UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

þx

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

For the quarterly period ended June 30, 2004

		~~For the quarterly period ended March 31, 2004~~

		OR

o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
		~~For the transition period from ______________ to ______________~~

For the transition period from ______________ to ______________

Commission File Number: 1-13991

MFA MORTGAGE INVESTMENTS, INC.

(Exact name of registrant as specified in its charter)

Maryland		13-3974868
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)


350 Park Avenue, 21st Floor, New York, New York		10022
(Address of principal executive offices)		(Zip Code)

(212) 207-6400

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ~~Yes~~þx Noo

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yesþx Noo

~~76,027,323~~78,220,946 shares of the registrant’s common stock, $0.01 par value, were outstanding as of ~~April 26,~~July 27, 2004.

TABLE OF CONTENTS

		Page

	PART I
	Financial Information

Item 1.	Financial Statements

	Consolidated Statements of Financial Condition as of ~~March 31,~~June 30, 2004
(Unaudited) and December 31, 2003	1	1

	Consolidated Statements of Income (Unaudited) for ~~the~~Three and Six Months Ended June 30, 2004 and June 30, 2003	2
~~Three Months Ended March 31, 2004 and March 31, 2003~~		2

Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) for the Six Months Ended June 30, 2004	3
~~for the Three Months Ended March 31, 2004~~		3

Consolidated Statements of Cash Flows (Unaudited) for the Six Months Ended June 30, 2004 and June 30, 2003	4
~~Three Months Ended March 31, 2004 and March 31, 2003~~		4

Consolidated Statements of Comprehensive Income (Unaudited) for the Six Months Ended June 30, 2004 and June 30, 2003	5
~~for the Three Months Ended March 31, 2004 and March 31, 2003~~		5

Notes to the Consolidated Financial Statements (Unaudited)	6	6

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	21	19

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	29	26

Item 4.	Controls and Procedures	33	28

	PART II
	Other Information

Item 1.	Legal Proceedings	34	29

Item 4.	Submission of Matters to a Vote of Security Holders	34

Item 6.	Exhibits and Reports on Form 8-K	34	29

Signatures		37	31

~~TABLE OF CONTENTS~~


~~PART I~~
~~Financial Information~~

~~Item 1. Financial Statements~~

~~Consolidated Statements of Financial Condition as of March 31, 2004~~
~~(Unaudited) and December 31, 2003~~

~~Consolidated Statements of Income (Unaudited) for the~~
~~Three Months Ended March 31, 2004 and March 31, 2003~~

~~Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)~~
~~for the Three Months Ended March 31, 2004~~

~~Consolidated Statements of Cash Flows (Unaudited) for the~~
~~Three Months Ended March 31, 2004 and March 31, 2003~~

~~Consolidated Statements of Comprehensive Income (Unaudited)~~
~~for the Three Months Ended March 31, 2004 and March 31, 2003~~

~~Notes to the Consolidated Financial Statements (Unaudited)~~

~~Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations~~

~~Item 3. Quantitative and Qualitative Disclosures About Market Risk~~

~~Item 4. Controls and Procedures~~

~~PART II~~
~~Other Information~~

~~Item 1. Legal Proceedings~~

~~Item 6. Exhibits and Reports on Form 8-K~~

~~Signatures~~

~~10.3~~ ~~Employment Agreement of Ronald A. Freydberg, dated March 30, 2004.~~

~~31.1~~ ~~Certification of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.~~

~~31.2~~ ~~Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.~~

~~32.1~~ ~~Certification of the Chief Executive Officer, 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 the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.~~

MFA MORTGAGE INVESTMENTS, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(In Thousands, Except Share and Per Share Amounts)	March 31, 2004		December 31, 2003			June 30, 2004			December 31, 2003

	(Unaudited)					(Unaudited)
Assets:
Mortgage-backed securities (“MBS“) (Note 4)	$	5,697,601	$	4,372,718
Mortgage-backed securities (“MBS”) (Note 4)						$	5,317,396		$	4,372,718
Cash and cash equivalents		68,608		139,707			94,174			139,707
Accrued interest receivable		22,582		18,809			21,759			18,809
Interest rate cap agreements (Note 5)		2,071		276
Interest rate caps (Note 5)							2,993			276
Equity interests in real estate investments (Note 6)							-			2,802
Real estate held for investment (Note 6)		30,500		24,288			30,345			21,486
Goodwill, net		7,189		7,189
Receivable under Discount Waiver, Direct Stock Purchase and
Dividend Reinvestment Plan (“DRSPP”) (Note 9)		11,031		705
Goodwill							7,189			7,189
Receivable under Discount Waiver, Direct Stock Purchase and Dividend Reinvestment Plan (“DRSPP”) (Note 9)							879			705
Prepaid and other assets		1,792		1,238			1,615			1,238

	$	5,841,374	$	4,564,930		$	5,476,350		$	4,564,930


Liabilities:
Repurchase agreements (Note 7)	$	5,155,660	$	4,024,376		$	4,771,653		$	4,024,376
Accrued interest payable		11,200		7,239			13,982			7,239
Mortgages payable on real estate		22,832		16,161			22,780			16,161
Interest rate swaps (Note 5)							122			-
Dividends payable		–		15,923			-			15,923
MBS purchase payable		2,659		15,010			15,543			15,010
Accrued expenses and other liabilities		1,210		1,263			1,881			1,263

	$	5,193,561	$	4,079,972			4,825,961			4,079,972


Commitments and contingencies (Note 8)		–		–			-			-

Stockholders’ Equity:
Common stock, $.01 par value; 375,000,000 shares authorized;
74,976,327 and 63,201,224 issued and outstanding at
March 31, 2004 and December 31, 2003, respectively		750		632
Preferred stock, $.01 par value; Series A 8.50% cumulative redeemable; 5,000,000 shares authorized; 2,000,000 and 0 issued and outstanding at June 30, 2004 and December 31, 2003, respectively ($50,000 and $0 aggregate liquidation preference) (Note 9)							20			-
Common stock, $.01 par value; 370,000,000 shares authorized; 78,220,946 and 63,201,224 issued and outstanding at June 30, 2004 and December 31, 2003, respectively							782			632
Additional paid-in capital		626,348		512,199			703,197			512,199
Accumulated earnings/(deficit) (Note 9)		6,141		(15,764	)		3,442			(15,764	)
Accumulated other comprehensive income/(loss) (Note 11)		14,574		(12,109	)
Accumulated other comprehensive loss (Note 11)							(57,052	)		(12,109	)

		647,813		484,958			650,389			484,958

	$	5,841,374	$	4,564,930		$	5,476,350		$	4,564,930

The accompanying notes are an integral part of the consolidated financial statements.

