAS 157. SFAS 157 defines fair value,
establishes a framework for measuring fair value and requires enhanced
disclosures about fair value measurements. SFAS 157 requires companies to
disclose the fair value of their financial instruments according to a fair value
hierarchy (i.e., levels 1, 2, and 3, as defined). Additionally, companies are
required to provide enhanced disclosure regarding instruments in the level 3
category (which require significant management judgment), including a
reconciliation of the beginning and ending balances separately for each major
category of assets and liabilities. SFAS 157 was adopted by the Company on
January 1, 2008. SFAS 157 did not significantly impact the manner in which
management estimates fair value, but it required additional disclosures, which
are included in Note 5.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for
Financial Assets and Financial Liabilities, or SFAS 159. SFAS 159 permits
entities to choose to measure many financial instruments and certain other items
at fair value. Unrealized gains and losses on items for which the fair value
option has been elected will be recognized in earnings at each subsequent
reporting date. SFAS 159 became effective for the Company January 1, 2008. The
Company did not elect the fair value option for any existing eligible financial
instruments.

In February 2008, the FASB issued FASB Staff Position No. FAS 140-3 Accounting
for Transfers of Financial Assets and Repurchase Financing Transactions, or FSP
FAS 140-3. FSP FAS 140-3 addresses whether transactions where assets purchased
from a particular counterparty and financed through a repurchase agreement with
the same counterparty can be considered and accounted for as separate
transactions, or are required to be considered "linked" transactions and may be
considered derivatives under SFAS No. 133, Accounting for Derivative Instruments
and Hedging Activities, or SFAS 133. FSP FAS 140-3 requires purchases and
subsequent financing through repurchase agreements be considered linked
transactions unless all of the following conditions apply: (1) the initial
purchase and the use of repurchase agreements to finance the purchase are not
contractually contingent upon each other; (2) the repurchase financing entered
into between the parties provides full recourse to the transferee and the
repurchase price is fixed; (3) the financial assets is readily obtainable in the
market; and (4) the financial instrument and the repurchase agreement are not
coterminous. This FSP is effective for the Company on January 1, 2009. The
Company is currently evaluating FSP FAS 140-3 but does not expect its
application to have a significant impact on its financial reporting.


                                       9
<PAGE>


In March 2008, the FASB issued SFAS No. 161, or SFAS 161, Disclosures about
Derivative Instruments and Hedging Activities, an amendment of FASB Statement
No. 133. SFAS 161 attempts to improve the transparency of financial reporting by
providing additional information about how derivative and hedging activities
affect an entity's financial position, financial performance and cash flows.
This statement changes the disclosure requirements for derivative instruments
and hedging activities by requiring enhanced disclosure about (1) how and why an
entity uses derivative instruments, (2) how derivative instruments and related
hedged items are accounted for under SFAS Statement 133 and its related
interpretations, and (3) how derivative instruments and related hedged items
affect an entity's financial position, financial performance, and cash flows. To
meet these objectives, SFAS 161 requires qualitative disclosures about
objectives and strategies for using derivatives, quantitative disclosures about
fair value amounts and of gains and losses on derivative instruments, and
disclosures about credit-risk-related contingent features in derivative
agreements. This disclosure framework is intended to better convey the purpose
of derivative use in terms of the risks that an entity is intending to manage.
SFAS 161 is effective for the Company on January 1, 2009. The Company expects
that adoption of SFAS 161 will increase footnote disclosure to comply with the
disclosure requirements for financial statements issued after January 1, 2009.

2.  Mortgage-Backed Securities

The following table represents the Company's available for sale RMBS portfolio
as of June 30, 2008 and December 31, 2007, at fair value.

                                            June 30,       December 31,
                                              2008            2007
-----------------------------------------------------------------------
                                             (dollars in thousands)
Mortgage-Backed securities, at amortized
 cost                                     $   1,221,567  $   1,114,137
Gross unrealized gain                                 -         10,675
Gross unrealized loss                          (104,981)          (522)
                                         ------------------------------
Fair value                                $   1,116,586  $   1,124,290
                                         ==============================

The following table presents the gross unrealized losses, and estimated fair
value of the Company's Mortgage-Backed Securities by length of time that such
securities have been in a continuous unrealized loss position at June 30, 2008
and December 31, 2007.

<TABLE>
<CAPTION>
<S>                 <C>           <C>               <C>          <C>     <C>            <C>
                                            Unrealized Loss Position
                                                       For:
--------------------------------------------------------------------------------------------------
                     Less than 12 Months        12 Months or More                Total
--------------------------------------------------------------------------------------------------
                   Estimated   Unrealized    Estimated   Unrealized  Estimated Fair  Unrealized
                   Fair Value     Losses     Fair Value     Losses        Value         Losses
--------------------------------------------------------------------------------------------------
                                               (dollars in thousands)
June 30, 2008       $1,116,586    ($104,981)           -            -    $1,116,586     ($104,981)
December 31, 2007   $1,124,290        ($522)           -            -    $1,124,290         ($522)
</TABLE>


The decline in value of these securities is solely due to market conditions and
not the quality of the assets. All of the Mortgage-Backed Securities are "AAA"
rated or carry an implied "AAA" rating. The investments are not considered
other-than-temporarily impaired because the Company currently has the ability
and intent to hold the investments to maturity or for a period of time
sufficient for a forecasted market price recovery up to or beyond the cost of
the investments.


                                       10
<PAGE>


Actual maturities of mortgage-backed securities are generally shorter than
stated contractual maturities. Actual maturities of the Company's RMBS are
affected by the contractual lives of the underlying mortgages, periodic payments
of principal and prepayments of principal.

The following table summarizes the Company's RMBS at June 30, 2008 and December
31, 2007 according to their estimated weighted-average life classifications:

<TABLE>
<CAPTION>
<S>                                    <C>               <C>       <C>              <C>
                                                              June 30, 2008
                                                        (dollars in thousands)
                                                                              Weighted Average
Weighted Average Life                     Fair Value       Amortized Cost           Coupon
-------------------------------------------------------------------------------------------------
Less than one year                                     -                    -          -
Greater than one year and less than
 five years                            $       1,071,852 $          1,171,742       6.30%
Greater than five years                           44,734               49,825       5.72%
                                      -----------------------------------------------------------
Total                                  $       1,116,586 $          1,221,567       6.27%
                                      ===========================================================
</TABLE>


<TABLE>
<CAPTION>
<S>                                    <C>               <C>      <C>               <C>
                                                          December 31, 2007
                                                        (dollars in thousands)
                                                                             Weighted Average
Weighted Average Life                     Fair Value      Amortized Cost           Coupon
-------------------------------------------------------------------------------------------------
Less than one year                     $          45,868 $           46,102         6.31%
Greater than one year and less than
 five years                                    1,078,422          1,068,035         6.32%
Greater than five years                                -                  -            -
                                      -----------------------------------------------------------
Total                                  $       1,124,290 $        1,114,137         6.32%
                                      ===========================================================
</TABLE>

The weighted-average lives of the mortgage-backed securities in the tables above
are based on data provided through dealer quotes, assuming constant prepayment
rates to the balloon or reset date for each security. The prepayment model
considers current yield, forward yield, steepness of the curve, current mortgage
rates, mortgage rates of the outstanding loan, loan age, margin and volatility.

During the quarter ended June 30, 2008 and the period ended December 31, 2007
the Company did not sell any RMBS.

3.  Loans Held for Investment

The following table represents the Company's residential mortgage loans
classified as held for investment at June 30, 2008 and December 31, 2007. At
June 30, 2008 approximately 4.6% of the Company's investments are adjustable
rate mortgage loans and 3.0% are fixed rate mortgage loans. All of the
adjustable rate loans held for investment are hybrid ARMs. Hybrid ARMs are
mortgages that have interest rates that are fixed for an initial period
(typically three, five, seven or 10 years) and thereafter reset at regular
intervals subject to interest rate caps. The loans held for investment are
carried at their principal balance outstanding less an allowance for loan
losses:


                                        June 30, 2008  December 31, 2007
------------------------------------------------------------------------
                                            (dollars in thousands)
Mortgage loans, at principal balance   $      150,629   $      162,452
Less: allowance for loan losses                  (546)             (81)
                                      ----------------------------------
Mortgage loans held for investment     $      150,083   $      162,371
                                      ==================================


The following table summarizes the changes in the allowance for loan losses for
the mortgage loan portfolio during the six months ended June 30, 2008:


                                       11
<PAGE>


                         June 30, 2008
-----------------------------------------
         (dollars in thousands)
Balance, beginning of
 period                    $           81
Provision for loan losses             465
Charge-offs                             -
                         ----------------
Balance, end of period     $          546
                         ================

On a quarterly basis, the Company evaluates the adequacy of its allowance for
loan losses. As of June 30, 2008, the Company recorded an allowance for loan
losses of $546 thousand representing 36 basis points of the Company's mortgage
loan portfolio. As of December 31, 2007, the Company recorded an allowance for
loan losses of $81 thousand representing 5 basis points of the Company's
mortgage loan portfolio. At June 30, 2008, there were no loans 60 days or more
past due and all loans were accruing interest.

The geographic distribution of the Company's loans held for investment at June
30, 2008 was as follows:

                              (dollars in thousands)
--------------------------------------------------------------------------------
               State                  Number of Loans   Unpaid Principal Balance
--------------------------------------------------------------------------------
                 CA                          50           $     35,854
                 IL                          23                 14,947
                 NJ                          18                 11,642
                 SC                          8                   6,968
                 NY                          10                  6,741
                 MA                          7                   5,503
                 AZ                          8                   5,320
                 MN                          8                   5,250
                 WA                          7                   4,903
                 FL                          7                   4,770
                 NH                          7                   4,654
                 NV                          4                   4,327
                 CO                          5                   3,951
                 GA                          6                   3,914
                 VA                          5                   3,843
                 NC                          5                   3,440
                 MD                          5                   3,384
                 MO                          5                   3,380
                 TX                          5                   2,938
                 PA                          4                   2,695
                 CT                          4                   2,550
                 UT                          3                   2,374
Other states, individually
less than 1% of
aggregate current
balance                                      12                  8,981
Unamortized premium/discount                                    (1,700)
Allowance for loan losses                                         (546)
                                                        ------------------------
Total                                                     $    150,083
                                                        ========================


The Company did not sell any mortgage loans during the quarter or six months
ended June 30, 2008.

4.  Securitized Loans Held for Investment


                                       12
<PAGE>


The following table represents the Company's securitized residential mortgage
loans classified as held for investment at June 30, 2008. The Company did not
hold any securitized loans at December 31, 2007. At June 30, 2008 approximately
16.8% of the Company's securitized loans are adjustable rate mortgage loans and
13.7% are fixed rate mortgage loans. All of the adjustable rate loans held for
investment are hybrid ARMs. Hybrid ARMs are mortgages that have interest rates
that are fixed for an initial period (typically three, five, seven or 10 years)
and thereafter reset at regular intervals subject to interest rate caps. The
loans held for investment are carried at their principal balance outstanding
less an allowance for loan losses:


                                             June 30, 2008
---------------------------------------------------------------
                                         (dollars in thousands)
Securitized mortgage loans, at principal
 balance                                   $           614,278
Less: allowance for loan losses                           (698)
                                         ----------------------
Securitized mortgage loans held for
 investment                                $           613,580
                                         ======================

The following table summarizes the changes in the allowance for loan losses for
the mortgage loan portfolio during the six months ended June 30, 2008:


                         June 30, 2008
----------------------------------------
                          (dollars in
                            thousands)
Balance, beginning of
 period                   $            -
Provision for loan losses            698
Charge-offs                            -
                         ---------------
Balance, end of period    $          698
                         ===============


On a quarterly basis, the Company evaluates the adequacy of its allowance for
loan losses. At quarter end, the Company recorded an allowance for loan losses
of $698 thousand for the quarter ended June 30, 2008, representing 12 basis
points of the principal balance of the Company's securitized mortgage loan
portfolio. At June 30, 2008, there were no loans 60 days or more past due and
all loans were accruing interest.

During the quarter ended June 30, 2008, the Company transferred $619.7 million
of its residential mortgage loans held for investment to the PHHMC 2008-CIM1
Trust in a securitization transaction. In this transaction, the Company sold
$536.9 million of AAA-rated fixed and floating rate bonds to third party
investors and retained $46.3 million of AAA-rated mezzanine bonds and $36.5
million in subordinated bonds which provide credit support to the certificates
issued to third parties. The certificates issued by the trust are collateralized
by loans held for investment that have been transferred to the PHHMC 2008-CIM1
Trust. The Company incurred approximately $1.3 million in issuance costs that
were deducted from the proceeds of the transaction and are being amortized over
the life of the bonds. This transaction was accounted for as a financing
pursuant to SFAS 140, Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities.

5.  Fair Value Measurements

SFAS 157, defines fair value, establishes a framework for measuring fair value,
establishes a three-level valuation hierarchy for disclosure of fair value
measurement and enhances disclosure requirements for fair value measurements.
The valuation hierarchy is based upon the transparency of inputs to the
valuation of an asset or liability as of the measurement date. The three levels
are defined as follow:

      Level 1- inputs to the valuation methodology are quoted prices
      (unadjusted) for identical assets and liabilities in active markets.


                                       13
<PAGE>


      Level 2 - inputs to the valuation methodology include quoted prices for
      similar assets and liabilities in active markets, and inputs that are
      observable for the asset or liability, either directly or indirectly, for
      substantially the full term of the financial instrument.

      Level 3 - inputs to the valuation methodology are unobservable and
      significant to fair value.