MFA MORTGAGE INVESTMENTS, INC.
CONSOLIDATED STATEMENTS OF INCOME

							Three Months Ended June 30,				Six Months Ended June 30,
		Three Months Ended March 31,
							2004		2003		2004		2003
		2004			2003
(In Thousands, Except Per Share Amounts)	(In Thousands, Except Per Share Amounts)						(Unaudited)
		(Unaudited)
Interest Income:
MBS income		$	40,066	$	32,065		$	38,678	$	30,642	$	78,744	$	62,707
Interest income on temporary cash investments			167		123			171		148		338		271

Total Interest Income			40,233		32,188			38,849		30,790		79,082		62,978


Interest Expense on Repurchase Agreements			16,141		14,967			18,952		14,700		35,093		29,667


Net Interest Income			24,092		17,221			19,897		16,090		43,989		33,311


Other Income:
Income from equity interests in real estate								-		579		-		479
Revenue from operations of real estate			1,002		427			1,035		794		2,037		1,221
Loss from equity interest in real estate			–		(100	)

Gain on sale of securities								-		334		-		334
Miscellaneous other income			162		–			12		-		174		-

Total Other Income			1,164		327			1,047		1,707		2,211		2,034


Operating and Other Expense:

Compensation and benefits			1,467		951			1,352		929		2,819		1,880

Real estate operating expense			709		347			708		485		1,417		832

Mortgage interest on real estate			426		203			421		297		847		500

Other general and administrative			749		703
Other general and administrative expense								763		679		1,512		1,382

Total Operating and Other Expense			3,351		2,204			3,244		2,390		6,595		4,594


Net Income		$	21,905	$	15,344		$	17,700	$	15,407	$	39,605	$	30,751


Income Per Share:
Less: Preferred Stock Dividends								756		-		756		-

Net Income Available to Common Stockholders							$	16,944	$	15,407	$	38,849	$	30,751


Income Per Share Available to Common Stockholders:
Net income per share – basic		$	0.32	$	0.33		$	0.22	$	0.30	$	0.54	$	0.63
Weighted average shares outstanding – basic			68,910		46,316			76,214		51,217		72,562		48,780

Net income per share – diluted		$	0.32	$	0.33		$	0.22	$	0.30	$	0.53	$	0.63
Weighted average shares outstanding – diluted			69,001		46,378
Weighted average shares of common stock and common stock equivalents outstanding – diluted								76,260		51,283		72,625		48,836

The accompanying notes are an integral part of the consolidated financial statements.

MFA MORTGAGE INVESTMENTS, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

				Six Months Ended June 30, 2004
	Three Months Ended March 31, 2004
(In Thousands, Except Per Share Amounts)				(Unaudited)
	(Unaudited)
Series A 8.50% Cumulative Redeemable Preferred Stock (Par Value $.01 – Liquidation Preference $25.00)
Balance at December 31, 2003					$	-
Issuance of shares						20

Balance at June 30, 2004						20


Common Stock (Par Value $.01):
Balance at December 31, 2003	$	632				632
Issuance of shares, net of offering expense		86
Issuance of shares						86
Issuance of shares pursuant to DRSPP, net of expenses		32				64

Balance at March 31, 2004		750
Balance at June 30, 2004						782


Additional Paid-in Capital:
Balance at December 31, 2003		512,199				512,199
Issuance of preferred stock, net of expenses						48,265
Issuance of common stock, net of expenses		82,751				82,745
Issuance of common stock pursuant to DRSPP, net of expenses		31,227				59,697
Exercise of common stock options		–				-
Compensation expense for common stock options		171				291

Balance at March 31, 2004		626,348
Balance at June 30, 2004						703,197


Accumulated Income/(Deficit):
Balance at December 31, 2003		(15,764	)			(15,764	)
Net income		21,905				39,605
Dividend declared on common stock						(19,643	)
Dividend declared on preferred stock						(756	)

Balance at March 31, 2004		6,141
Balance at June 30, 2004						3,442


Accumulated Other Comprehensive Loss:
Balance at December 31, 2003						(12,109	)
Unrealized loss on MBS during period, net						(46,157	)
Unrealized gain on interest rate cap agreements						1,336
Unrealized loss on interest swap agreement						(122	)

Accumulated Other Comprehensive Income/(Loss):
Balance at December 31, 2003		(12,109	)
Unrealized gain on MBS during period, net		26,878
Unrealized loss on interest rate cap agreements		(195	)

Balance at March 31, 2004		14,574
Balance at June 30, 2004						(57,052	)


Total Stockholders' Equity	$	647,813
Total Stockholders’ Equity					$	650,389

The accompanying notes are an integral part of the consolidated financial statements.

MFA MORTGAGE INVESTMENTS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS

	Three Months Ended March 31,						Six Months Ended June 30,
	2004			2003
(In Thousands)							2004			2003
	(Unaudited)
							(Unaudited)
Cash Flows From Operating Activities:
Net income		$	39,605		$	30,751
	$	21,905		$	15,344
Adjustments to reconcile net income to net cash
provided by operating activities:
Adjustments to reconcile net income to net cash Provided by operating activities:
Net gain on sale of portfolio investments								-			(334	)
Amortization of purchase premiums on investments		8,420			8,741			22,920			20,172

Amortization of premium cost for interest rate cap agreements		405			9			1,014			27

Decrease in interest receivable		(3,773	)		(277	)
Increase in interest receivable								(2,950	)		(2,196	)
Increase in other assets and other		(356	)		(430	)		(551	)		(624	)

Decrease in accrued expenses and other liabilities		(12,508	)		(185	)

Increase in accrued expenses, other liabilities and MBS purchase payable								1,151			2,153
Increase (decrease) in accrued interest payable		3,918			(764	)		6,743			(4,403	)

Stock option expense		171			–			291			-

Net cash provided by operating activities		18,182			22,438			68,223			45,546


Cash Flows From Investing Activities:
Principal payments on MBS		362,585			421,481			965,924			919,247
Proceeds from sale of MBS								-			24,295
Purchases of MBS		(1,669,010	)		(482,072	)		(1,979,679	)		(1,671,277	)
Loss from equity interests in real estate in excess of distributions		–			100			-			42
Amortization of mortgage principal for real estate investments		(41	)		(42	)		(93	)		(89	)

Cash recognized upon consolidation of subsidiary		258			–			258			-

Depreciation and amortization		191			76			397			206

Net cash used by investing activities		(1,306,017	)		(60,457	)		(1,013,193	)		(727,576	)


Cash Flows From Financing Activities:

Purchase of interest rate cap agreements		(2,395	)		–			(2,395	)		-
Increase in restricted cash		–			(2,261	)		-			39
Net increase in borrowings under repurchase agreements		1,131,284			25,667			747,277			635,709

Net proceeds from issuances of common stock		103,770			–
Dividends paid		(15,923	)		(14,952	)
Net proceeds from issuance of preferred stock								48,285			-
Net proceeds from issuance of common stock								142,592			67,191
Dividends paid on common stock								(35,566	)		(28,057	)
Dividends paid on preferred stock								(756	)		-
Proceeds from exercise of stock options		–			409			-			409

Net cash provided by financing activities		1,216,736			8,863			899,437			675,291

Net decrease in cash and cash equivalents		(71,099	)		(29,156	)		(45,533	)		(6,739	)
Cash and cash equivalents at beginning of period		139,707			64,087			139,707			64,087

Cash and cash equivalents at end of period	$	68,608		$	34,931		$	94,174		$	57,348


Supplemental Cash Flow Information:
Cash paid during the period for interest	$	12,606		$	15,721		$	28,183		$	34,070


Non-Cash Investing Disclosure:

Consolidation of investment previously accounted for on the equity method	$	2,747		$	–		$	2,747		$	-

The accompanying notes are an integral part of the consolidated financial statements.

MFA MORTGAGE INVESTMENTS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Three Months Ended
March 31,
(In Thousands) 2004 2003

(Unaudited)
Net Income $ 21,905 $ 15,344
Other Comprehensive Income:
  Unrealized holding gains /(losses) on MBS
     arising during the period, net 26,878 (1,447 )
  Unrealized holding losses on interest rate cap
     agreements arising during the period, net (195 ) (329 )

Comprehensive Income $ 48,588 $ 13,568

	Six Months Ended June 30,

*(In Thousands)*	2004			2003

	(Unaudited)

Net income available to common stockholders before preferred dividend	$	39,605		$	30,751
Other Comprehensive Income:
Unrealized holding (losses) on MBS, net		(46,157	)		(5,937	)
Unrealized holding gains /(losses) on interest rate cap agreements, net		1,336			(886	)
Unrealized holding losses on interest rate swaps		(122	)		-

Other Comprehensive (Loss) /Income before Preferred Dividends	$	(5,338	)	$	23,928


Preferred stock dividends		(756	)		-

Comprehensive (Loss) /Income	$	(6,094	)	$	23,928

The accompanying notes are an integral part of the consolidated financial statements.

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

1. Organization

MFA Mortgage Investments, Inc. (the “Company”) was incorporated in Maryland on July 24, 1997 and began operations on April 10, 1998.

The Company has elected to be treated as a real estate investment trust (“REIT”) for federal income tax purposes. In order to maintain its status as a REIT, the Company must comply with a number of requirements under federal tax law, including that it must distribute at least 90% of its annual taxable net income to its stockholders, subject to certain adjustments.

2. Summary of Significant Accounting Policies

(a) Basis of Presentation

The accompanying interim unaudited financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles (“GAAP”) have been condensed or omitted according to such rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading. The financial statements should be read in conjunction with the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2003. In the opinion of management, all normal and recurring adjustments necessary to present fairly the financial condition at ~~March 31,~~June 30, 2004 and results of operations for all periods presented have been made. The results of operations for the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2004 should not be construed as indicative of the results to be expected for the full year.

The financial statements are prepared on the accrual basis of accounting in accordance with GAAP. The preparation of 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.

(b) MBS ~~Corporate Debt Securities and Corporate Equity Securities~~

Statement of Financial Accounting Standards (“FAS”) No. 115, “Accounting for Certain Investments in Debt and Equity Securities,” requires that investments in securities be designated as either “held-to-maturity,” “available-for-sale” or “trading” at the time of acquisition. Securities that are designated as held-to-maturity are carried at their amortized cost. Securities designated as available-for-sale are carried at their estimated fair value with unrealized gains and losses excluded from earnings and reported in other comprehensive income.

Although the Company generally intends to hold its MBS until maturity, it may, from time to time, sell any of its MBS as part of the overall management of its business. The available-for-sale designation provides the Company with the flexibility to sell its MBS in order to act on potential market opportunities or changes in economic conditions, to ensure future liquidity and to meet other general corporate purposes as they arise. ~~(See Note 2e.)~~

Gains or losses on the sale of investment securities are based on the specific identification method. (See Note 2e.)

The Company’s adjustable-rate assets are comprised primarily of adjustable-rate MBS and hybrid MBS (collectively, “ARM-MBS”) that are guaranteed as to principal and/or interest by an agency of the U.S. government, such as the Government National Mortgage Association (“Ginnie Mae”), or a federally chartered corporation, such as Fannie Mae or ~~the~~ Freddie ~~Mac.~~Mac (collectively, “Agency MBS”). Hybrid MBS have interest rates that are fixed for a specified period and, thereafter, generally reset annually. At ~~March 31,~~June 30, 2004, ~~89.1%~~89.6% of the Company’s MBS had interest rates scheduled to contractually reprice within three years or less. Contractual repricing does not consider the impact of ~~prepayments.~~prepayments on MBS.

Interest income is accrued based on the outstanding principal balance of the investment securities and their contractual terms. Premiums and discounts associated with the purchase of the investment securities are amortized into interest income over the life of such securities using the effective yield method, adjusted for actual prepayment activity.

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

(c) Cash and Cash Equivalents

Cash and cash equivalents include cash on hand and highly liquid investments with original maturities of three months or less. The carrying amount of cash equivalents approximates their estimated fair value.

(d)Restricted Cash

Restricted cash represents cash held on deposit as collateral with certain repurchase agreement counterparties (i.e., lenders). Such amounts may be used to make principal and interest payments on the related repurchase agreements.

(e) Credit Risk

The Company limits its exposure to credit losses on its investment portfolio by requiring that at least 50% of its investment portfolio ~~consist~~consists of MBS that are guaranteed as to principal and/or interest by an agency of the U.S. government, such as Ginnie Mae, or a federally chartered corporation, such as Fannie Mae and Freddie Mac (collectively, “Agency MBS”).Agency MBS. Pursuant to its operating policies, the remainder of the Company’s assets may consist of: (i) multi-family apartment properties; (ii) limited partnerships, real estate investment trusts or preferred stock of real estate related corporations; or (iii) other fixed-income instruments. As of ~~March 31,~~June 30, 2004, ~~95.5%~~95.2% of the Company’s assets consisted of Agency MBS and related receivables, ~~2.4%~~2.3% were MBS and related receivables rated “AAA” by Standard and Poor’s Corporation, a nationally recognized rating agency, and ~~1.2%~~1.7% were of cash and cash equivalents; combined these assets comprised ~~99.1%~~99.2% of the Company’s total assets.

Other-than-temporary losses on investment securities, whether designated as available-for-sale or held-to-maturity, as measured by the amount of decline in estimated fair value attributable to factors that are considered to be other-than-temporary, are charged against income resulting in an adjustment of the cost basis of such securities. The following are among, but not all of, the factors considered in determining whether and to what extent an other-than-temporary impairment exists: (i) the expected cash flow from the investment; (ii) whether there has been an other-than-temporary deterioration of the credit quality of the underlying mortgages, debtor, or the company in which equity interests are held; (iii) the credit protection available to the related mortgage pool for MBS; (iv) any other market information available, including analysts assessments and statements, public statements and filings made by the debtor, counterparty or other relevant party issuing or otherwise securing the particular security; (v) management’s internal analysis of the security considering all known relevant information at the time of assessment; and (vi) the magnitude and duration of historical decline in market value when available. Because management’s assessments are based on factual information as well as subjective information available at the time of assessment, the determination as to whether an other-than-temporary decline exists and, if so, the amount considered impaired is also subjective and, therefore, constitutes material estimates, that are susceptible to a significant change. At ~~March 31,~~June 30, 2004 and December 31, 2003, the Company had no ~~remaining~~ assets on which an impairment charge had been made.

(f) Real Estate ~~Investments~~Investments/Equity Interest in Real Estate

At ~~March 31,~~June 30, 2004, the Company indirectly held a 100% ownership interest in a multi-family apartment property known as The Greenhouse and a 99.9% interest in a multi-family apartment property known as Lealand Place. Retirement Centers Corporation, ~~as consolidated with its subsidiaries that~~which directly ~~hold~~holds these two properties, is consolidated with its subsidiaries and with the Company. In addition, at ~~March 31,~~June 30, 2004, the Company held a 99% limited partner interest in a limited partnership, which owns a multi-family apartment property known as Cameron at Hickory Grove (“Cameron”). Through December 31, 2003, the Company accounted for the investment in Cameron under the equity method. Commencing on January 1, 2004, the Company changed its accounting for such investment from the equity method to consolidating such entity, on a prospective basis, in accordance with ~~FASB~~Financial Accounting Standards Board (“FASB”) Interpretation No. 46 “Consolidation of Variable Interest Entities” (“FIN 46”), as amended. Each of these three properties were acquired through tax deferred exchanges under Section 1031 of the Internal Revenue Code of 1986, as amended (the “Code”). (See Note 6.)