Mortgage-Backed Securities and interest rate swaps are valued using a pricing
model. The MBS pricing model incorporates such factors as coupons, prepayment
speeds, spread to the Treasury and swap curves, convexity, duration, periodic
and life caps, and credit enhancement. Interest rate swaps are modeled by
incorporating such factors as the Treasury curve, LIBOR rates, and the receive
rate on the interest rate swaps. Management reviews the fair values determined
by the pricing model and compares its results to dealer quotes received on each
investment to validate reasonableness of the valuations indicated by the pricing
model. The dealer quotes will incorporate common market pricing methods,
including a spread measurement to the Treasury curve or interest rate swap curve
as well as underlying characteristics of the particular security including
coupon, periodic and life caps, rate reset period, issuer, additional credit
support and expected life of the security. The Company's financial assets and
liabilities carried at fair value on a recurring basis are valued at June 30,
2008 as follows:

                                         Level 1       Level 2       Level 3
                                                (dollars in thousands)
--------------------------------------------------------------------------------
Assets:
  Mortgage-Backed Securities           $           - $   1,116,586 $           -

Liabilities:
  Interest Rate Swaps                  $           - $      10,065 $           -

6.  Repurchase Agreements

(A)  Mortgage-Backed Securities

The Company had outstanding $909.1 million and $270.6 million of repurchase
agreements with weighted average borrowing rates of 4.85% and 5.02% and weighted
average remaining maturities of 23 and 22 days as of June 30, 2008 and December
31, 2007 respectively. At June 30, 2008, RMBS pledged as collateral under these
repurchase agreements had an estimated fair value of $961.4 million, carrying
value of $911.7 million, including accrued interest, and cash totaling $29.5
million. At December 31, 2007, RMBS pledged as collateral had an estimated fair
value of $271.7 million. The interest rates of these repurchase agreements are
generally indexed to the one-month LIBOR rate and reprice accordingly.

At June 30, 2008 and December 31, 2007, the repurchase agreements collateralized
by RMBS had the following remaining maturities:


                               June 30, 2008      December 31, 2007
                             ---------------------------------------
                                     (dollars in thousands)
Within 30 days                $         539,603   $          270,584
30 to 59 days                           344,972                    -
60 to 89 days                                 -                    -
90 to 119 days                           24,514                    -
Greater than or equal to 120
 days                                         -                    -
                             ---------------------------------------
Total                         $         909,089   $          270,584
                             =======================================

At June 30, 2008 and December 31, 2007, the Company did not have an amount at
risk greater than 10% of equity with any counterparty.

(B) Loans Held for Investment


                                       14
<PAGE>


The Company has entered into two master repurchase agreements pursuant to which
it finances mortgage loans. One agreement is a $500 million lending facility of
which $200 million is on an uncommitted basis. This agreement terminates January
16, 2009. The second agreement is a $350 million committed lending facility.
This agreement terminates January 29, 2010. As of June 30, 2008 and December 31,
2007, the Company did not have any amounts borrowed against these facilities. On
July 29, 2008, the Company terminated both lending facilities.

Currently the sub-prime mortgage sector is experiencing unprecedented losses and
there is weakness in the broader mortgage market that has increased volatility
in market valuation of investments and the availability of credit which may
adversely affect one or more of the Company's lenders and could cause one or
more of the Company's lenders to be unwilling or unable to provide it with
additional financing. This could potentially increase the Company's financing
costs and reduce liquidity. If one or more major market participants fail, it
could negatively impact the marketability of all fixed income securities and
this could negatively impact the value of the securities in the Company's
portfolio, thus reducing its net book value. Furthermore, if many of the
Company's lenders are unwilling or unable to provide it with additional
financing, the Company could be forced to sell its investments at an inopportune
time when prices are depressed.

7.  Securitized Debt

All of the Company's securitized debt is collateralized by residential mortgage
loans. For financial reporting purposes, the Company's securitized debt is
accounted for as a financing pursuant to SFAS 140, Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities. Thus, the
residential mortgage loans held as collateral are recorded in the assets of the
Company as securitized loans and the securitized debt is recorded as a liability
in the statement of financial condition.

At June 30, 2008, the securitized debt of the Company was collateralized by
residential mortgage loans and has a principal balance of $504.4 million. The
debt matures between the years 2023 and 2038. At June 30, 2008 the debt carried
a weighted average cost of financing equal to 5.96%. At December 31, 2007 the
Company had no securitized debt.


8.  Interest Rate Swaps

In connection with the Company's interest rate risk management strategy, the
Company economically hedges a portion of its interest rate risk by entering into
derivative financial instrument contracts. As of June 30, 2008, such instruments
are comprised of interest rate swaps, which in effect modify the cash flows on
repurchase agreements. The Company's swaps are used to lock-in a fixed rate
relative to a portion of its current and anticipated future 30-day term
repurchase agreements. The Company accounts for interest rate swaps as
freestanding derivatives with changes in fair value recorded in earnings.

The table below represents the Company's swaps outstanding:

<TABLE>
<CAPTION>
<S>               <C>                         <C>               <C>             <C>
                                                                      Net Estimated Fair
                                    Weighted AverageWeighted Average    Value/Carrying
                   Notional Amount      Pay Rate       Receive Rate          Value
-----------------------------------------------------------------------------------------
                                          (dollars in thousands)
June 30 ,2008      $       1,008,914           4.10%             2.48%          ($10,065)
December 31, 2007  $       1,235,000           4.04%             4.94%           ($4,156)
9.  Common Stock
</TABLE>

During the quarter ended June 30, 2008, the Company declared dividends to common
shareholders totaling $6.0 million or $0.16 per share, which were paid on July
31, 2008.

10.  Long Term Incentive Plan


                                       15
<PAGE>


The Company has adopted a long term stock incentive plan to provide incentives
to its independent directors, employees of FIDAC and its affiliates, to
stimulate their efforts towards the Company's continued success, long-term
growth and profitability and to attract, reward and retain personnel and other
service providers. The Incentive Plan authorizes the Compensation Committee of
the board of directors to grant awards, including incentive stock options,
non-qualified stock options, restricted shares and other types of incentive
awards. The Incentive Plan authorizes the granting of options or other awards
for an aggregate of the greater of 8.0% of the outstanding shares of its common
stock, or 3,119,988 shares, up to a ceiling of 40,000,000 shares.

As of June 30, 2008, the Company has granted restricted stock awards in the
amount of 1,301,000 shares to FIDAC's employees and the Company's independent
directors. Of these shares, 32,300 shares vested and 4,768 shares were forfeited
or cancelled during the quarter ended June 30, 2008. The awards to the
independent directors vested on the date of grant, and the awards to FIDAC's
employees vest quarterly over a period of 10 years.

At June 30, 2008 there are approximately 1.2 million unvested shares of
restricted stock issued to employees of FIDAC. For the three months ended June
30, 2008, compensation expense less general and administrative costs associated
with the amortization of the fair value of the restricted stock totaled $337
thousand.

11.  Income Taxes

As a REIT, the Company is not subject to Federal income tax on earnings
distributed to its shareholders. Most states recognize REIT status as well. The
Company has decided to distribute the majority of its income. During the quarter
ended June 30, 2008, the Company recorded no income tax expense related to state
and federal tax liabilities on undistributed income for an effective tax rate of
0%.

12.  Credit Risk and Interest Rate Risk

The Company's primary components of market risk are credit risk and interest
rate risk. The Company is subject to credit risk in connection with its
investments in residential mortgage loans and credit sensitive mortgage-backed
securities. When the Company assumes credit risk, it attempts to minimize
interest rate risk through asset selection, hedging and matching the income
earned on mortgage assets with the cost of related liabilities. The Company is
subject to interest rate risk, primarily in connection with its investments in
fixed-rate and adjustable-rate mortgage backed securities, residential mortgage
loans and repurchase agreements. When the Company assumes interest rate risk, it
minimizes credit risk through asset selection. The Company's strategy is to
purchase loans underwritten to agreed-upon specifications of selected
originators in an effort to mitigate credit risk. The Company has established a
whole loan target market including prime borrowers with FICO scores generally
greater than 650, Alt-A documentation, geographic diversification,
owner-occupied property, moderate loan size and moderate loan to value ratio.
These factors are considered to be important indicators of credit risk.

13.  Management Agreement and Related Party Transactions

The Company has entered into a management agreement with FIDAC, which provides
for an initial term through December 31, 2010 with automatic one-year extension
options and subject to certain termination rights. The Company pays FIDAC a
quarterly management fee equal to 1.75% per annum of the gross Stockholders'
Equity (as defined in the management agreement) of the Company. FIDAC is also
entitled to a quarterly incentive fee equal to 20% of the dollar amount by which
Core Earnings (as defined in the management agreement) on a rolling four-quarter
basis and before the incentive management fee, exceeds the product of (1) the
weighted average of the issue price per share of all of our public offerings
multiplied by the weighted average number of shares of common stock outstanding
in such quarter and (2) 0.50% plus one-fourth of the average of the one month
LIBOR rate for such quarter and the previous three quarters. For the initial
four quarters following the Company's initial public offering, Core Earnings and
the LIBOR rate will be calculated on the basis of each of the previously
completed quarters on an annualized basis. Core Earnings and LIBOR rate for the
initial quarter will each be calculated from the settlement date of the offering
on an annualized basis. At June 30, 2008 quarterly management fees in the amount
of $2.2 million were accrued and payable to FIDAC. At December 31, 2007
quarterly management fees in the amount of $1.2 million were accrued and payable
to FIDAC.

The Company is obligated to reimburse FIDAC for its costs incurred under the
management agreement. In addition, the management agreement permits FIDAC to
require the Company to pay for its pro rata portion of rent, telephone,
utilities, office furniture, equipment, machinery and other office, internal and
overhead expenses of FIDAC incurred in the operation of the Company. These
expenses are allocated between FIDAC and the Company based on the ratio of the
Company's proportion of gross assets compared to all remaining gross assets
managed by FIDAC as calculated at each quarter end. FIDAC and the Company will
modify this allocation methodology, subject to the Company's board of directors'
approval if the allocation becomes inequitable (i.e., if the Company becomes
very highly leveraged compared to FIDAC's other funds and accounts). For the
quarter ending June 30, 2008, FIDAC has waived its right to request
reimbursement from the Company for these expenses. The Company was required to
reimburse FIDAC for all costs FIDAC paid on behalf of the Company incurred in
connection with the formation, organization and initial public offering of the
Company, which amounted to $697,947.


                                       16
<PAGE>


During the quarter ended June 30, 2008, 32,300 shares of restricted stock issued
by the Company to FIDAC's employees vested, as discussed in Note 10.

In March 2008, the Company entered into a RMBS repurchase agreement and a
receivables sales agreement with Annaly. These agreements contain customary
representations, warranties and covenants. As of June 30, 2008, the Company was
financing $50 million under this agreement. As of August 6, 2008, the Company
had $606 million outstanding under this agreement, which constitutes 48% of its
financing.

14.  Commitments and Contingencies

From time to time, the Company may become involved in various claims and legal
actions arising in the ordinary course of business. Management is not aware of
any reported or unreported contingencies at June 30, 2008.


                                       17
<PAGE>


ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
--------------------------------------------------------------------------------
     OF OPERATIONS
     -------------

Special Note Regarding Forward-Looking Statements

      We make forward-looking statements in this report that are subject to
risks and uncertainties. These forward-looking statements include information
about possible or assumed future results of our business, financial condition,
liquidity, results of operations, plans and objectives. When we use the words
"believe," "expect," "anticipate," "estimate," "plan," "continue," "intend,"
"should," "may," "would," "will" or similar expressions, we intend to identify
forward-looking statements. Statements regarding the following subjects, among
others, are forward-looking by their nature:

     o    our business and investment strategy;

     o    our projected operating results;

     o    our ability to obtain future financing arrangements;

     o    general volatility of the securities markets in which we invest;

     o    our expected investments;

     o    interest rate  mismatches  between our  investments and our borrowings
          used to fund such purchases;

     o    changes in interest rates and mortgage prepayment rates;

     o    effects of interest rate caps on our investments;

     o    rates of default or decreased recovery rates on our investments;

     o    prepayments of the mortgage and other loans underlying our
          mortgage-backed or other asset-backed securities;

     o    the degree to which our hedging strategies may or may not protect us
          from interest rate volatility;

     o    changes in governmental regulations, tax law and rates and similar
          matters;

     o    availability of investment opportunities in real estate-related and
          other securities;

     o    availability of qualified personnel;

     o    estimates relating to our ability to make distributions to our
          stockholders in the future;

     o    our understanding of our competition; and

     o    market trends in our industry, interest rates, the debt securities
          markets or the general economy.

      The forward-looking statements are based on our beliefs, assumptions and
expectations of our future performance, taking into account all information
currently available to us. You should not place undue reliance on these
forward-looking statements. These beliefs, assumptions and expectations can
change as a result of many possible events or factors, not all of which are
known to us. Some of these factors are described under the caption "Risk
Factors" in our most recent Annual Report on Form 10-K and any subsequent
Quarterly Reports on Form 10-Q. If a change occurs, our business, financial
condition, liquidity and results of operations may vary materially from those
expressed in our forward-looking statements. Any forward-looking statement
speaks only as of the date on which it is made. New risks and uncertainties
arise from time to time, and it is impossible for us to predict those events or
how they may affect us. Except as required by law, we are not obligated to, and
do not intend to, update or revise any forward-looking statements, whether as a
result of new information, future events or otherwise.


                                       18
<PAGE>


Executive Summary

      We are a specialty finance company that invests in residential mortgage
loans, residential mortgage-backed securities, real estate related securities
and various other asset classes. We are externally managed by FIDAC. We intend
to elect and qualify to be taxed as a REIT for federal income tax purposes
commencing with our taxable year ending on December 31, 2007. Our targeted asset
classes and the principal investments we expect to make in each are as follows:

o     Whole mortgage loans, consisting of:

     o    Prime mortgage loans

     o    Jumbo prime mortgage loans

     o    Alt-A mortgage loans

o     RMBS, consisting of:

     o    Non-Agency RMBS, including investment-grade and non-investment grade
          classes, including the BB-rated, B-rated and non-rated classes

     o    Agency RMBS

o     Asset Backed Securities, or ABS, consisting of:

     o    Debt and equity tranches of CDOs

     o    CMBS

     o    Consumer and non-consumer ABS, including investment-grade and
          non-investment grade classes, including the BB-rated, B-rated and
          non-rated classes

      We completed our initial public offering on November 21, 2007. In that
offering and in a concurrent private offering we raised net proceeds before
offering expenses of approximately $533.6 million. We have commenced investing
these proceeds, and as of June 30, 2008, had a portfolio of RMBS and whole
mortgage loans of approximately $1.9 billion.