The properties, capital improvements and other assets held in connection with these investments are carried at cost, net of accumulated depreciation and amortization, not to exceed estimated fair value. ~~Depreciation and amortization are computed using the straight-line method over the estimated useful life of the related asset.~~ Maintenance, repairs and minor improvements are charged to expense in the period incurred, while capital improvements are capitalized and depreciated. Depreciation and amortization are computed using the straight-line method over the estimated useful life of the related asset components. The Company intends to hold its remaining real estate investments as long-term investments.

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

(g) Repurchase Agreements

The Company finances the acquisition of its MBS through the use of repurchase agreements. Under these repurchase agreements, the Company sells securities to a lender and agrees to repurchase the same securities in the future for a price that is higher than the original sales price. The difference between the sale price that the Company receives and the repurchase price that the Company pays represents interest paid to the lender. Although structured as a sale and repurchase obligation, a repurchase agreement operates as a financing under which the Company pledges its securities as collateral to secure a loan which is equal in value to a specified percentage of the estimated fair value of the pledged ~~collateral. The~~collateral, while the Company retains beneficial ownership of the pledged collateral. At the maturity of a repurchase agreement, the Company is required to repay the loan and concurrently receives back its pledged collateral from the lender or, with the consent with the lender, the Company may renew such agreement at the then prevailing ~~financing~~interest rate. These repurchase agreements may require the Company to pledge additional assets to the lender in the event the estimated fair value of the existing pledged collateral declines. Through ~~March 31,~~June 30, 2004, the Company did not have any margin calls on its repurchase agreements that it was not able to satisfy with either cash or additional pledged collateral.

Original terms to maturity of the Company’s repurchase agreements generally range from one month to 36 months; however, the Company is not precluded from entering into repurchase agreements with longer maturities. Should a counterparty decide not to renew a repurchase agreement at maturity, the Company must either refinance elsewhere or be in a position to satisfy the obligation. If, during the term of a repurchase agreement, a lender should file for bankruptcy, the Company might experience difficulty recovering its pledged assets and may have an unsecured claim against the lender’s assets for the difference between the amount loaned to the Company and the estimated fair value of the collateral pledged to such lender. To reduce this risk, the Company enters into repurchase agreements only with institutions whose holding or parent company’s long-term debt rating is “A” or better as determined by at least one nationally recognized rating agency (collectively, the “Rating Agencies”), where applicable. If this criterion is not met, the Company will not enter into repurchase agreements with a lender without the specific approval of the Company’s Board of Directors (the “Board”). In the event an existing lender is downgraded below “A,” the Company will seek the approval of the Board before entering into additional repurchase agreements with that lender. The Company generally seeks to diversify its exposure by entering into repurchase agreements with at least four separate lenders with a maximum ~~loan from~~exposure to any lender of no more than three times the Company’s stockholders’ equity. As of ~~March 31,~~June 30, 2004, the Company had repurchase agreements with 11 separate lenders with a maximum net exposure (the difference between the amount loaned to the Company and the fair value of the security pledged by the Company as collateral) to a single lender of ~~$73.0~~$54.8 million. (See Note 7.)

(h) Earnings per Common Share (“EPS”)

Basic EPS is computed by dividing net income available to holders of common stock by the weighted average number of shares of common stock outstanding during the period. Diluted EPS is computed by dividing net income available to holders of common stock by the weighted-average shares of common stock and common equivalent shares outstanding during the period. For the diluted EPS calculation, common equivalent shares outstanding includes the weighted average number of shares of common stock outstanding adjusted for the ~~dilutive~~ effect of unexercised dilutive stock options using the treasury stock method. Under the treasury stock method, common equivalent shares are calculated assuming that all dilutive common stock equivalents are exercised and the proceeds are used to buy back shares of the Company’s outstanding common stock at the average market price during the reported period. No common share equivalents are included in the computation of any diluted per share amount for a period in which a net operating loss is reported. (See Note 10.)

(i) Comprehensive ~~Income~~Income/Loss

The Company’s consolidated statements of comprehensive income include all changes in the Company’s stockholders’ equity with the exception of additional investments by or dividends ~~to stockholders.~~declared on common stock. Such comprehensive income for the Company includes net income, ~~and~~ the change in net unrealized holding gains/(losses) on investments and certain derivative ~~instruments.~~instruments reduced by dividends on preferred stock. (See Note 11.)

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

(j) Federal Income Taxes

The Company has elected to be taxed as a REIT under the provisions of the Code and the corresponding provisions of state law. The Company expects to operate in a manner that will enable it to continue to be taxed as a REIT. As such, no provision for current or deferred income taxes has been made in the accompanying consolidated financial statements.

~~MFA MORTGAGE INVESTMENTS, INC.~~
~~NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

(k) Derivative Financial ~~Instruments – Interest Rate Cap Agreements~~Instruments/HedgingActivity

The Company’s hedges through the use of derivative financial instruments, comprised of interest rate cap agreements (“Caps” or “Cap Agreements”) and interest rate swap agreements (“Swaps” and, together with Caps, “Hedging Instruments”). The Company accounts for ~~its interest rate cap agreements (“Cap Agreements” or “Caps”)~~Hedging Instruments in accordance with FAS No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“FAS 133”), as amended by FAS No. 138, “Accounting for Certain Derivative Instruments and Certain Hedging Activities” (“, and FAS ~~138”), whereby such instruments~~No. 149 “Amendment of Statement 133 on Derivative Instrument and Hedging Activities.” In accordance with FAS 133, all Hedging Instruments are carried on the balance sheet at their fair value, as an asset, if their fair value is positive, or as a liability, if their fair value is negative. Since the Company’s derivatives are designated as “cash flow hedges,” the change in the fair value of the derivative instrument is recorded in other comprehensive income for hedges that qualify as effective and ~~carried~~is transferred from other comprehensive income to earnings as the hedged liability affects earnings. The ineffective amount of all Hedging Instruments, if any, is recognized in earnings each quarter. To date, the Company has not recognized any change in the value of its Hedging Instruments in earnings as a result of the hedge or a portion thereof being ineffective.

Upon entering into hedging transactions, the Company formally documents the relationship between the Hedging Instruments and the hedged liability. The Company also documents its risk-management policies, including objectives and strategies, as they relate to its hedging activities. The Company assesses, both at inception of a hedge and on an on-going basis, whether or not the hedge is highly “effective,” as defined by FAS 133. The Company discontinues hedge accounting on a prospective basis with changes in the estimated fair ~~value.~~value reflected in earnings when: (i) it is determined that the derivative is no longer effective in offsetting cash flows of a hedged item (including hedged items such as forecasted transactions); (ii) it is no longer probable that the forecasted transaction will occur; or (iii) it is determined that designating the derivative as a Hedging Instrument is no longer appropriate. To date, the Company has not discontinued hedge accounting for any of its Hedging Instruments.

The Company utilizes Hedging Instruments to manage interest rate risk and does not anticipate entering into derivative transactions for speculative or trading purposes. (See Note 5.) In order to limit credit risk associated with the counterparties to derivative instruments, the Company’s policy is to enter into derivative contracts with financial institutions rated “A” or better by at least one of the Rating Agencies at the time of purchase.

Interest Rate Cap Agreements

In order for the Company’s Cap Agreements to qualify for hedge accounting, upon entering into the Cap Agreement, the Company must anticipate that the hedge will be highly “effective,” as defined by FAS 133, in limiting the Company’s cost beyond the Cap threshold on its matching (on an aggregate basis) anticipated repurchase agreements during the active period of the Cap. As long as the hedge remains effective, changes in the estimated fair value of the Cap Agreements are included in other comprehensive income. Upon commencement of the Cap Agreement active period, the premium paid to enter into the Cap Agreement is amortized and reflected in interest expense. The periodic amortization of the premium expense is based on an estimated allocation of the premium, determined at inception of the hedge, for the monthly components on an estimated fair value basis. Payments received in connection with the Cap Agreement, if any, are reported as a reduction to interest expense. If it is determined that a Cap Agreement is not effective, the premium would be reduced and a corresponding charge made to interest expense, for the ineffective portion of the Cap Agreement. The maximum cost related to the Company’s Cap Agreements is limited to the original price paid to enter into the Cap Agreement. ~~In order~~

The Company purchases Cap Agreements by incurring a one-time fee or premium. Pursuant to ~~limit credit~~the terms of the Cap Agreements, the Company will receive cash payments if the interest rate index specified in any such Cap Agreement increases above contractually specified levels. Therefore, such Cap Agreements have the effect of capping the interest rate on a portion of the Company’s borrowings above a level specified by the Cap Agreement.

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Interest Rate Swaps

When the Company entered into its Swap, it agreed to pay a fixed rate of interest and to receive a variable interest rate, generally based on the London Interbank Offered Rate (“LIBOR”). The Company’s Swap is designated as cash flow hedge against the benchmark interest rate risk associated with ~~Cap Agreements,~~ the Company’s ~~policy~~borrowings. The unrealized gain/loss on a Swap is ~~to only purchase Cap Agreements from financial institutions rated “A” or better by at least one~~based on the discounted value of the ~~Rating Agencies at the time of purchase.~~

In order to continue to qualify for and to apply hedge accounting, Cap Agreements are monitored on a quarterly basis to determine whether they continue to be effective or, if prior to the commencement of the active period, whether it is expected that the Cap will continue to be effective. If during the term of the Cap Agreement, the Company determines that a Cap is not effective or that a Cap is notremaining future net interest payments expected to be ~~effective,~~made over the ~~ineffective portion~~remaining life of the ~~Cap will no longer qualify for hedge accounting~~Swap. Therefore, over time, as the actual payments are made, the unrealized gain/loss in accumulated other comprehensive income/(loss) and ~~accordingly, subsequent~~the carrying value of the Swap adjusts to zero and the Company realizes a fixed cost of money over the life of the Swap.

All changes in ~~its estimated fair value~~the unrealized gains and losses on a Swap are recorded in accumulated other comprehensive income/(loss) and are reclassified to earnings as interest expense is recognized on the Company’s hedged borrowings. If it becomes probable that the forecasted transaction, which in this case refers to interest payments to be made under the Company’s short-term borrowing agreements, will not occur by the end of the originally specified time period, as documented at the inception of the hedging relationship, then the related gain or loss in accumulated other comprehensive income/(loss) would be ~~reflected in earnings.~~reclassified to income.

~~At March 31, 2004,~~Realized gains and losses resulting from the ~~Company had 16 Cap Agreements, which~~termination of a Swap are ~~derivative instruments~~initially recorded in accumulated other comprehensive income/(loss) as ~~defined by FAS 133 and FAS 138, with an aggregate notional amount~~a separate component of ~~$610.0 million, on which there were unrealized losses of $3.5 million.~~equity. The ~~Company utilizes Cap Agreements~~gain or loss from a terminated Swap remains in accumulated other comprehensive income/(loss) until the forecasted interest payments affect earnings. If it becomes probable that the forecasted interest payments will not occur, then the entire gain or loss would be reclassified to ~~manage interest rate risk and does not anticipate entering into derivative transactions for speculative or trading purposes. (See Note 5.)~~income.

(l) Equity Based Compensation

On January 1, 2003, the Company adopted FASB Statement No. 148, “Accounting for Stock-Based Compensation – Transition and Disclosure” (“FAS 148”). FAS 148, amended FAS No. 123, “Accounting for Stock-Based Compensation” (“FAS 123”), and provided alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, FAS 148 amended the disclosure requirements of FAS 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. The adoption of FAS 148 did not have a significant impact on Company’s results of operations; however, the future effect of FAS 148 will be based on, among other things, the underlying terms of future grants of stock based compensation. (See Note 12.)

(m) Adoption of New Accounting Standards

In January 2003, the FASB issued FIN 46, which was ~~revised~~amended in December 2003. FIN 46, as amended, requires consolidation by the primary beneficiary of all variable interest entities. FIN 46, as revised, became effective in January 2003 for investments in all variable interest entities acquired after February 1, 2003 and for previously held investments beginning with the first interim period beginning after December 31, 2003. The implementation of FIN 46 did not have a material effect on the Company’s consolidated financial statements. (See Note 6.)

~~(n) Reclassifications~~

~~Certain prior period amounts have been reclassified to conform to the current period presentation.~~

~~MFA MORTGAGE INVESTMENTS, INC.~~
~~NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

3. Related Parties

(a) Property Management

America First Properties Management Company L.L.C. (the “Property Manager”), a wholly owned subsidiary of America First Companies L.L.C. (“AFC”), provides property management services for the multi-family properties in which the Company holds investment interests. The Property Manager receives a management fee equal to a stated percentage of the gross receipts generated by these properties, which for 2003, ranged from 3.5% to

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

4.0% of gross receipts and, commencing on January 1, 2004, was 3%3.0% of gross receipts, increasing to a maximum of 4%4.0% of gross receipts upon attaining certain performance goals. The Company paid the Property Manager fees of approximately ~~$31,000~~$32,000 and ~~$98,000,~~$85,000, respectively, for the quarters ended ~~March 31,~~June 30, 2004 and ~~2003.~~2003 and $65,000 and $163,000 for the six months ended June 30, 2004 and 2003, respectively. The Property Manager also provided property management services to certain properties in which the Company previously held investment interests. Michael Yanney, the Company’s former Chairman of the Board, who retired from the Board in March 2003, ~~has been~~is the Chairman of AFC ~~since 1984~~ and Mr. Yanney and George H. Krauss, one of the Company’s directors, ~~beneficially own 57% and 17%, respectively, of~~have beneficial interests in AFC.

(b) Advisory Services

During the fourth quarter of 2003, the Company formed and became the sole stockholder of MFA Spartan, Inc., a Delaware corporation (“Spartan Inc.”). Spartan Inc. then formed and, pursuant to an operating agreement dated November 6, 2003, became the sole member of MFA Spartan I, LLC, a Delaware limited liability company (“Spartan LLC”). On November 7, 2003, Spartan LLC entered into a sub-advisory agreement with America First Apartment Advisory Corporation (“AFAAC”), a Maryland corporation and the external advisor of America First Apartment Investors, Inc. (“AFAI”), pursuant to which Spartan LLC agreed, among other things, to provide sub-advisory services to AFAAC with respect to, and to assist AFAAC in connection with, AFAI’s acquisition and disposition of MBS and the maintenance of AFAI’s MBS portfolio. During the ~~quarter~~three and six months ended ~~March 31,~~June 30, 2004, the Company earned fees of ~~$24,000~~$12,000 and $36,000, respectively, related to the sub-advisory services rendered by Spartan LLC to AFAAC. George H. Krauss, one of the Company’s directors, is a member of the board of directors of AFAI and beneficially owns 17% of AFC, which owns 100% of the voting stock of AFAAC.