      Our objective is to provide attractive risk-adjusted returns to our
investors over the long-term, primarily through dividends and secondarily
through capital appreciation. We intend to achieve this objective by investing
in a broad class of financial assets to construct an investment portfolio that
is designed to achieve attractive risk-adjusted returns and that is structured
to comply with the various federal income tax requirements for REIT status. We
expect that over the near term our investment portfolio will continue to be
weighted toward non-Agency RMBS, subject to maintaining our REIT qualification
and our 1940 Act exemption, which may, depending on the composition of our
investment portfolio, require us to purchase Agency RMBS or other qualifying
assets. Over time we expect that our investment portfolio will become more
weighted toward residential mortgage loans.

      Our investment strategy is intended to take advantage of opportunities in
the current interest rate and credit environment. We will adjust our strategy to
changing market conditions by shifting our asset allocations across these
various asset classes as interest rate and credit cycles change over time. We
believe that our strategy, combined with FIDAC's experience, will enable us to
pay dividends and achieve capital appreciation throughout changing market
cycles. We expect to take a long-term view of assets and liabilities, and our
reported earnings and mark-to-market valuations at the end of a financial
reporting period will not significantly impact our objective of providing
attractive risk-adjusted returns to our stockholders over the long-term.

      We use leverage to seek to increase our potential returns and to fund the
acquisition of our assets. Our income is generated primarily by the difference,
or net spread, between the income we earn on our assets and the cost of our
borrowings. We expect to finance our investments using a variety of financing
sources including repurchase agreements, warehouse facilities, securitizations,
commercial paper and term financing CDOs. We expect to manage our debt by
utilizing interest rate hedges, such as interest rate swaps, to reduce the
effect of interest rate fluctuations related to our debt.


                                       19
<PAGE>


Recent Developments

      We commenced operations in November 2007 in the midst of challenging
market conditions which affected the cost and availability of financing from the
facilities with which we expected to finance our investments. These instruments
included repurchase agreements, warehouse facilities, securitizations,
asset-backed commercial paper (ABCP) and term CDOs. The liquidity crisis which
commenced in August 2007 affected each of these sources--and their individual
providers--to different degrees; some sources generally became unavailable, some
available but at a high cost, and some were largely unaffected. For example, in
the repurchase agreement market, non-Agency RMBS became harder to finance,
depending on the type of assets collateralizing the RMBS. The amount, term and
margin requirements associated with these types of financings were also
impacted. At that time, warehouse facilities to finance whole loan prime
residential mortgages were generally available from major banks, but at
significantly higher cost and had greater margin requirements than previously
offered. It was also extremely difficult to term finance whole loans through
securitization or bonds issued by a CDO structure. Financing using ABCP froze as
issuers became unable to place (or roll) their securities, which resulted, in
some instances, in forced sales of mortgage-backed securities, or MBS, and other
securities which further negatively impacted the market value of these assets.

      Although the credit markets had been undergoing much turbulence, as we
started ramping up our portfolio, we noted a slight easing. We entered into a
number of repurchase agreements we could use to finance RMBS. In January 2008,
we entered into two whole mortgage loan repurchase agreements. As we began to
see the availability of financing, we were also seeing better underwriting
standards used to originate new mortgages. We commenced buying and financing
RMBS and also entered into agreements to purchase whole mortgage loans. We
purchased high credit quality assets which we believed we would be readily able
to finance.

      Beginning mid-February 2008, credit markets experienced a dramatic and
sudden adverse change. The severity of the limitation on liquidity was largely
unanticipated by the markets. Credit once again froze, and in the mortgage
market, valuations of non-Agency RMBS and whole mortgage loans came under severe
pressure. This credit crisis began in early February 2008, when a heavily
leveraged investor announced that it had to de-lever and liquidate a portfolio
of approximately $30 billion of non-Agency RMBS. Prices of these types of
securities dropped dramatically, and lenders started lowering the prices on
non-Agency RMBS that they held as collateral to secure the loans they had
extended. The subsequent failure of a major investment bank worsened the crisis.
During the past six months, due to the deterioration in the market value of our
assets, we received margin calls under our repurchase agreements, amended
liquidity and net income covenants in our warehouse facilities, obtained
additional funding from third parties, including from Annaly, and took other
steps to increase our liquidity.

      The challenges of the first quarter have continued into and subsequent to
the second quarter, as financing difficulties have severely pressured liquidity
and asset values. Securities trading remains limited and mortgage securities
financing markets remain challenging as the industry continues to report
negative news. This dislocation in the non-Agency mortgage sector has made it
difficult for us to obtain short-term financing on favorable terms. As a result,
we have completed loan securitizations in order to obtain long-term financing
and terminated our un-utilized whole loan repurchase agreements in order to
avoid paying non-usage fees under those agreements. In addition, we have
continued to seek funding from Annaly. Under these circumstances, we expect to
take actions intended to protect our liquidity, which may include reducing
borrowings and disposing of assets.

      During this period of market dislocation, fiscal and monetary policymakers
have established new liquidity facilities for primary dealers and commercial
banks, reduced short-term interest rates, and passed legislation that will
address the challenges of mortgage borrowers and lenders. This legislation, the
Housing and Economic Recovery Act of 2008, seeks to forestall home foreclosures
for distressed borrowers and assist communities with foreclosure problems, as
well as create a stronger regulator for, and provide economic support to, Fannie
Mae and Freddie Mac, institutions that are critical to the liquidity and
stability of the mortgage market. Although these aggressive steps are intended
to protect and support the US housing and mortgage market, we continue to
operate under very difficult market conditions.


                                       20
<PAGE>


Trends

      We expect the results of our operations to be affected by various factors,
many of which are beyond our control. Our results of operations will primarily
depend on, among other things, the level of our net interest income, the market
value of our assets, and the supply of and demand for such assets. Our net
interest income, which reflects the amortization of purchase premiums and
accretion of discounts, varies primarily as a result of changes in interest
rates, borrowing costs, and prepayment speeds, which is a measurement of how
quickly borrowers pay down the unpaid principal balance on their mortgage loans.

      Prepayment Speeds. Prepayment speeds, as reflected by the Constant
Prepayment Rate, or CPR, vary according to interest rates, the type of
investment, conditions in financial markets, competition and other factors, none
of which can be predicted with any certainty. In general, when interest rates
rise, it is relatively less attractive for borrowers to refinance their mortgage
loans, and as a result, prepayment speeds tend to decrease. When interest rates
fall, prepayment speeds tend to increase. For mortgage loan and RMBS investments
purchased at a premium, as prepayment speeds increase, the amount of income we
earn decreases because the purchase premium we paid for the bonds amortizes
faster than expected. Conversely, decreases in prepayment speeds result in
increased income and can extend the period over which we amortize the purchase
premium. For mortgage loan and RMBS investments purchased at a discount, as
prepayment speeds increase, the amount of income we earn increases because of
the acceleration of the accretion of the discount into interest income.
Conversely, decreases in prepayment speeds result in decreased income and can
extend the period over which we accrete the purchase discount into interest
income.

      Rising Interest Rate Environment. As indicated above, as interest rates
rise, prepayment speeds generally decrease, increasing our interest income.
Rising interest rates, however, increase our financing costs which may result in
a net negative impact on our net interest income. In addition, if we acquire
Agency and non-Agency RMBS collateralized by monthly reset adjustable-rate
mortgages, or ARMs, and three- and five-year hybrid ARMs, such interest rate
increases could result in decreases in our net investment income, as there could
be a timing mismatch between the interest rate reset dates on our RMBS portfolio
and the financing costs of these investments. Monthly reset ARMs are ARMs on
which coupon rates reset monthly based on indices such as the one-month London
Interbank Offering Rate, or LIBOR. Hybrid ARMs are mortgages that have interest
rates that are fixed for an initial period (typically three, five, seven or 10
years) and thereafter reset at regular intervals subject to interest rate caps.

      With respect to our floating rate investments, such interest rate
increases should result in increases in our net investment income because our
floating rate assets are greater in amount than the related floating rate
liabilities. Similarly, such an increase in interest rates should generally
result in an increase in our net investment income on fixed-rate investments
made by us because our fixed-rate assets would be greater in amount than our
fixed-rate liabilities. We expect, however, that our fixed-rate assets would
decline in value in a rising interest rate environment and that our net interest
spreads on fixed rate assets could decline in a rising interest rate environment
to the extent such assets are financed with floating rate debt.

      Credit Risk. One of our strategic focuses is acquiring assets which we
believe to be of high credit quality. We believe this strategy will generally
keep our credit losses and financing costs low. We retain the risk of potential
credit losses on all of the residential mortgage loans we hold in our portfolio.
Additionally, some of our investments in RMBS may be qualifying interests for
purposes of maintaining our exemption from the 1940 Act because we retain a 100%
ownership interest in the underlying loans. If we purchase all classes of these
securitizations, we have the credit exposure on the underlying loans. Prior to
the purchase of these securities, we conduct a due diligence process that allows
us to remove loans that do not meet our credit standards based on loan-to-value
ratios, borrowers' credit scores, income and asset documentation and other
criteria that we believe to be important indications of credit risk.

      Size of Investment Portfolio. The size of our investment portfolio, as
measured by the aggregate unpaid principal balance of our mortgage loans and
aggregate principal balance of our mortgage related securities and the other
assets we own is also a key revenue driver. Generally, as the size of our
investment portfolio grows, the amount of interest income we receive increases.
The larger investment portfolio, however, drives increased expenses as we incur
additional interest expense to finance the purchase of our assets.


                                       21
<PAGE>


      Since changes in interest rates may significantly affect our activities,
our operating results depend, in large part, upon our ability to effectively
manage interest rate risks and prepayment risks while maintaining our status as
a REIT.

      Current Environment. While the current situation in the sub-prime mortgage
sector may provide us opportunities, the current weakness in the broader
mortgage market could adversely affect one or more of our potential lenders and
could cause one or more of our potential lenders to be unwilling or unable to
provide us with financing or require us to post additional collateral. In
general, this could potentially increase our financing costs and reduce our
liquidity or require us to sell assets at an inopportune time. We expect to use
a number of sources to finance our investments, including repurchase agreements,
warehouse facilities, securitizations, asset-backed commercial paper and term
CDOs. Current market conditions have affected the cost and availability of
financing from each of these sources and their individual providers to different
degrees; some sources generally are unavailable, some are available but at a
high cost, and some are largely unaffected. For example, in the repurchase
agreement market, borrowers have been affected differently depending on the type
of security they are financing. Non-Agency RMBS have been harder to finance,
depending on the type of assets collateralizing the RMBS. The amount, term and
margin requirements associated with these types of financings have been
negatively impacted.

      Currently, warehouse facilities to finance whole loan prime residential
mortgages are generally available from major banks, but at significantly higher
cost and have greater margin requirements than previously offered. Many major
banks that offer warehouse facilities have also reduced the amount of capital
available to new entrants and consequently the size of those facilities offered
now are smaller than those previously available. We decided to terminate our two
whole loan repurchase agreements in order to avoid paying non-usage fees under
those agreements.

      It is currently a challenging market to term finance whole loans through
securitization or bonds issued by a CDO structure. The highly rated senior bonds
in these securitizations and CDO structures currently have liquidity, but at
much wider spreads than issues priced in recent history. The junior subordinate
tranches of these structures currently have few buyers and current market
conditions have forced issuers to retain these lower rated bonds rather than
sell them.

      Certain issuers of asset-backed commercial paper, or ABCP, have been
unable to place (or roll) their securities, which has resulted, in some
instances, in forced sales of MBS and other securities which has further
negatively impacted the market value of these assets. These market conditions
are fluid and likely to change over time. As a result, the execution of our
investment strategy may be dictated by the cost and availability of financing
from these different sources.

      If one or more major market participants fails or otherwise experiences a
major liquidity crisis, as was the case for Bear Stearns & Co. in March 2008, it
could negatively impact the marketability of all fixed income securities and
this could negatively impact the value of the securities we acquire, thus
reducing our net book value. Furthermore, if many of our potential lenders are
unwilling or unable to provide us with financing, we could be forced to sell our
securities or residential mortgage loans at an inopportune time when prices are
depressed. For example, for the quarter ended March 31, 2008, we sold assets
with a carrying value of $369.9 million for an aggregate loss of $31.2 million.
We did not sell any assets during the quarter ended June 30, 2008.

      In the current market, it may be difficult or impossible to obtain third
party pricing on the investments we purchase. In addition, validating third
party pricing for our investments may be more subjective as fewer participants
may be willing to provide this service to us. Moreover, the current market is
more illiquid than in recent history for some of the investments we purchase.
Illiquid investments typically experience greater price volatility as a ready
market does not exist. As volatility increases or liquidity decreases we may
have greater difficulty financing our investments which may negatively impact
our earnings and the execution of our investment strategy.

Critical Accounting Policies

      Our financial statements are prepared in accordance with accounting
principles generally accepted in the United States of America. These accounting
principles may require us to make some complex and subjective decisions and
assessments. Our most critical accounting policies will involve decisions and
assessments that could affect our reported assets and liabilities, as well as
our reported revenues and expenses. We believe that all of the decisions and
assessments upon which our financial statements are based will be reasonable at
the time made and based upon information available to us at that time. At each
quarter end, we calculate estimated fair value using a pricing model. We
validate our pricing model by obtaining independent pricing on all of our assets
and performing a verification of those sources to our own internal estimate of
fair value. We have identified what we believe will be our most critical
accounting policies to be the following:


                                       22
<PAGE>


Valuation of Investments

      On January 1, 2008, we adopted SFAS 157, which defines fair value,
establishes a framework for measuring fair value in accordance with GAAP and
expands disclosures about fair value measurements. The valuation hierarchy is
based upon the transparency of inputs to the valuation of an asset or liability
as of the measurement date. The three levels are defined as follow:

      Level 1- inputs to the valuation methodology are quoted prices
      (unadjusted) for identical assets and liabilities in active markets.

      Level 2 - inputs to the valuation methodology include quoted prices for
      similar assets and liabilities in active markets, and inputs that are
      observable for the asset or liability, either directly or indirectly, for
      substantially the full term of the financial instrument.

      Level 3 - inputs to the valuation methodology are unobservable and
      significant to fair value.