4. Mortgage-Backed Securities

At ~~March 31,~~June 30, 2004 and December 31, 2003, all of the Company’s MBS were classified as available-for-sale and, as such, were carried at their estimated fair value as determined by an independent pricing source and investment banks that trade such securities. The following table presents the carrying value of the Company’s MBS as of ~~March 31,~~June 30, 2004 and December 31, 2003.

	March 31, 2004		December 31, 2003		June 30, 2004		December 31, 2003

(In Thousands)
Fannie Mae Certificates	$	3,338,908	$	2,782,066	$	3,049,601	$	2,782,066

Ginnie Mae Certificates		1,065,276		344,363		1,143,360		344,363

Freddie Mac Certificates		1,154,622		1,109,941		1,001,173		1,109,941

Non-agency “AAA” rated		138,795		136,348		123,262		136,348

	$	5,697,601	$	4,372,718	$	5,317,396	$	4,372,718

At ~~March 31,~~June 30, 2004 and December 31, 2003, the Company’s portfolio of MBS consisted of pools of ARM-MBS with carrying values of approximately ~~$5.690~~$5.310 billion and $4.366 billion, respectively, and fixed-rate MBS with carrying values of approximately ~~$7.7~~$7.2 million and ~~$7.1~~$6.6 million, respectively.

Agency MBS:Although not rated, Agency MBS carry an implied “AAA” rating. Agency MBS are guaranteed as to principal and/or interest by an agency of the U.S. government, such as Ginnie Mae, or federally chartered corporation, such as Fannie Mae or Freddie Mac. The payment of principal and/or interest on Fannie Mae and Freddie Mac MBS is guaranteed by those respective agencies and the payment of principal and/or interest on Ginnie Mae MBS is backed by the full faith and credit of the U.S. government.

Non-Agency “AAA”: Non-Agency “AAA” MBS are privately issued certificates that are backed by pools of single-family and multi-family mortgage loans. Non-Agency “AAA” MBS are rated as such by one of the Rating

~~MFA MORTGAGE INVESTMENTS, INC.~~
~~NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

Agencies. “AAA” is the highest bond rating given by Rating Agencies and indicates the relative security of the investment. These securities are not guaranteed by the U.S. government or any of its agencies or any federally chartered corporation.

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

The following table presents the amortized cost, gross unrealized gains, gross unrealized losses and fair value of the Company’s MBS as of ~~March 31,~~June 30, 2004 and December 31, 2003:

*(In Thousands)*							June 30, 2004			December 31, 2003
	March 31, 2004			December 31, 2003

(In Thousands)
Principal balance	$	5,521,727		$	4,245,458		$	5,204,931		$	4,245,458

Principal payment receivable		32,556			40,170			51,962			40,170

		5,554,283			4,285,628			5,256,893			4,285,628



Unamortized premium		125,510			96,162			115,726			96,162

Unaccreted discount		(297	)		(299	)		(293	)		(299	)

Gross unrealized gains		26,000			10,882			6,449			10,882

Gross unrealized losses		(7,895	)		(19,655	)		(61,379	)		(19,655	)

Carrying value/estimated fair value		$	5,317,396		$	4,372,718
	$	5,697,601		$	4,372,718

The following table presents the gross unrealized losses and estimated fair value of the Company’s MBS, aggregated by investment category and length of time that such individual securities have been in a continuous unrealized loss position, at ~~March 31, 2004.~~June 30, 2004:

		Less than 12 Months				12 Months or more				Total				Less than 12 Months				12 Months or more				Total

(In Thousands)	(In Thousands)	Estimated Fair Value		Unrealized losses		Estimated Fair Value		Unrealized losses		Estimated Fair Value		Unrealized losses		Estimated Fair Value		Unrealized losses		Estimated Fair Value		Unrealized losses		Estimated Fair Value		Unrealized losses

Agency MBS:

Fannie Mae		$	1,143,792	$	4,864	$	–	$	–	$	1,143,792	$	4,864	$	2,069,462	$	25,118	$	417,407	$	7,261	$	2,486,869	$	32,379

Ginnie Mae			40,768		89		–		–		40,768		89		1,028,447		15,744		-		-		1,028,447		15,744

Freddie Mac			444,701		1,894		–		–		444,701		1,894		562,414		8,043		148,480		3,737		710,894		11,780

Non-agency “AAA” rated MBS			110,548		770		28,247		278		138,795		1,048		39,225		628		83,598		848		122,823		1,476


Total temporarily impaired securities		$	1,739,809	$	7,617	$	28,247	$	278	$	1,768,056	$	7,895	$	3,699,548	$	49,533	$	649,485	$	11,846	$	4,349,033	$	61,379

All of the Company’s MBS are either Agency MBS, which have an implied “AAA” rating, or non-agency MBS that are rated “AAA,” as such none of the unrealized losses are considered to be credit related. In addition, at ~~March 31,~~June 30, 2004, the Company had ~~one~~29 MBS with an amortized cost of ~~$28.5~~$661.3 million, which is expected to remain in the Company’s portfolio, that had unrealized losses for 12 months or more. ~~At March 31, 2004, this MBS had a gross unrealized loss of $278,000.~~

The following table presents interest income and premium amortization on the Company’s MBS portfolio for the three and six months ended ~~March 31,~~June 30, 2004 and ~~2003:~~2003, respectively:

	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,

	2004			2003			2004			2003			2004			2003

(In Thousands)

Coupon interest on MBS	$	48,486		$	40,805		$	53,178		$	42,075		$	101,664		$	82,880

Premium amortization		(8,422	)		(8,740	)		(14,504	)		(11,433	)		(22,925	)		(20,173	)

Discount accretion		2			–			4			-			5			-

Interest income on MBS, net	$	40,066		$	32,065		$	38,678		$	30,642		$	78,744		$	62,707

5. Hedging Instruments/Hedging Activity

In connection with the Company’s interest rate risk management process, the Company periodically hedges its interest rate risk by entering into derivative financial instrument contracts. To date, such instruments are comprised of Caps and Swaps, which in effect modify the repricing characteristics of the Company’s repurchase agreements and cash flows on such liabilities. The use of derivative financial instruments creates exposure to credit risk. This credit exposure relates to losses that would be recognized if the counterparties fail to perform their obligations under the contracts. To mitigate this exposure, the Company only enters into such transactions with financial institutions whose holding or parent company’s long-term debt rating is “A” or better, as determined at least one of the Rating

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Agencies. In the event of a default by the counterparty, the Company would not receive payments provided for under the terms of the Hedging Instrument, could incur a loss for the remaining unamortized premium cost of the Cap and could have difficulty obtaining its assets pledged as collateral for Swaps.

5. (a) Interest Rate Cap Agreements

The Company’s Cap Agreements are designated as cash flow hedges against interest rate risk associated with the Company’s existing and forecasted repurchase agreements. At ~~March 31,~~June 30, 2004, the Company had 16 Cap Agreements with an aggregate notional amount of $610.0 million purchased to hedge against increases in interest rates on $610.0 million of its current and anticipated future 30-day term repurchase agreements. The Cap Agreements had an amortized cost of approximately ~~$5.6~~$5.0 million and an estimated fair value of ~~$2.1~~$3.0 million at ~~March 31,~~June 30, 2004, resulting in a net unrealized loss of approximately ~~$3.5~~$2.0 million, which is included as a component of accumulated other comprehensive income. The Company incurred premium amortization expense on its Cap Agreements, which is included as component of interest expense on the Company’s repurchase agreements that such Cap Agreements hedge, of ~~$405,000~~$1.0 million and ~~$9,000~~$26,000 for the ~~three~~six months ended ~~March 31,~~June 30, 2004 and 2003, respectively. If the 30-day ~~London Interbank Offered Rate (“LIBOR”)~~LIBOR were to increase above the rate specified in the Cap Agreement during the effective term of the Cap, the Company would receive monthly payments from its Cap Agreement counterparty. Through ~~March 31,~~June 30, 2004, the Company had not received any payments from counterparties related to any of its Cap Agreements.

The Company enters into Cap Agreements with financial institutions whose holding or parent company’s long-term debt rating is “A” or better, as determined at least one of the Rating Agencies. In the unlikely event of a default by the counterparty, the Company would not receive payments provided for under the terms of the Cap Agreement and could incur a loss for the remaining unamortized premium cost of the Cap Agreement.

~~The~~ table below presents information about the Company’s Cap Agreements at ~~March 31,~~June 30, 2004:

	Weighted Average Active Period	Weighted Average LIBOR Strike Rate (1)			Notional Amount		Unamortized Premium		Estimated Fair Value/Carrying Value		Gross Unrealized (Loss)/Gain			Weighted Average Active Period		Weighted Average LIBOR Strike Rate (1)			Notional Amount		Unamortized Premium		Estimated Fair Value/Carrying Value		Gross Unrealized (Loss)/Gain

(Dollars in Thousands)
Months until active:

Currently active	12 Months		4.85	%	$	250,000	$	2,382	$	7	$	(2,375	)		10 Months		4.54	%	$	310,000	$	2,598	$	181	$	(2,417	)

Within six months	18 Months		3.25			60,000		825		81		(744	)		18 Months		3.75			50,000		199		243		44

Six to nine months	18 Months		3.75			50,000		199		156		(43	)		18 Months		3.75			100,000		635		812		177

Nine to 12 months	18 Months		3.75			100,000		635		645		10			-		-			-		-		-		-

12 to 24 months	18 Months		3.83			150,000		1,561		1,182		(379	)		18 Months		3.83			150,000		1,561		1,757		195

Weighted Average/Total	16 Months		4.17	%	$	610,000	$	5,602	$	2,071	$	(3,531	)		14 Months		4.17	%	$	610,000	$	4,993	$	2,993	$	(2,000	)

(1) The 30-day LIBOR strike rate at which payments would become due to the Company under the terms of the Cap Agreement. At ~~March 31,~~June 30, 2004, the 30-day LIBOR was ~~1.09%~~approximately 1.37%

(b) Interest Rate Swap

On June 3, 2004, the Company entered into one forward starting interest rate Swap having a $100.0 million notional amount. This fixed-pay Swap, which will become effective on September 15, 2004, had a fixed payor rate (i.e., the rate which the Company will pay) of approximately 3.45% for two years from the effective date. This Swap was used to lock-in the fixed Swap rate related to a portion of anticipated future one-month termed repurchase agreements.

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

The table below presents information about the Company’s Swap at June 30, 2004:

	Active Period		Notional Amount		Swap Rate			Estimated Fair Value/Carrying Value				Gross Unrealized Loss

(Dollars in Thousands)
Months until active:
Currently Active		-	$	-		-			$	-		$	-
Within six months		24 Months		100,000		3.45	%			(122	)		(122	)

Weighted Average/Total		24 Months	$	100,000		3.45	%		$	(122	)	$	(122	)

6. Real Estate and Equity Interests in Real Estate

At ~~March 31,~~June 30, 2004, the Company indirectly held investments representing ownership interests in the following properties: (i) a 100% ownership interest in The Greenhouse, a 127-unit multi-family apartment property located in Omaha, Nebraska; (ii) a 99.9% ownership interest in Lealand Place, a 192-unit apartment property located in Lawrenceville, Georgia; and (iii) a 99% limited partner interest in Owings Chase Limited Partnership, which owns Cameron, a 202-unit multi-family apartment complex in Charlotte, North Carolina.

~~MFA MORTGAGE INVESTMENTS, INC.~~
~~NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

Real estate investments, all of which were consolidated with the Company ~~for the three months ended March 31,~~at June 30, 2004, and equity interests in real estate at December 31, 2003 were as follows:

	March 31, 2004 (1)			December 31, 2003			June 30, 2004				December 31, 2003

(In Thousands)
Real Estate:

Land and buildings	$	30,500		$	21,486			$	30,345			$	21,486

Cash		509			283				480				283

Prepaid and other assets		459			324				454				324

Mortgages payable		(22,832	) (1)		(16,161	)			(22,780	)(1)			(16,161	)

Accrued interest payable		(99	)		(58	)			(100	)			(58	)

Other payables		(252	)		(210	)			(257	)			(210	)

Net real estate related assets	$	8,285		$	5,664			$	8,142			$	5,664



Equity Interest in Real Estate	$	–		$	2,802	(2)		$	-			$	2,802	(2)

(1) Each of the three properties serve as collateral for non-recourse mortgages (subject to customary non-recourse exceptions), which generally means that the lender’s final source of prepayment in the event of default is foreclosure of the property securing such loan. At ~~March 31,~~June 30, 2004, these mortgages had fixed interest rates ranging from 6.87% to 7.39% and maturities ranging from February 1, 2010 to February 1, 2011. In December 2000, the Company loaned Greenhouse Holdings, LLC (which owns The Greenhouse) $437,000 to fund building renovations which remained outstanding at ~~March 31,~~June 30, 2004, such loan is eliminated in consolidation.

(2) At December 31, 2003, equity interests in real estate was comprised of the Company’s 99% limited partner interest in Owings Chase Limited Partnership, which owns Cameron, a 202-unit multi-family apartment property, located in Charlotte, North ~~Carolina, such~~Carolina. Such investment has been consolidated since January 1, 2004, on a prospective basis in accordance with the provisions of FIN 46.

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

The following table presents the summary results of operations for such real estate investments that were consolidated, for the ~~three months~~three- and six-month periods ended ~~March 31, 2004~~June 30, 2004:

	Three Months				Six Months

	Ended June 30, 2004

(In Thousands)
Revenue from operations of real estate		$	1,035			$	2,037
Less:
Interest expense for mortgages on real estate			421				847
Other real estate operations expense			708				1,417

		$	(94	)		$	(227	)

	Three Months			Six Months

	Ended June 30, 2003

(In Thousands)
Income from equity interests in real estate *		$	597		$	479

*The Company reported income from equity interests in real estate included the results of operations for Owings Chase Limited Partnership and ~~2003:~~

Three Months Ended
March 31,

2004 2003

(In Thousands)
Revenue from operations of real estate $ 1,002 $ 427
Interest expense for mortgages on real estate (426 ) (203 )
Other real estate operations expense (709 ) (347 )

$ (133 ) $ (123 )

two additional real estate investments, which were sold during 2003. The Company did not report any income from equity interest in real estate for the three and six months ended ~~March 31,~~June 30, 2004, as all real estate investments ~~in subsidiaries~~ have been consolidated with the Company since January 1, 2004 on a prospective basis. ~~The Company reported income from equity interests in real estate of $421,000, which included the results of operations for Owings Chase Limited Partnership, for the three months ended March 31, 2003.~~

~~MFA MORTGAGE INVESTMENTS, INC.~~
~~NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