      Mortgage-Backed Securities and interest rate swaps are valued using a
pricing model. The MBS pricing model incorporates such factors as coupons,
prepayment speeds, spread to the Treasury and swap curves, convexity, duration,
periodic and life caps, and credit enhancement. Interest rate swaps are modeled
by incorporating such factors as the Treasury curve, LIBOR rates, and the
receive rate on the interest rate swaps. Management reviews the fair values
determined by the pricing model and compares its results to dealer quotes
received on each investment to validate the reasonableness of the valuations
indicated by the pricing models. The dealer quotes will incorporate common
market pricing methods, including a spread measurement to the Treasury curve or
interest rate swap curve as well as underlying characteristics of the particular
security including coupon, periodic and life caps, rate reset period, issuer,
additional credit support and expected life of the security.

      Any changes to the valuation methodology are reviewed by management to
ensure the changes are appropriate. As markets and products develop and the
pricing for certain products becomes more transparent, we continue to refine our
valuation methodologies. The methods used by us may produce a fair value
calculation that may not be indicative of net realizable value or reflective of
future fair values. Furthermore, while we believe our valuation methods are
appropriate and consistent with other market participants, the use of different
methodologies, or assumptions, to determine the fair value of certain financial
instruments could result in a different estimate of fair value at the reporting
date. We use inputs that are current as of the measurement date, which may
include periods of market dislocation, during which price transparency may be
reduced. This condition could cause our financial instruments to be reclassified
from Level 2 to Level 3 in the future.

      We define the fair value of our RMBS using "Level 2" methodology as
described above.

      Loans Held for Investment

      We purchase residential mortgage loans and classify them as loans held for
investment on the statement of financial condition. Loans held for investment
are intended to be held to maturity and, accordingly, are reported at the
principal amount outstanding, net of provisions for loan losses.

       Loan loss provisions are examined quarterly and updated to reflect
expectations of future probable credit losses based on factors such as
originator historical losses, geographic concentration, individual loan
characteristics, experienced losses, and expectations of future loan pool
behavior. As credit losses occur, the provision for loan losses will reflect
that realization.

      When we determine that it is probable that contractually due specific
amounts are deemed uncollectable, the loan is considered impaired. To measure
our impairment we determine the excess of the recorded investment amount over
the net fair value of the collateral, as reduced by selling costs. Any
deficiency between the carrying amount of an asset and the net sales price of
repossessed collateral is charged to the allowance for loan losses.


                                       23
<PAGE>


        An allowance for mortgage loans is maintained at a level believed
adequate by management to absorb probable losses. We may elect to sell a loan
held for investment due to adverse changes in credit fundamentals. Once the
determination has been made by us that we will no longer hold the loan for
investment, we will account for the loan at the lower of amortized cost or
estimated fair value. The reclassification of the loan and recognition of
impairments could adversely affect our reported earnings.

      Valuations of Available-for-Sale Securities

      We expect our investments in RMBS will be primarily classified as
available-for-sale securities that are carried on the statement of financial
condition at their fair value. This classification will result in changes in
fair values being recorded as statement of financial condition adjustments to
accumulated other comprehensive income or loss, which is a component of
stockholders' equity.

      Our available-for-sale securities have fair values as determined with
reference to fair values calculated using a pricing model. Management reviews
the fair values generated to insure prices are reflective of the current market.
We perform a validation of the fair value calculated by the pricing model by
comparing its results to independent prices provided by dealers in the
securities and/or third party pricing services. If dealers or independent
pricing services are unable to provide a price for an asset, or if the price
provided by them is deemed unreliable by FIDAC, then the asset will be valued at
its fair value as determined in good faith by FIDAC. The pricing is subject to
various assumptions which could result in different presentations of value.

      When the fair value of an available-for-sale security is less than its
amortized cost for an extended period, we consider whether there is an
other-than-temporary impairment in the value of the security. If, based on our
analysis, an other-than-temporary impairment exists, the cost basis of the
security is written down to the then-current fair value, and the unrealized loss
is transferred from accumulated other comprehensive loss as an immediate
reduction of current earnings (as if the loss had been realized in the period of
other-than-temporary impairment). The determination of other-than-temporary
impairment is a subjective process, and different judgments and assumptions
could affect the timing of loss realization.

      We consider the following factors when determining an other-than-temporary
impairment for a security:

     o    The length of time and the extent to which the market value has been
          less than the amortized cost;

     o    Whether the security has been downgraded by a rating agency; and

     o    Our intent to hold the security for a period of time sufficient to
          allow for any anticipated recovery in market value.

   The determination of other-than-temporary impairment is made at least
quarterly. If we determine an impairment to be other than temporary we will
realize a loss which will negatively impact current income.

      Investment Consolidation

      For each investment we make, we will evaluate the underlying entity that
issued the securities we will acquire or to which we will make a loan to
determine the appropriate accounting. In performing our analysis, we refer to
guidance in Statement of Financial Accounting Standards (SFAS) No. 140,
Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities, and FASB Interpretation No. (FIN) 46R, Consolidation of Variable
Interest Entities. FIN 46R addresses the application of Accounting Research
Bulletin No. 51, Consolidated Financial Statements, to certain entities in which
voting rights are not effective in identifying an investor with a controlling
financial interest. In variable interest entities, or VIEs, an entity is subject
to consolidation under FIN 46R if the investors either do not have sufficient
equity at risk for the entity to finance its activities without additional
subordinated financial support, are unable to direct the entity's activities, or
are not exposed to the entity's losses or entitled to its residual returns. VIEs
within the scope of FIN 46R are required to be consolidated by their primary
beneficiary. The primary beneficiary of a VIE is determined to be the party that
absorbs a majority of the entity's expected losses, its expected returns, or
both. This determination can sometimes involve complex and subjective analyses.


                                       24
<PAGE>


      Interest Income Recognition

      Interest income on available-for-sale securities and loans held for
investment is recognized over the life of the investment using the effective
interest method as described by SFAS No. 91, Accounting for Nonrefundable Fees
and Costs Associated with Originating or Acquiring Loans and Initial Direct
Costs of Leases, for securities of high credit quality and Emerging Issues Task
Force No. 99-20, Recognition of Interest Income and Impairment on Purchased and
Retained Beneficial Interests in Securitized Financial Assets, for all other
securities. Income recognition is suspended for loans when, in the opinion of
management, a full recovery of income and principal becomes doubtful. Income
recognition is resumed when the loan becomes contractually current and
performance is demonstrated to be resumed.

      Under SFAS No. 91 and Emerging Issues Task Force No. 99-20, management
will estimate, at the time of purchase, the future expected cash flows and
determine the effective interest rate based on these estimated cash flows and
our purchase price. As needed, these estimated cash flows will be updated and a
revised yield computed based on the current amortized cost of the investment. In
estimating these cash flows, there will be a number of assumptions that will be
subject to uncertainties and contingencies. These include the rate and timing of
principal payments (including prepayments, repurchases, defaults and
liquidations), the pass-through or coupon rate and interest rate fluctuations.
In addition, interest payment shortfalls due to delinquencies on the underlying
mortgage loans, and the timing of the magnitude of credit losses on the mortgage
loans underlying the securities have to be judgmentally estimated. These
uncertainties and contingencies are difficult to predict and are subject to
future events that may impact management's estimates and our interest income.

      Accounting For Derivative Financial Instruments

      Our policies permit us to enter into derivative contracts, including
interest rate swaps and interest rate caps, as a means of mitigating our
interest rate risk. We intend to use interest rate derivative instruments to
mitigate interest rate risk rather than to enhance returns.

  We account for derivative financial instruments in accordance with SFAS No.
133, Accounting for Derivative Instruments and Hedging Activities, as amended
and interpreted. SFAS No. 133 requires an entity to recognize all derivatives as
either assets or liabilities in the statement of financial condition and to
measure those instruments at fair value. Additionally, the fair value
adjustments will affect either other comprehensive income in stockholders'
equity until the hedged item is recognized in earnings or net income depending
on whether the derivative instrument qualifies as a hedge for accounting
purposes and, if so, the nature of the hedging activity. We have elected not to
qualify for hedge accounting treatment. As a result, our operating results may
suffer because losses on the derivatives that we enter into may not be offset by
a change in the fair value of the related hedged transaction.

      In the normal course of business, we may use a variety of derivative
financial instruments to manage, or hedge, interest rate risk. These derivative
financial instruments must be effective in reducing our interest rate risk
exposure in order to qualify for hedge accounting. When the terms of an
underlying transaction are modified, or when the underlying hedged item ceases
to exist, all changes in the fair value of the instrument are included in net
income for each period until the derivative instrument matures or is settled.
Any derivative instrument used for risk management that does not meet the
hedging criteria is carried at fair value with the changes in value included in
net income.

      Derivatives will be used for economic hedging purposes rather than
speculation. We will rely on quotations from third parties to determine fair
values. If our hedging activities do not achieve our desired results, our
reported earnings may be adversely affected.

      Reserve for Possible Credit Losses

      The expense for possible credit losses in connection with debt investments
is the charge to earnings to increase the allowance for possible credit losses
to the level that management estimates to be adequate considering delinquencies,
loss experience and collateral quality. Other factors considered relate to
geographic trends and product diversification, the size of the portfolio and
current economic conditions. Based upon these factors, we establish the
provision for possible credit losses by category of asset. When it is probable
that we will be unable to collect all amounts contractually due, the account is
considered impaired.


                                       25
<PAGE>


      Where impairment is indicated, a valuation write-down or write-off is
measured based upon the excess of the recorded investment amount over the net
fair value of the collateral, as reduced by selling costs. Any deficiency
between the carrying amount of an asset and the net sales price of repossessed
collateral is charged to the allowance for credit losses.

      Income Taxes

      We intend to elect and qualify to be taxed as a REIT. Accordingly, we will
generally not be subject to corporate federal or state income tax to the extent
that we make qualifying distributions to our stockholders, and provided we
satisfy on a continuing basis, through actual investment and operating results,
the REIT requirements including certain asset, income, distribution and stock
ownership tests. If we fail to qualify as a REIT, and do not qualify for certain
statutory relief provisions, we will be subject to federal, state and local
income taxes and may be precluded from qualifying as a REIT for the subsequent
four taxable years following the year in which we lost our REIT qualification.
Accordingly, our failure to qualify as a REIT could have a material adverse
impact on our results of operations and amounts available for distribution to
our stockholders.

      The dividends paid deduction of a REIT for qualifying dividends to its
stockholders is computed using our taxable income as opposed to net income
reported on the financial statements. Taxable income, generally, will differ
from net income reported on the financial statements because the determination
of taxable income is based on tax provisions and not financial accounting
principles.

      In the future, we may create subsidiaries and treat them as taxable REIT
subsidiaries, or TRSs. In general, a TRS of ours may hold assets and engage in
activities that we cannot hold or engage in directly and generally may engage in
any real estate or non-real estate-related business. A TRS is subject to
federal, state and local corporate income taxes.

      While our TRS will generate net income, our TRS can declare dividends to
us which will be included in our taxable income and necessitate a distribution
to our stockholders. Conversely, if we retain earnings at the TRS level, no
distribution is required and we can increase book equity of the consolidated
entity.

Financial Condition

      At June 30, 2008, our portfolio consisted of $1.1 billion of RMBS and of
approximately $150.0 million of whole mortgage loans.

The following table summarizes certain characteristics of our portfolio at June
30, 2008 and December 31, 2007.

<TABLE>
<CAPTION>
<S>                                                                   <C>             <C>
                                                                June 30,     December 31,
                                                                  2008            2007
--------------------------------------------------------------------------------------------

Leverage at period-end                                                3.6:1           0.5:1
Residential mortgage-backed securities as a % of portfolio             61.8%           87.5%
Residential mortgage loans as a % of portfolio                          7.7%           12.5%
Loans collateralizing secured debt as a % of portfolio                 30.5%              -
Fixed-rate investments as % of portfolio                               20.0%           14.4%
Adjustable-rate investments as % of portfolio                          80.0%           85.6%
Fixed-rate investments
    Residential mortgage-backed securities as a % of fixed-
     rate assets                                                       16.0%           39.5%
    Residential mortgage loans as a % of fixed-rate assets             15.2%           60.5%
    Loans collateralizing secured debt as a % of fixed-rate
     assets                                                            68.8%              -
Adjustable-rate investments
    Residential mortgage-backed securities as a % of
     adjustable-rate assets                                            73.2%           95.5%
    Residential mortgage loans as a % of adjustable-rate
     assets                                                             5.8%            4.5%
</TABLE>


                                       26
<PAGE>


<TABLE>
<CAPTION>
<S>                                                                   <C>             <C>
    Loans collateralizing secured debt as a % of adjustable-
     rate assets                                                       21.0%              -
Annualized yield on average earning assets during the period           6.18%           7.02%
Annualized cost of funds on average repurchase agreements
 balance during the period                                             5.53%           5.08%
Annualized interest rate spread during the period                      0.65%           1.94%
Weighted average yield on assets at period-end                         6.18%           6.62%
Weighted average cost of funds at period-end                           5.35%           5.02%
 Residential Mortgage-Backed Securities
</TABLE>

The table below summarizes our RMBS investments at June 30, 2008 and December
31, 2007:

                                  June 30,     December 31, 2007
                                    2008
                                    (dollars in thousands)
----------------------------------------------------------------
Amortized cost                 $     1,221,567  $     1,114,137
Unrealized gains                             -           10,675
Unrealized losses                     (104,981)            (522)
                              ----------------------------------
Fair value                     $     1,116,586  $     1,124,290
                              ==================================

      As of June 30, 2008, the RMBS in our portfolio were purchased at a net
discount to their par value. Our RMBS had a weighted average amortized cost of
99.4% and 98.8% at June 30, 2008 and December 31, 2007, respectively.

      The following tables summarize certain characteristics of our RMBS
portfolio at June 30, 2008 and December 31, 2007.

                                            Weighted Averages
                    Estimated Value                          Constant
                      (dollars in               Yield to     Prepayment
                     thousands) (1)   Coupon     Maturity      Rate(2)
-------------------------------------------------------------------------

June 30, 2008        $    1,116,586       6.27%       6.53%           13%
December 31, 2007    $    1,124,290       6.32%       6.87%           10%

(1)  All assets listed in this chart are carried at their fair value.
(2)  Represents the estimated percentage of principal that will be prepaid over
     the next three months based on historical principal paydowns.

      All of our RMBS investments June 30, 2008 and December 31, 2007 carried
actual or implied AAA credit ratings.

      Actual maturities of RMBS are generally shorter than stated contractual
maturities, as they are affected by the contractual lives of the underlying
mortgages, periodic payments of principal, and prepayments of principal. The
stated contractual final maturity of the mortgage loans underlying our portfolio
of RMBS ranges up to 40 years, but the expected maturity is subject to change
based on the prepayments of the underlying loans. As of June 30, 2008, the
average final contractual maturity of the RMBS portfolio is 31 years, and as of
December 31, 2007, it was 29 years. The estimated weighted average months to
maturity of the RMBS in the tables below are based upon our prepayment
expectations, which are based on both proprietary and subscription-based
financial models. Our prepayment projections consider current and expected
trends in interest rates, interest rate volatility, steepness of the yield
curve, the mortgage rate of the outstanding loan, time to reset and the spread
margin of the reset.

      The constant prepayment rate, or CPR, attempts to predict the percentage
of principal that will be prepaid over a period of time. We calculate average
CPR on a quarterly basis based on historical principal paydowns. As interest
rates rise, the rate of refinancings typically declines, which we expect may
result in lower rates of prepayment and, as a result, a lower portfolio CPR.
Conversely, as interest rates fall, the rate of refinancings typically
increases, which we expect may result in higher rates of prepayment and, as a
result, a higher portfolio CPR.


                                       27
<PAGE>


      After the reset date, interest rates on our hybrid adjustable rate RMBS
securities adjust annually based on spreads over various LIBOR and Treasury
indices. These interest rates are subject to caps that limit the amount the
applicable interest rate can increase during any year, known as periodic cap,
and through the maturity of the applicable security, known as a lifetime cap.
The weighted average periodic cap for the portfolio is an increase of 1.93% and
the weighted average maximum lifetime increases and decreases for the portfolio
are 12.18%.

      The following table summarizes our RMBS according to their estimated
weighted average life classifications as of June 30, 2008 and December 31, 2007:


                                                Fair Value
                                          June 30,   December 31,
                                            2008          2007
                                          (dollars in thousands)
                                       ----------------------------
Less than one year                                  - $      45,868
Greater than one year and less than
 five years                             $   1,071,852     1,078,422
Greater than or equal to five years            44,734             -
                                       ----------------------------
Total                                   $   1,116,586 $   1,124,290
                                       ============================

Mortgage Loan Portfolio Characteristics

      The following tables present certain characteristics of our mortgage loan
portfolio as of June 30, 2008.

                             (dollars in thousands)
----------------------------------------------------
Original loan balance                 $     153,966
Unpaid principal balance              $     152,315
Weighted average coupon rate on loans          5.77%
Weighted average original term
 (years)                                       28.9
Weighted average remaining term
 (years)                                       28.7


                      Remaining Balance
Geographic Distribution   (dollars in
      Top 5 States         thousands)    % of Loan Portfolio  Loan Count
--------------------------------------------------------------------------
CA                      $          35,854              23.54%           50
IL                                 14,947               9.81%           23
NJ                                 11,642               7.64%           18
SC                                  6,968               4.57%            8
NY                                  6,741               4.43%           10
                       ---------------------------------------------------
Total                   $          76,152              49.99%          109
                       ===================================================


<TABLE>
<CAPTION>
<S>                  <C>           <C>           <C>                                         <C>
                  Remaining
                   Balance
                 (dollars in  % of Loan                                               % of Loan
Occupancy Status  thousands)   Portfolio Loan Count              Loan Purpose          Portfolio
----------------------------------------------------       ---------------------------------------
  Owner occupied     $137,546      90.30%        196       Purchase                          50.5%
  Second home          14,330       9.41%         19       Cash out refinance                18.1%
  Investor                439        .29%          1       Rate and term refinance           31.4%
                ------------------------------------                                --------------
Total                $152,315     100.00%        216                                        100.0%
                ====================================                                ==============
</TABLE>


                                       28
<PAGE>


<TABLE>
<CAPTION>
<S>                  <C>           <C>                    <C>                                <C>
                              % of Loan
Documentation Type             Portfolio                         ARM Loan Type      % of ARM Loans
-----------------------------------------                  ---------------------------------------
  Full/alternative                 77.13%                    Traditional ARM loans               -
  Stated income/no ratio           22.87%                    Hybrid ARM loans              100.00%
                             ------------                                           --------------
Total                             100.00%                  Total                           100.00%
                             ============                                           ==============
</TABLE>


<TABLE>
<CAPTION>
<S>                      <C>                           <C>                                <C>
                        Dollars in                                                % of Loan
Unpaid Principal Balance   Thousands                 FICO Score                     Portfolio
--------------------------------------               -------------------------------------------
  $417,000 or less       $         394                 740 and above                      59.50%
  $417,001 to $650,000          66,399                 700 to 739                         25.35%
  $650,001 to $1,000,000        66,471                 660 to 699                         13.30%
  $1,000,001 to                                        620 to 659
   $2,000,000                   19,051                                                      .33%
  $2,000,001 to                                        Below 620 or not available
   $3,000,000                        -                                                     1.52%
                                                                                   -------------
  Over $3,000,001                    -               Total                               100.00%
                        --------------                                             =============
Total                    $     152,315
                        ==============
                                                     Weighted Average FICO Score         748.97

Original Loan to Value   Dollars in                                                % of Loan
          Ratio            Thousands                 Property Type                  Portfolio
--------------------------------------               -------------------------------------------
80.01% and above         $      24,881                Single-family                       62.79%
70.01% to 80.00%                79,330                Planned urban development           27.97%
60.01% to 70.00%                16,794                Condominium                          4.18%
60.00% or less                  31,310                Other residential                    5.06%
                        --------------                                             -------------
Total                    $     152,315               Total                               100.00%
                        ==============                                             =============

Weighted Average
 Original Loan to Value
 Ratio                           72.30
</TABLE>


Periodic Cap on Hybrid ARM Loans   % of ARM Loans
--------------------------------------------------
3.00% or less                              100.00%
3.01% to 4.00%                                 --
4.01% to 5.00%                                 --
                                   ---------------
Total                                      100.00%
                                   ===============
Weighted Average
Original Loan to
Value Ratio                 72.30


      We purchase our mortgage loans on a servicing retained basis. As a result,
we do not service any loans, or receive any servicing income.

Results of Operations for the Quarter and Six Months Ended June 30, 2008 (No
Comparable Information for 2007)

      Net Income/Loss Summary

      Our net income for the quarter ended June 30, 2008 was $33.9 million, or
$0.87 per average share. Our income for this quarter consisted primarily of
interest income and unrealized gains on interest rate swaps.


                                       29
<PAGE>


      For the six months ended, June 30, 2008, our net loss was $21.0 million,
or ($0.54) per average share. We attribute the net loss for the six months ended
June 30, 2008 primarily to unrealized losses on our interest rate swaps due to
fair value adjustments and realized losses on sales of investments.

      The table below presents the net income/loss summary for the quarter and
six months ended June 30, 2008:

      Net Income/Loss Summary
                     (dollars in thousands, except for per share data)
                     -------------------------------------------------


<TABLE>
<CAPTION>
<S>                                                     <C>              <C>
                                                            For the        For the Six
                                                          Quarter Ended    Months Ended
                                                          June 30, 2008    June 30, 2008
-----------------------------------------------------------------------------------------

Interest income                                         $       29,951   $        58,145
Interest expense                                                20,025            34,047
                                                       ---------------- -----------------
Net interest income                                              9,926            24,098
                                                       ---------------- -----------------

Unrealized gains (losses) on interest rate swaps                25,584            (5,909)
Realized gains (losses) on sales of investments                  1,644           (31,175)
Realized gain on terminations of interest rate swaps               123               123
                                                       ---------------- -----------------

Net investment income (loss)                                    37,277           (12,863)
                                                       ---------------- -----------------

Expenses
  Management fee                                                 2,228             4,455
  General and administrative expenses                            1,152             3,718
                                                       ---------------- -----------------
     Total expenses                                              3,380             8,173
                                                       ---------------- -----------------

Gain (loss) before income taxes                                 33,897           (21,036)
Income taxes                                                         -                 3
                                                       ---------------- -----------------

Net income (loss)                                       $       33,897   $       (21,039)
                                                       ================ =================

Net income (loss) per share - basic and diluted         $         0.87   $         (0.54)
                                                       ================ =================

Weighted average number of shares outstanding - basic
 and diluted                                                38,999,850        38,995,096
                                                       ================ =================

Comprehensive Income (Loss):
Net income (loss)                                               33,897           (21,039)
                                                       ---------------- -----------------
Other comprehensive loss:
   Unrealized loss on available-for-sale securities
Other comprehensive income:                                    (58,051)         (136,155)
   Reclassification adjustment for realized (gains)
    losses included
   in net income                                                (1,644)           31,175
                                                       ---------------- -----------------
   Other comprehensive loss                                    (59,695)         (104,980)
                                                       ---------------- -----------------
Comprehensive loss                                      $      (25,798)  $      (126,019)
                                                       ================ =================
</TABLE>


      Interest Income and Average Earning Asset Yield


                                       30
<PAGE>


      We had average earning assets of $1.9 billion for the quarter ended June
30, 2008. Our interest income was $30.0 million for the quarter ended June 30,
2008. The yield on our portfolio was 6.18% for the quarter ended June 30, 2008.
We had average earning assets of $1.7 billion for the six months ending June 30,
2008. Our interest income for this six month period was $58.1 million. The yield
on our portfolio was 6.38% for this six month period.

      Interest Expense and the Cost of Funds
      Our largest expense is the cost of borrowed funds. We had average borrowed
funds of $1.5 billion and total interest expense of $20.0 million for the
quarter ended June 30, 2008. Our average cost of funds was 5.53% for the quarter
ended June 30, 2008. We had average borrowed funds of $1.4 billion and total
interest expense of $34.0 million for the six months ending June 30, 2008. Our
average cost of funds was 4.91% for the six months ending June 30, 2008. We
attribute the increase in interest expense to the increase in our interest rate
swap expense and an increase in weighted average rate we paid to finance our
assets.

      The table below shows our average borrowed funds and average cost of funds
as compared to average one-month and average six-month LIBOR for the quarters
ended March 31, 2008 and June 30, 2008, and the period commencing November 21,
2007 (inception) and ending December 31, 2007.


                              Average Cost of Funds
               (Ratios have been annualized, dollars in thousands)

<TABLE>
<CAPTION>
<S>                                        <C>             <C>             <C>        <C>     <C>     <C>         <C>      <C>
                                                                                                    Average
                                                                                                    One-Month Average    Average
                                                                                                      LIBOR    Cost of   Cost of
                                                                                                     Relative   Funds     Funds
                                                                                                       to      Relative Relative
                                                                                            Average  Average     to         to
                                                                       Average    Average     Six-     Six-    Average    Average
                                             Average       Interest     Cost of   One-Month  Month    Month   One-Month Six-Month
                                           Borrowed Funds    Expense     Funds      LIBOR    LIBOR    LIBOR     LIBOR      LIBOR
----------------------------------------- --------------- ------------ --------- ---------- ------- --------- --------- ----------
For the quarter ended June 30, 2008        $    1,449,567  $    20,025     5.53%      2.59%   2.93%   (0.34%)     2.94%    2.60%
----------------------------------------- --------------- ------------ --------- ---------- ------- --------- --------- ----------
For the quarter ended March 31, 2008       $    1,325,156  $    14,022     4.23%      3.31%   3.18%    0.13%      0.92%    1.05%
----------------------------------------- --------------- ------------ --------- ---------- ------- --------- --------- ----------
For the period ended December 31, 2007     $      270,584  $       415     5.08%      4.98%   4.84%    0.14%      0.10%    0.24%
</TABLE>


      Net Interest Income
      Our net interest income, which equals interest income less interest
expense, totaled $9.9 million for the quarter ended June 30, 2008. Our net
interest spread, which equals the yield on our average assets for the period
less the average cost of funds for the period, was 0.65% for the quarter ended
June 30, 2008. Our net interest income totaled $24.1 million for the six months
ended June 30, 2008. Our net interest spread for this six month period was
1.47%.

      The table below shows our average assets held, total interest earned on
assets, yield on average interest earning assets, average balance of repurchase
agreements, interest expense, average cost of funds, net interest income, and
net interest rate spread for the quarters ended March 31, 2008 and June 30,
2008, and the period commencing November 21, 2007 and ending December 31, 2007.


                                       31
<PAGE>


                               Net Interest Income
               (Ratios have been annualized, dollars in thousands)

<TABLE>
<CAPTION>
<S>                       <C>             <C>                  <C>    <C>              <C>             <C>    <C>          <C>
                                                         Yield on
                                                          Average                                                        Net
                                           Interest      Interest    Average Balance              Average      Net      Interest
                         Average Earning   Earned on      Earning     of Repurchase   Interest     Cost of    Interest   Rate
                           Assets Held       Assets        Assets       Agreements      Expense     Funds      Income    Spread
------------------------ --------------- ------------- ------------- ---------------- ---------- ----------- --------- ---------
For the Quarter Ended
June 30, 2008             $    1,917,969  $     29,630         6.18%  $     1,449,567  $  20,025       5.53%  $  9,926     0.65%
------------------------ --------------- ------------- ------------- ---------------- ---------- ----------- --------- ---------
For the Quarter Ended
March 31, 2008            $    1,555,896  $     25,790         6.63%  $     1,325,156  $  14,022       4.23%  $ 14,172     2.40%
------------------------ --------------- ------------- ------------- ---------------- ---------- ----------- --------- ---------
For the Period
Ended December 31,
2007                      $      399,736  $      3,492         7.02%  $       270,584  $     415       5.08%  $  3,077     1.94%
</TABLE>

      Gains and Losses on Sales of Assets and Interest Rate Swaps
      For the quarter ended June 30, 2008, we did not sell assets. For the six
months ended June 30, 2008, we sold assets with a carrying value of $369.9
million for an aggregate loss of $31.2 million.

      Management Fee and General and Administrative Expenses
      We paid FIDAC a base management fee of $2.2 million for the quarter ended
June 30, 2008. We did not pay an incentive fee for the quarter ended June 30,
2008. We paid FIDAC a base management fee of $4.5 million for the six months
ended June 30, 2008 and did not pay it an incentive fee for this six month
period.

      General and administrative (or G&A) expenses were $1.2 million for the
quarter ended June 30, 2008 and $3.7 million for the six months ended June 30,
2008.

      Total expenses as a percentage of average total assets were 0.70% for the
quarter ended June 30, 2008 and were 0.89% for the six months ended June 30,
2008.

      Currently, FIDAC has waived its right to require us to pay our pro rata
portion of rent, telephone, utilities, office furniture, equipment, machinery
and other office, internal and overhead expenses of FIDAC and its affiliates
required for our operations.

      The table below shows our total management fee and G&A expenses as
compared to average total assets and average equity for the quarters ended March
31, 2008 and June 30, 2008, and the period commencing November 21, 2007 and
ending December 31, 2007.

          Management Fee and G&A Expenses and Operating Expense Ratios
               (Ratios have been annualized, dollars in thousands)

<TABLE>
<CAPTION>
<S>                                      <C>                       <C>              <C>
                                           Total      Total Management  Total Management
                                         Management      Fee and G&A       Fee and G&A
                                         Fee and G&A  Expenses/Average   Expenses/Average
                                           Expenses      Total Assets         Equity
-----------------------------------------------------------------------------------------
For the Quarter ended June 30, 2008      $      3,380              0.70%            3.35%
-----------------------------------------------------------------------------------------
For the Quarter ended March 31, 2008     $      4,792              1.10%            4.00%
-----------------------------------------------------------------------------------------
For the Period Commencing November 21,
 2007 and Ending December 31, 2007       $      1,822              1.55%            3.05%
</TABLE>

      Net Income/Loss and Return on Average Equity
      Our net income (loss) was $33.9 million for the quarter ended June 30,
2008, and ($21.0) million for the six months ended June 30, 2008. We attribute
the losses incurred during the six months ended June 30, 2008 to realized losses
on sales of investments and unrealized losses on interest rate swaps. The table
below shows our net interest income, gain (loss) on sale of assets, unrealized
gains (loss) on interest rate swaps, total expenses, income tax, each as a
percentage of average equity, and the return on average equity for the quarters
ended June 30, 2008, March 31, 2008, and the period commencing November 21, 2007
and ending December 31, 2007.


                                       32
<PAGE>


                     Components of Return on Average Equity
                          (Ratios have been annualized)

<TABLE>
<CAPTION>
<S>                                                  <C>         <C>           <C>               <C>                     <C>
                                                                         Unrealized
                                                           Gain/(Loss)   Gain/(Loss)
                                                            on Sale of   on Interest
                                            Net Interest    Investments      Rate           Total          Income     Return on
                                            Income/Average   /Average    Swaps/Average  Expenses/Average  Tax/Average  Average
                                                Equity        Equity        Equity           Equity         Equity      Equity
------------------------------------------ --------------- ------------ -------------- ----------------- ------------ ----------
For the Quarter ended June 30, 2008                  9.84%       1.75%         25.36%            (3.35%)          -      33.60%
------------------------------------------ --------------- ------------ -------------- ----------------- ------------ ----------
For the Quarter ended March 31, 2008                11.83%     (27.40%)       (26.29%)           (4.00%)          -     (45.86%)
------------------------------------------ --------------- ------------ -------------- ----------------- ------------ ----------
For the Period Commencing November 21,
 2007
and Ending December 31, 2007                         5.16%          -          (6.97%)           (3.05%)      (0.01%)    (4.87%)
</TABLE>

Liquidity and Capital Resources

      We held cash and cash equivalents of approximately $49.9 million at June
30, 2008.

      Our operating activities provided net cash of approximately $7.6 million
for the quarter ended June 30, 2008. We generated net cash of approximately
$15.6 million from operations for the six months ended June 30, 2008.

      Our investing activities used net cash of $13.1 million for the quarter
ended June 30, 2008, and net cash of $1.1 billion for the six months ended June
30, 2008. We used this cash primarily for the purchase of investments.

      Our financing activities as of June 30, 2008 consisted of proceeds from
repurchase agreements, as well as the debt obligations of a $619.7 million
securitization we completed during the quarter. We expect to continue to borrow
funds in the form of repurchase agreements as well as other types of financing.
As of June 30, 2008 we had established repurchase agreements for RMBS with 14
counterparties, including Annaly. As of June 30, 2008, we had $50 million
outstanding under our repurchase agreement with Annaly. As of August 6, 2008, we
had $606 million outstanding under this agreement, which constitutes
approximately 48% of our total financing. The terms of the repurchase
transaction borrowings under our master repurchase agreements generally conform
to the terms in the standard master repurchase agreement as published by the
Securities Industry and Financial Markets Association, or SIFMA, as to
repayment, margin requirements and the segregation of all securities we have
initially sold under the repurchase transaction. In addition, each lender
typically requires that we include supplemental terms and conditions to the
standard master repurchase agreement. Typical supplemental terms and conditions
include changes to the margin maintenance requirements, required haircuts, and
purchase price maintenance requirements, requirements that all controversies
related to the repurchase agreement be litigated in a particular jurisdiction
and cross default provisions. These provisions will differ for each of our
lenders and will not be determined until we engage in a specific repurchase
transaction. We had also established two repurchase agreements for whole
mortgage loans as of June 30, 2008, which were terminated subsequent to the end
of the quarter.

      We had outstanding $909.0 million in repurchase agreements collateralized
by our RMBS with weighted average borrowing rates of 4.85% and weighted average
remaining maturities of 23 days as of June 30, 2008. The RMBS pledged as
collateral under these repurchase agreements had an estimated fair value of
$911.7 million at June 30, 2008. The interest rates of these repurchase
agreements are generally indexed to the one-month LIBOR rate and reprice
accordingly.

      At June 30, 2008 and March 31, 2008, the repurchase agreements for RMBS
had the following remaining maturities:


                               June 30, 2008    March 31, 2008
                                   (dollars in thousands)
----------------------------------------------------------------
Within 30 days                $        539,603 $         598,168
30 to 59 days                          344,972           384,964
60 to 89 days                                -                 -
90 to 119 days                          24,514                 -
Greater than or equal to 120
 days                                        -            24,514
                             -----------------------------------
Total                         $        909,089 $       1,007,646
                             ===================================


                                       33
<PAGE>


      We had entered into two master repurchase agreements pursuant to which we
financed mortgage loans. Subsequent to June 30, 2008, we terminated these
agreements in order to avoid paying non-usage fees under those agreements. One
agreement was a $500 million lending facility of which $200 million was on an
uncommitted basis. The second agreement was a $350 million committed lending
facility. As of June 30, 2008, we had no amounts borrowed against these
facilities.

      Increases in short-term interest rates could negatively affect the
valuation of our mortgage-related assets, which could limit our borrowing
ability or cause our lenders to initiate margin calls. Amounts due upon maturity
of our repurchase agreements will be funded primarily through the
rollover/reissuance of repurchase agreements and monthly principal and interest
payments received on our mortgage-backed securities.

      For our short-term (one year or less) and long-term liquidity, which
includes investing and compliance with collateralization requirements under our
repurchase agreements (if the pledged collateral decreases in value or in the
event of margin calls created by prepayments of the pledged collateral), we also
rely on the cash flow from investments, primarily monthly principal and interest
payments to be received on our RMBS and whole mortgage loans, cash flow from the
sale of securities as well as any primary securities offerings authorized by our
board of directors.

      Based on our current portfolio, leverage ratio and available borrowing
arrangements, we believe our assets will be sufficient to enable us to meet
anticipated short-term (one year or less) liquidity requirements such as to fund
our investment activities, pay fees under our management agreement, fund our
distributions to stockholders and pay general corporate expenses. However, an
increase in prepayment rates substantially above our expectations could cause a
temporary liquidity shortfall due to the timing of the necessary margin calls on
the financing arrangements and the actual receipt of the cash related to
principal paydowns. If our cash resources are at any time insufficient to
satisfy our liquidity requirements, we may have to sell investments or issue
debt or additional equity securities in a common stock offering. If required,
the sale of RMBS or whole mortgage loans at prices lower than their carrying
value would result in losses and reduced income.

      Our ability to meet our long-term (greater than one year) liquidity and
capital resource requirements will be subject to obtaining additional debt
financing and equity capital. Subject to our maintaining our qualification as a
REIT, we expect to use a number of sources to finance our investments, including
repurchase agreements, warehouse facilities, securitizations, commercial paper
and term financing CDOs. Such financing will depend on market conditions for
capital raises and for the investment of any proceeds. If we are unable to
renew, replace or expand our sources of financing on substantially similar
terms, it may have an adverse effect on our business and results of operations.
Upon liquidation, holders of our debt securities, if any, and shares of
preferred stock, if any, and lenders with respect to other borrowings will
receive a distribution of our available assets prior to the holders of our
common stock.

      We are not required by our investment guidelines to maintain any specific
debt-to-equity ratio as we believe the appropriate leverage for the particular
assets we are financing depends on the credit quality and risk of those assets.
However, our repurchase agreements for whole loans require us to maintain
certain debt-to-equity ratios. At June 30, 2008, our total debt was
approximately $1.4 billion which represented a debt-to-equity ratio of
approximately 3.6:1.


Stockholders' Equity

      During the quarter ended June 30, 2008, we declared dividends to common
shareholders totaling $6.0 million, or $0.16 per share, all of which was paid on
July 31, 2008.

Management Agreement and Related Party Transactions


                                       34
<PAGE>


      We have entered into a management agreement with FIDAC, pursuant to which
FIDAC is entitled to receive a base management fee, incentive compensation and,
in certain circumstances, a termination fee and reimbursement of certain
expenses as described in the management agreement. Such fees and expenses do not
have fixed and determinable payments. The base management fee is payable
quarterly in arrears in an amount equal to 1.75% per annum, calculated
quarterly, of our stockholders' equity (as defined in the management agreement).
FIDAC uses the proceeds from its management fee in part to pay compensation to
its officers and employees who, notwithstanding that certain of them also are
our officers, receive no cash compensation directly from us. The base management
fee will be reduced, but not below zero, by our proportionate share of any CDO
base management fees FIDAC receives in connection with the CDOs in which we
invest, based on the percentage of equity we hold in such CDOs. FIDAC will
receive quarterly incentive compensation in an amount equal to 20% of the dollar
amount by which Core Earnings, on a rolling four-quarter basis and before the
incentive management fee, exceeds the product of (1) the weighted average of the
issue price per share of all of our public offerings multiplied by the weighted
average number of shares of common stock outstanding in such quarter and (2)
0.50% plus one-fourth of the average of the one month LIBOR rate for such
quarter and the previous three quarters. For the initial four quarters following
this offering, Core Earnings and the LIBOR rate will be calculated on the basis
of each of the previously completed quarters on an annualized basis. Core
Earnings is a non-GAAP measure and is defined as GAAP net income (loss)
excluding non-cash equity compensation expense, excluding any unrealized gains,
losses or other items that do not affect realized net income (regardless of
whether such items are included in other comprehensive income or loss, or in net
income). The amount will be adjusted to exclude one-time events pursuant to
changes in GAAP and certain non-cash charges after discussions between FIDAC and
our independent directors and approval by a majority of our independent
directors. The incentive management fee will be reduced, but not below zero, by
our proportionate share of any CDO incentive management fees FIDAC receives in
connection with the CDOs in which we invest, based on the percentage of equity
we hold in such CDOs. We expect to enter into certain contracts that contain a
variety of indemnification obligations, principally with FIDAC, brokers and
counterparties to repurchase agreements. The maximum potential future payment
amount we could be required to pay under these indemnification obligations is
unlimited.

Financing Arrangements with Annaly

      In March 2008, we entered into a RMBS repurchase agreement with Annaly.
This agreement contains customary representations, warranties and covenants
contained in such agreements. As of June 30, 2008, we had $50 million
outstanding under the agreement with a weighted average borrowing rate of 3.96%.
As of August 6, 2008, we had $606 million outstanding under this agreement,
which constitutes approximately 48% of our total financing. At March 31, 2008,
we had no obligation under this agreement.

Restricted Stock Grants

      During the quarter ended June 30, 2008, 32,300 shares of restricted stock
we had awarded to our Manager's employees vested and 4,768 shares were forfeited
or cancelled. We did not grant any incentive awards during the quarter ended
June 30, 2008.

      At June 30, 2008 there are approximately $1.3 million unvested shares of
restricted stock issued to employees of FIDAC. For the three months ended June
30, 2008, compensation expense less general and administrative costs associated
with the amortization of the fair value of the restricted stock totaled $337
thousand.

Contractual Obligations and Commitments

      The following table summarizes our contractual obligations at June 30,
2008.

<TABLE>
<CAPTION>
<S>                               <C>         <C>         <C>         <C>          <C>
                                                   (dollars in thousands)
                               ---------------------------------------------------------------
                                                One to                Greater Than
                                  Within One     Three     Three to    or Equal to
Contractual Obligations              Year        Years     Five Years  Five Years      Total
----------------------------------------------------------------------------------------------
Repurchase agreements for RMBS    $  909,089  $        -  $        -  $        -   $  909,089
Securitized debt                      93,635     173,874     105,023     152,939      525,471
Interest expense on RMBS
repurchase agreements(1)                  19           -           -           -           19
Interest expense on securitized
 debt                                 31,333      51,501      30,765     227,994      341,593
                               ---------------------------------------------------------------
Total                             $1,034,076  $  225,375  $  135,788   $ 380,933   $1,776,172
                               ===============================================================
</TABLE>

(1) Interest is based on rates in effect as of June 30, 2008.


                                       35
<PAGE>


Off-Balance Sheet Arrangements

      We do not have any relationships with unconsolidated entities or financial
partnerships, such as entities often referred to as structured finance or
special purpose entities, which would have been established for the purpose of
facilitating off-balance sheet arrangements or other contractually narrow or
limited purposes. Further, we have not guaranteed any obligations of
unconsolidated entities nor do we have any commitment or intent to provide
funding to any such entities. As such, we are not materially exposed to any
market, credit, liquidity or financing risk that could arise if we had engaged
in such relationships.

Dividends

      To qualify as a REIT, we must pay annual dividends to our stockholders of
at least 90% of our taxable income, determined without regard to the deduction
for dividends paid and excluding any net capital gains. We intend to pay regular
quarterly dividends to our stockholders. Before we pay any dividend, whether for
U.S. federal income tax purposes or otherwise, which would only be paid out of
available cash to the extent permitted under our warehouse and repurchase
facilities, we must first meet both our operating requirements and scheduled
debt service on our warehouse lines and other debt payable.

Inflation

      Virtually all of our assets and liabilities are interest rate sensitive in
nature. As a result, interest rates and other factors influence our performance
far more so than does inflation. Changes in interest rates do not necessarily
correlate with inflation rates or changes in inflation rates. Our financial
statements are prepared in accordance with GAAP and our distributions will be
determined by our board of directors consistent with our obligation to
distribute to our stockholders at least 90% of our REIT taxable income on an
annual basis in order to maintain our REIT qualification; in each case, our
activities and balance sheet are measured with reference to historical cost
and/or fair market value without considering inflation.

 Item 3.  Quantitative and Qualitative Disclosures About Market Risk

      The primary components of our market risk are related to credit risk,
interest rate risk, prepayment risk, market value risk and real estate risk.
While we do not seek to avoid risk completely, we believe the risk can be
quantified from historical experience and we seek to actively manage that risk,
to earn sufficient compensation to justify taking those risks and to maintain
capital levels consistent with the risks we undertake.

Credit Risk

      We are subject to credit risk in connection with our investments and face
more credit risk on assets we own which are rated below "AAA". The credit risk
related to these investments pertains to the ability and willingness of the
borrowers to pay, which is assessed before credit is granted or renewed and
periodically reviewed throughout the loan or security term. We believe that
residual loan credit quality is primarily determined by the borrowers' credit
profiles and loan characteristics. FIDAC will use a comprehensive credit review
process. FIDAC's analysis of loans includes borrower profiles, as well as
valuation and appraisal data. FIDAC uses compensating factors such as liquid
assets, low loan to value ratios and job stability in evaluating loans. FIDAC's
resources include a proprietary portfolio management system, as well as third
party software systems. FIDAC utilizes third party due diligence firms to
perform an independent underwriting review to insure compliance with existing
guidelines. FIDAC selects loans for review predicated on risk-based criteria
such as loan-to-value, borrower's credit score(s) and loan size. FIDAC also
outsources underwriting services to review higher risk loans, either due to
borrower credit profiles or collateral valuation issues. In addition to
statistical sampling techniques, FIDAC creates adverse credit and valuation
samples, which we individually review. FIDAC rejects loans that fail to conform
to our standards. FIDAC accepts only those loans which meet our underwriting
criteria. Once we own a loan, FIDAC's surveillance process includes ongoing
analysis through our proprietary data warehouse and servicer files.
Additionally, the non-Agency RMBS and other ABS which we will acquire for our
portfolio are reviewed by FIDAC to ensure that they satisfy our risk based
criteria. FIDAC's review of non-Agency RMBS and other ABS includes utilizing its
proprietary portfolio management system. FIDAC's review of non-Agency RMBS and
other ABS is based on quantitative and qualitative analysis of the risk-adjusted
returns on non-Agency RMBS and other ABS present.


                                       36
<PAGE>


Interest Rate Risk

      Interest rate risk is highly sensitive to many factors, including
governmental monetary and tax policies, domestic and international economic and
political considerations and other factors beyond our control. We are subject to
interest rate risk in connection with our investments and our related debt
obligations, which are generally repurchase agreements, warehouse facilities,
securitization, commercial paper and term financing CDOs. Our repurchase
agreements and warehouse facilities may be of limited duration that are
periodically refinanced at current market rates. We intend to mitigate this risk
through utilization of derivative contracts, primarily interest rate swap
agreements.

      Interest Rate Effect on Net Interest Income

      Our operating results depend, in large part, on differences between the
income from our investments and our borrowing costs. Most of our warehouse
facilities and repurchase agreements provide financing based on a floating rate
of interest calculated on a fixed spread over LIBOR. The fixed spread varies
depending on the type of underlying asset which collateralizes the financing.
Accordingly, the portion of our portfolio which consists of floating interest
rate assets will be match-funded utilizing our expected sources of short-term
financing, while our fixed interest rate assets will not be match-funded. During
periods of rising interest rates, the borrowing costs associated with our
investments tend to increase while the income earned on our fixed interest rate
investments may remain substantially unchanged. This will result in a narrowing
of the net interest spread between the related assets and borrowings and may
even result in losses. Further, during this portion of the interest rate and
credit cycles, defaults could increase and result in credit losses to us, which
could adversely affect our liquidity and operating results. Such delinquencies
or defaults could also have an adverse effect on the spread between
interest-earning assets and interest-bearing liabilities. Hedging techniques are
partly based on assumed levels of prepayments of our fixed-rate and hybrid
adjustable-rate mortgage loans and RMBS. If prepayments are slower or faster
than assumed, the life of the mortgage loans and RMBS will be longer or shorter,
which would reduce the effectiveness of any hedging strategies we may use and
may cause losses on such transactions. Hedging strategies involving the use of
derivative securities are highly complex and may produce volatile returns.

      Interest Rate Effects on Fair Value

      Another component of interest rate risk is the effect changes in interest
rates will have on the fair value of the assets we acquire. We face the risk
that the fair value of our assets will increase or decrease at different rates
than that of our liabilities, including our hedging instruments. We primarily
assess our interest rate risk by estimating the duration of our assets and the
duration of our liabilities. Duration essentially measures the market price
volatility of financial instruments as interest rates change. We generally
calculate duration using various financial models and empirical data. Different
models and methodologies can produce different duration numbers for the same
securities.

      It is important to note that the impact of changing interest rates on fair
value can change significantly when interest rates change beyond 100 basis
points from current levels. Therefore, the volatility in the fair value of our
assets could increase significantly when interest rates change beyond 100 basis
points. In addition, other factors impact the fair value of our interest
rate-sensitive investments and hedging instruments, such as the shape of the
yield curve, market expectations as to future interest rate changes and other
market conditions. Accordingly, in the event of changes in actual interest
rates, the change in the fair value of our assets would likely differ from that
shown above and such difference might be material and adverse to our
stockholders.

      Interest Rate Cap Risk


                                       37
<PAGE>


      We also invest in adjustable-rate mortgage loans and RMBS. These are
mortgages or RMBS in which the underlying mortgages are typically subject to
periodic and lifetime interest rate caps and floors, which limit the amount by
which the security's interest yield may change during any given period. However,
our borrowing costs pursuant to our financing agreements will not be subject to
similar restrictions. Therefore, in a period of increasing interest rates,
interest rate costs on our borrowings could increase without limitation by caps,
while the interest-rate yields on our adjustable-rate mortgage loans and RMBS
would effectively be limited. This problem will be magnified to the extent we
acquire adjustable-rate RMBS that are not based on mortgages which are fully
indexed. In addition, the mortgages or the underlying mortgages in an RMBS may
be subject to periodic payment caps that result in some portion of the interest
being deferred and added to the principal outstanding. This could result in our
receipt of less cash income on our adjustable-rate mortgages or RMBS than we
need in order to pay the interest cost on our related borrowings. These factors
could lower our net interest income or cause a net loss during periods of rising
interest rates, which would harm our financial condition, cash flows and results
of operations.

      Interest Rate Mismatch Risk

      We fund a substantial portion of our acquisitions of hybrid
adjustable-rate mortgages and RMBS with borrowings that, after the effect of
hedging, have interest rates based on indices and repricing terms similar to,
but of somewhat shorter maturities than, the interest rate indices and repricing
terms of the mortgages and RMBS. Thus, in most cases the interest rate indices
and repricing terms of our mortgage assets and our funding sources will not be
identical, thereby creating an interest rate mismatch between assets and
liabilities. Therefore, our cost of funds would likely rise or fall more quickly
than would our earnings rate on assets. During periods of changing interest
rates, such interest rate mismatches could negatively impact our financial
condition, cash flows and results of operations. To mitigate interest rate
mismatches, we may utilize the hedging strategies discussed above. Our analysis
of risks is based on FIDAC's experience, estimates, models and assumptions.
These analyses rely on models which utilize estimates of fair value and interest
rate sensitivity. Actual economic conditions or implementation of investment
decisions by our management may produce results that differ significantly from
the estimates and assumptions used in our models and the projected results shown
in this Form 10-Q.

      Our profitability and the value of our portfolio (including interest rate
swaps) may be adversely affected during any period as a result of changing
interest rates. The following table quantifies the potential changes in net
interest income, portfolio value should interest rates go up or down 25, 50, and
75 basis points, assuming the yield curves of the rate shocks will be parallel
to each other and the current yield curve. All changes in income and value are
measured as percentage changes from the projected net interest income and
portfolio value at the base interest rate scenario. The base interest rate
scenario assumes interest rates at June 30, 2008 and various estimates regarding
prepayment and all activities are made at each level of rate shock. Actual
results could differ significantly from these estimates.

    Change in Interest Rate     Projected Percentage    Projected Percentage
                                       Change in               Change in
                                 Net Interest Income       Portfolio Value
-------------------------------------------------------------------------------
-75 Basis Points                                (9.28%)                   1.16%
-50 Basis Points                                (6.34%)                   1.10%
-25 Basis Points                                (3.20%)                   1.02%
Base Interest Rate
+25 Basis Points                                 3.40%                    0.77%
+50 Basis Points                                 6.82%                    0.61%
+75 Basis Points                                10.24%                    0.42%


Prepayment Risk

      As we receive prepayments of principal on these investments, premiums paid
on such investments will be amortized against interest income. In general, an
increase in prepayment rates will accelerate the amortization of purchase
premiums, thereby reducing the interest income earned on the investments.
Conversely, discounts on such investments are accreted into interest income. In
general, an increase in prepayment rates will accelerate the accretion of
purchase discounts, thereby increasing the interest income earned on the
investments.


                                       38
<PAGE>


Extension Risk

       FIDAC computes the projected weighted-average life of our investments
based on assumptions regarding the rate at which the borrowers will prepay the
underlying mortgages. In general, when fixed-rate or hybrid adjustable-rate
mortgage loans or RMBS are acquired with borrowings, we may, but are not
required to, enter into an interest rate swap agreement or other hedging
instrument that effectively fixes our borrowing costs for a period close to the
anticipated average life of the fixed-rate portion of the related assets. This
strategy is designed to protect us from rising interest rates because the
borrowing costs are fixed for the duration of the fixed-rate portion of the
related assets. However, if prepayment rates decrease in a rising interest rate
environment, the life of the fixed-rate portion of the related assets could
extend beyond the term of the swap agreement or other hedging instrument. This
could have a negative impact on our results from operations, as borrowing costs
would no longer be fixed after the end of the hedging instrument while the
income earned on the hybrid adjustable-rate assets would remain fixed. This
situation may also cause the market value of our hybrid adjustable-rate assets
to decline, with little or no offsetting gain from the related hedging
transactions. In extreme situations, we may be forced to sell assets to maintain
adequate liquidity, which could cause us to incur losses.

Market Risk

      Market Value Risk

      Our available-for-sale securities are reflected at their estimated fair
value with unrealized gains and losses excluded from earnings and reported in
other comprehensive income pursuant to SFAS No. 115, Accounting for Certain
Investments in Debt and Equity Securities. The estimated fair value of these
securities fluctuates primarily due to changes in interest rates and other
factors. Generally, in a rising interest rate environment, the estimated fair
value of these securities would be expected to decrease; conversely, in a
decreasing interest rate environment, the estimated fair value of these
securities would be expected to increase. As market volatility increases or
liquidity decreases, the fair value of our investments may be adversely
impacted. If we are unable to readily obtain independent pricing to validate our
estimated fair value of securities in the portfolio, the fair value gains or
losses recorded in other comprehensive income may be adversely affected.

      Real Estate Market Risk

       We own assets secured by real property and may own real property directly
in the future. Residential property values are subject to volatility and may be
affected adversely by a number of factors, including, but not limited to,
national, regional and local economic conditions (which may be adversely
affected by industry slowdowns and other factors); local real estate conditions
(such as an oversupply of housing); changes or continued weakness in specific
industry segments; construction quality, age and design; demographic factors;
and retroactive changes to building or similar codes. In addition, decreases in
property values reduce the value of the collateral and the potential proceeds
available to a borrower to repay our loans, which could also cause us to suffer
losses.

Risk Management

      To the extent consistent with maintaining our REIT status, we seek to
manage risk exposure to protect our portfolio of residential mortgage loans,
RMBS, and other assets and related debt against the effects of major interest
rate changes. We generally seek to manage our risk by:

o    monitoring and adjusting, if necessary, the reset index and interest rate
     related to our RMBS and our financings;

o    attempting to structure our financing agreements to have a range of
     different maturities, terms, amortizations and interest rate adjustment
     periods;

o    using derivatives, financial futures, swaps, options, caps, floors and
     forward sales to adjust the interest rate sensitivity of our MBS and our
     borrowings;


                                       39
<PAGE>


o    using securitization financing to lower average cost of funds relative to
     short-term financing vehicles further allowing us to receive the benefit of
     attractive terms for an extended period of time in contrast to short term
     financing and maturity dates of the investments included in the
     securitization; and

o    actively managing, on an aggregate basis, the interest rate indices,
     interest rate adjustment periods, and gross reset margins of our
     investments and the interest rate indices and adjustment periods of our
     financings.

      Our efforts to manage our assets and liabilities are concerned with the
timing and magnitude of the repricing of assets and liabilities. We attempt to
control risks associated with interest rate movements. Methods for evaluating
interest rate risk include an analysis of our interest rate sensitivity "gap",
which is the difference between interest-earning assets and interest-bearing
liabilities maturing or repricing within a given time period. A gap is
considered positive when the amount of interest-rate sensitive assets exceeds
the amount of interest-rate sensitive liabilities. A gap is considered negative
when the amount of interest-rate sensitive liabilities exceeds interest-rate
sensitive assets. During a period of rising interest rates, a negative gap would
tend to adversely affect net interest income, while a positive gap would tend to
result in an increase in net interest income. During a period of falling
interest rates, a negative gap would tend to result in an increase in net
interest income, while a positive gap would tend to affect net interest income
adversely. Because different types of assets and liabilities with the same or
similar maturities may react differently to changes in overall market rates or
conditions, changes in interest rates may affect net interest income positively
or negatively even if an institution were perfectly matched in each maturity
category.

      The following table sets forth the estimated maturity or repricing of our
interest-earning assets and interest-bearing liabilities at June 30, 2008. The
amounts of assets and liabilities shown within a particular period were
determined in accordance with the contractual terms of the assets and
liabilities, except adjustable-rate loans, and securities are included in the
period in which their interest rates are first scheduled to adjust and not in
the period in which they mature and does include the effect of the interest rate
swaps. The interest rate sensitivity of our assets and liabilities in the table
could vary substantially if based on actual prepayment experience.

<TABLE>
<CAPTION>
<S>                                 <C>           <C>           <C>           <C>          <C>
                                    Within 3                   1 Year to 3  Greater than
                                       Months     3-12 Months       Years       3 Years       Total
--------------------------------------------------------------------------------------------------------
                                                          (dollars in thousands)
Rate sensitive assets               $          -  $    49,623   $   360,148   $ 1,578,257  $   1,988,028
Cash equivalents                          49,889            -             -             -         49,889
                                   ---------------------------------------------------------------------
Total rate sensitive assets         $     49,889  $    49,623   $   360,148   $ 1,578,257  $   2,037,917
                                   ---------------------------------------------------------------------

Rate sensitive liabilities, with
 the effect
of swaps                                 (19,684)     214,117       598,656       641,471      1,434,560
                                   ---------------------------------------------------------------------

Interest rate sensitivity gap       $     69,573  $  (164,494)  $  (238,508)  $   936,786  $     603,357
                                   =====================================================================

Cumulative rate sensitivity gap     $     69,573  $   (94,921)  $  (333,429)  $   603,357
                                   =======================================================

Cumulative interest rate
 sensitivity gap as
a percentage of total rate-
 sensitive
assets                                         3%          (5%)         (16%)          30%
                                   =======================================================
</TABLE>

      Our analysis of risks is based on FIDAC's experience, estimates, models
and assumptions. These analyses rely on models which utilize estimates of fair
value and interest rate sensitivity. Actual economic conditions or
implementation of investment decisions by FIDAC may produce results that differ
significantly from the estimates and assumptions used in our models and the
projected results shown in the above tables and in this report. These analyses
contain certain forward-looking statements and are subject to the safe harbor
statement set forth under the heading, "Special Note Regarding Forward-Looking
Statements."


                                       40
<PAGE>


ITEM 4.  CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

      Our management, including our Chief Executive Officer, or CEO, and Chief
Financial Officer, or CFO, reviewed and evaluated the effectiveness of the
design and operation of our disclosure controls and procedures (as defined in
Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act) as of the end of
the period covered by this quarterly report. Based on that review and
evaluation, the CEO and CFO have concluded that our current disclosure controls
and procedures, as designed and implemented, (1) were effective in ensuring that
information regarding the Company and its subsidiaries is made known to our
management, including our CEO and CFO, as appropriate to allow timely decisions
regarding required disclosure and (2) were effective in providing reasonable
assurance that information the Company must disclose in its periodic reports
under the Securities Exchange Act is recorded, processed, summarized and
reported within the time periods prescribed by the SEC's rules and forms.

Changes in Internal Controls

      There have been no changes in our "internal control over financial
reporting" (as defined in Rule 13a-15(f) under the Securities Exchange Act) that
occurred during the period covered by this quarterly report that has materially
affected, or is reasonably likely to materially affect, our internal control
over financial reporting.

PART II.    OTHER INFORMATION

Item. 1.  LEGAL PROCEEDINGS

      From time to time, we may be involved in various claims and legal actions
arising in the ordinary course of business. In the opinion of management, the
ultimate disposition of these matters will not have a material adverse effect on
our consolidated financial statements.

Item 1A. RISK FACTORS

      In addition to the other information set forth in this report, you should
carefully consider the factors discussed in Part I, "Item 1A. Risk Factors" in
our Annual Report on Form 10-K for the year ended December 31, 2007, which could
materially affect our business, financial condition or future results. The
information presented below updates and should be read in conjunction with the
risk factors and information disclosed in that Form 10-K.

THE WEAKNESS IN THE MORTGAGE MARKET HAS CAUSED US TO EXPECT INCREASED MARKET
LOSSES RELATED TO OUR HOLDINGS.

      The mortgage market, including the market for prime and Alt-A loans, has
been severely affected by changes in the lending landscape and there is no
assurance that these conditions have stabilized or that they will not worsen.
The severity of the liquidity limitation was largely unanticipated by the
markets. For now (and for the foreseeable future), access to mortgages has been
substantially limited. While the limitation on financing was initially in the
sub-prime mortgage market, the liquidity issues have now also affected prime and
Alt-A non-Agency lending, with mortgage rates remaining much higher than
previously available in recent periods and many product types being severely
curtailed. This has an impact on new demand for homes, which will compress the
home ownership rates and weigh heavily on future home price performance. There
is a strong correlation between home price growth rates and mortgage loan
delinquencies. The market deterioration has caused us to expect increased losses
related to our holdings and to sell assets at a loss.

      For the quarter ended June 30, 2008, we had no impairments on RMBS or
whole mortgage loans. However, declines in the market values of our investments
may adversely affect periodic reported results and credit availability, which
may reduce earnings and, in turn, cash available for distribution to our
stockholders.


                                       41
<PAGE>


      A substantial portion of our assets are classified for accounting purposes
as "available-for-sale" and carried at fair value. Changes in the market values
of those assets are directly charged or credited to other comprehensive income.
As a result, a decline in values may reduce the book value of our assets.
Moreover, if the decline in value of an available-for-sale security is other
than temporary, such decline will reduce earnings.

      All of our repurchase agreements and interest rate swaps are subject to
bilateral margin calls in the event that the collateral securing our obligations
under those facilities exceeds or does not meet our collateralization
requirements. We analyze the sufficiency of our collateralization daily, and as
of June 30, 2008, on a net basis, the fair value of the collateral, including
restricted cash, securing our obligations under repurchase agreements and
interest rate swaps, exceeded the amount of such obligations by approximately
$71.8 million. During the six months ended June 30, 2008, due to the
deterioration in the market value of our assets, we received margin calls under
our repurchase agreements, which resulted in our having to obtain additional
funding from third parties, including from Annaly, and take other steps to
increase our liquidity. Additionally, the disruptions during the six months
ended June 30, 2008 resulted in us not being in compliance with the net income
covenant in one of our whole loan repurchase agreements and the liquidity
covenants in our other whole loan repurchase agreement at a time during which we
had no amounts outstanding under those facilities. We amended these covenants,
and subsequent to June 30, 2008, we terminated those facilities in order to
avoid paying non-usage fees. If we were unable to post additional collateral, we
would have to sell the assets at a time when we might not otherwise choose to do
so and such sales may be at a loss. A reduction in credit available may reduce
our earnings and, in turn, cash available to us for distribution to
stockholders.

      In addition, we rely on the availability of financing to acquire
residential mortgage loans, real estate-related securities and real estate loans
on a leveraged basis. Institutions from which we will seek to obtain financing
may have owned or financed residential mortgage loans, real estate-related
securities and real estate loans which have declined in value and caused them to
suffer losses as a result of the recent downturn in the residential mortgage
market. If these conditions persist, these institutions may become insolvent or
tighten their lending standards, which could make it more difficult for us to
obtain financing on favorable terms or at all. Our profitability may be
adversely affected if we were unable to obtain cost-effective financing for our
investments.

A SIGNIFICANT PORTION OF OUR FINANCING IS FROM ONE LENDER.


      Our ability to fund our investments on a leveraged basis depends to a
large extent upon our ability to secure warehouse, repurchase, credit, and/or
commercial paper financing on acceptable terms. The current dislocation in the
non-Agency mortgage sector has made it difficult for us to obtain short-term
financing on favorable terms. As a result, we have completed loan
securitizations in order to obtain long-term financing and terminated our
un-utilized whole loan repurchase agreements in order to avoid paying non-usage
fees under those agreements. In addition, we have entered into a RMBS repurchase
agreement with Annaly. This agreement contains customary representations,
warranties and covenants contained in such agreements. As of June 30, 2008, we
had $50 million outstanding under the repurchase agreement. As of August 6,
2008, we had $606 million outstanding under this agreement, which constitutes
approximately 48% of our total financing. We cannot assure you that Annaly will
continue to provide us with such financing. If Annaly does not provide us with
financing, we cannot assure you that we will be able to replace such financing,
and if we are not able to replace this financing, we could be forced to sell our
assets at an inopportune time when prices are depressed.

OUR INVESTMENTS IN SUBORDINATED RMBS ARE GENERALLY IN THE "FIRST LOSS" POSITION
AND OUR INVESTMENTS IN THE MEZZANINE RMBS ARE GENERALLY IN THE "SECOND LOSS"
POSITION AND THEREFORE SUBJECT TO LOSSES.

      In general, losses on a mortgage loan included in a securitization will be
borne first by the equity holder of the issuing trust, and then by the "first
loss" subordinated security holder and then by the "second loss" mezzanine
holder. In the event of default and the exhaustion of any classes of securities
junior to those in which we invest and there is any further loss, we will not be
able to recover all of our investment in the securities we purchase. In
addition, if the underlying mortgage portfolio has been overvalued by the
originator, or if the values subsequently decline and, as a result, less
collateral is available to satisfy interest and principal payments due on the
related RMBS, the securities in which we invest may effectively become the
"first loss" position behind the more senior securities, which may result in
significant losses to us. The prices of lower credit quality securities are
generally less sensitive to interest rate changes than more highly rated
investments, but more sensitive to adverse economic downturns or individual
issuer developments. A projection of an economic downturn, for example, could
cause a decline in the price of lower credit quality securities because the
ability of obligors of mortgages underlying RMBS to make principal and interest
payments may be impaired. In such event, existing credit support in the
securitization structure may be insufficient to protect us against loss of our
principal on these securities.


                                       42
<PAGE>


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

(a)      The annual meeting of stockholders of Chimera Investment Corporation
         was held on May 20, 2008.

(b)      All Class I director nominees were elected.

         Director            Votes For            Votes Withheld
---------------------------------------------------------------------
    Mark Abrams              33,365,297              241,808

    Paul Donlin              33,363,326              243,779

The continuing directors of the Company are Paul A. Keenan, Matthew Lambiase and
Jeremy Diamond.

(c)      In addition to the election of the Class I directors, the ratification
         of the appointment of Deloitte & Touche LLP as our independent
         registered public accounting firm for 2008 was approved.


                                     Votes Cast
                           --------------------------------
                                For           Against          Abstain
                           ------------------------------------------------
    Ratification of the
     appointment of
     independent registered
     public accounting firm
     for 2008                33,481,188        88,288           37,629


                                       43
<PAGE>



Item 6.     EXHIBITS

Exhibits:

     The exhibits required by this item are set forth on the Exhibit Index
attached hereto

                                 EXHIBIT INDEX

Exhibit  Description
Number
3.1      Articles of Amendment and Restatement of Chimera Investment
         Corporation  (filed as Exhibit 3.1 to the Company's
         Registration Statement on Amendment No. 1 to Form S-11 (File
         No. 333-145525) filed on September 27, 2007 and incorporated
         herein by reference)
3.2      Amended and Restated Bylaws of Chimera Investment Corporation
         (filed as Exhibit 3.2 to the Company's Registration Statement
         on Amendment No. 2 to Form S-11 (File No. 333-145525) filed on
         November 5, 2007 and incorporated herein by reference)
4.1      Specimen Common Stock Certificate of Chimera Investment
         Corporation (filed as Exhibit 4.1 to the Company's
         Registration Statement on Amendment No. 1 to Form S-11 (File
         No. 333-145525) filed on September 27, 2007 and incorporated
         herein by reference)
10.1     Form of Management Agreement between Chimera Investment
         Corporation and Fixed Income Discount Advisory Company (filed
         as Exhibit 10.1 to the Company's Registration Statement on
         Amendment No. 1 to Form S-11 (File No. 333-145525) filed on
         September 27, 2007 and incorporated herein by reference)
10.2+    Form of Equity Incentive Plan  (filed as Exhibit 10.2 to the
         Company's Registration Statement on Amendment No. 1 to Form
         S-11 (File No. 333-145525) filed on September 27, 2007 and
         incorporated herein by reference)
10.3+    Form of Restricted Common Stock Award (filed as Exhibit 10.3
         to the Company's Registration Statement on Amendment No. 1 to
         Form S-11 (File No. 333-145525) filed on September 27, 2007
         and incorporated herein by reference)
10.4+    Form of Stock Option Grant (filed as Exhibit 10.4 to the
         Company's Registration Statement on Amendment No. 1 to Form
         S-11 (File No. 333-145525) filed on September 27, 2007 and
         incorporated herein by reference)
10.5     Form of Master Securities Repurchase Agreement  (filed as
         Exhibit 10.5 to the Company's Registration Statement on
         Amendment No. 3 to Form S-11 (File No. 333-145525) filed on
         November 13, 2007 and incorporated herein by reference)
31.1     Certification of Matthew Lambiase, Chief Executive Officer and
         President of the Registrant, pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002.
31.2     Certification of A. Alexandra Denahan, Chief Financial Officer of the
         Registrant, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1     Certification of Matthew Lambiase, Chief Executive Officer and
         President of the Registrant, pursuant to 18 U.S.C. Section 1350 as
         adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2     Certification of A. Alexandra Denahan, Chief Financial Officer of the
         Registrant, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to
         Section 906 of the Sarbanes-Oxley Act of 2002.
+ Represents a management contract or compensatory plan or arrangement.


                                       44
<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, in the city of New
York, State of New York.

                  CHIMERA INVESTMENT CORPORATION


                     By: /s/ Matthew Lambiase
                     ------------------------
                          Matthew Lambiase
                          Chief Executive Officer and President
                          August 8, 2008


                   By: /s/ A. Alexandra Denahan
                   ----------------------------
                          A. Alexandra Denahan
                          Chief Financial Officer (Principal Financial Officer)
                          August 8, 2008


                                       45