7. Repurchase Agreements

The Company’s repurchase agreements are collateralized by the Company’s ARM-MBS and typically bear interest at rates that are LIBOR-based. At ~~March 31,~~June 30, 2004, the Company had outstanding balances of ~~$5.156~~$4.772 billion under ~~300~~314 repurchase agreements with a weighted average borrowing rate of ~~1.41%~~1.58% and a weighted average remaining contractual maturity of ~~7.8~~8.2 months. At ~~March 31,~~June 30, 2004, all of the Company’s borrowings were fixed-rate term repurchase agreements with original maturities that range from one-to-36 months. At December 31, 2003, the Company had outstanding balances of $4.024 billion under 258 repurchase agreements with a weighted average borrowing rate of 1.36%. At ~~March 31,~~June 30, 2004 and December 31, 2003, the repurchase agreements had the following remaining contractual maturities:

	March 31, 2004		December 31, 2003		June 30, 2004		December 31, 2003

(In Thousands)
Within 30 days	$	638,653	$	412,611	$	608,427	$	412,611
>30 days to 3 months		965,044		503,044		928,725		503,044
>3 months to 6 months		1,125,532		1,022,560		1,017,326		1,022,560
>6 months to 12 months		1,518,131		1,613,761		1,112,175		1,613,761
>12 months to 24 months		674,300		148,200		1,000,000		148,200
>24 months to 36 months		234,000		324,200		105,000		324,200

	$	5,155,660	$	4,024,376	$	4,771,653	$	4,024,376

8. Commitments and Contingencies

(a) Lease Commitments

At ~~March 31,~~June 30, 2004, the Company had a lease through August 31, 2012 for its corporate headquarters, located at 350 Park Avenue, New York, New York. The lease provides for, among other things, annual rent of (i) $338,000 though July 31 2005; (ii) $348,000 from August 1, 2005 through November 30, 2008 and (iii) $357,000 from December 1, 2008 through August 31, 2012. In addition, during the first quarter of 2004, the Company entered into a

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

lease through December 2007 for its off-site back-up facilities, located in Rockville Centre, Nassau County, New York. This lease provides for, among other things, annual rent of $23,000.

(b) Securities purchase commitments and other commitments

At ~~March 31,~~June 30, 2004, ~~there were no~~the Company had commitments to purchase ~~any investment~~two ARM-MBS with an aggregate par value of $40.5 million. These securities were comprised of a $21.5 million MBS issued by Fannie Mae at a purchase price of 101.75% of par and a $20.0 million MBS issued by Ginnie Mae at a purchase price of 101.125%. Such purchases were scheduled to settle in July 2004. In connection with these purchase commitments, the Company had a commitment to enter into ~~any~~a $14.1 million repurchase ~~agreements or any other significant commitments or contingencies.~~agreement with a term of six months at a fixed rate of 1.87%.

9. Stockholders’ Equity

(a) ~~Dividends/Distributions~~Dividends on Preferred Stock

The following presents dividends declared by the Company on the 8.50% Series A Cumulative Redeemable Preferred Stock, par value $0.01 per share (the “Series A Preferred Stock”) from April 27, 2004, the date such securities were issued:

Declaration Date	Record Date		Payment Date		Dividend Per share

May 27, 2004		June 4, 2004		June 30, 2004	$	0.3778

(b) Dividends/Distributions on Common Stock

The following presents common dividends declared by the Company from January 1, 2003 through ~~March 31,~~June 30, 2004:

Declaration Date

Record Date

Payment Date

Dividend
Per share

Record Date

Payment Date

Dividend
Per share

2004

April 1, 2004

April 12, 2004

April 30, 2004

0.260

(1)

2003

March 13, 2003

March 28, 2003

April 30, 2003

.280

March 28, 2003

April 30, 2003

0.280

May 22, 2003

June 30, 2003

July 31, 2003

.280

June 30, 2003

July 31, 2003

0.280

September 10, 2003

September 30, 2003

October 31, 2003

.280

September 30, 2003

October 31, 2003

0.280

December 17, 2003

December 30, 2003

January 30, 2004

.250

December 30, 2003

January 30, 2004

0.250

(1)$0.25 quarterly dividend plus $0.01 special dividend

On ~~April~~July 1, 2004, the Company declared its 2004 ~~first~~second quarter dividend of $0.25, payable on ~~April~~July 30, 2004 to stockholders of record on ~~April~~July 12, 2004. (See Note 13a.)

~~MFA MORTGAGE INVESTMENTS, INC.~~
~~NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

~~(b)~~ (c) Shelf Registration

On September 25, 2001, the Company filed a shelf registration statement on Form S-3 with the SEC under the Securities Act of 1933, as amended, (the “Act”), with respect to an aggregate of $300.0 million of common stock and/or preferred stock that may be sold by the Company from time to time pursuant to Rule 415 under the Act. On October 5, 2001, the ~~Commission~~SEC declared the registration statement effective. At ~~March 31,~~June 30, 2004, the Company had $8.7 million remaining under this shelf registration statement.

On June 27, 2003, the Company filed a shelf registration statement on Form S-3 with the SEC under the Act with respect to an aggregate of $500.0 million of common stock and/or preferred stock that may be sold by the Company from time to time pursuant to Rule 415 under the Act. On July 8, 2003, the SEC declared this registration statement effective. At ~~March 31,~~June 30, 2004, the Company had ~~$356.3~~$306.3 million available under this shelf registration statement.

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

(d) Equity Issued

On February 13, 2004, the Company issued 7,500,000 shares of common stock, par value $0.01 per share (“Common Stock”), at $10.13 per share in an underwritten public offering and, on February 18, 2004, an additional 1,125,000 shares of Common Stock following the full exercise of the underwriters’ over-allotment option. The Company raised aggregate net proceeds of $82.8 million from such public offering.

On April 27, 2004, the Company issued 2,000,000 shares of Series A Preferred Stock at $25.00 per share in an underwritten public offering. The Series A Preferred Stock has a liquidation value of $25.00 per share. In addition, the Series A Preferred Stock, which may be redeemed for cash at the Company’s option on or after April 27, 2009, has no stated maturity or mandatory redemption and is not convertible into any other securities or property of the Company.

~~(c)~~ (e) DRSPP

Beginning in September 2003, the Company’s DRSPP, which is designed to provide existing stockholders and new investors with a convenient and economical way to purchase shares of Common Stock (through the automatic reinvestment of dividends and/or optional monthly cash investments), became operational. On December 3, 2003, the Company filed a shelf registration statement on Form S-3 with the SEC for the purpose of registering additional Common Stock for sale through the DRSPP. This registration statement was declared effective by the SEC on December 15, 2003 and, when combined with the unused portion of the Company’s previous DRSPP shelf registration statement, registered an aggregate of ~~10.0~~12.1 million shares of Common Stock. During the ~~three~~six months ended ~~March 31,~~June 30, 2004, the Company had issued ~~3,150,103~~6,394,722 shares of Common Stock through the DRSPP raising net proceeds of ~~$31.3~~$59.8 million. ~~Since the inception~~At June 30, 2004, 2,401,865 shares of Common Stock remained available for issuance pursuant to the DRSPP ~~through March 31, 2004, the Company issued 6,484,222 shares raising net proceeds of $62.5 million.~~registration.

10. EPS Calculation

The following ~~table~~ presents a reconciliation of the ~~reconciliation between basic~~earnings and ~~diluted~~ shares ~~of Common Stock outstanding~~ used in calculating basic and diluted ~~EPS for the three months ended March 31, 2004 and 2003:~~net earnings per share:

Three Months Ended March 31,
2004 2003

(In Thousands)
Weighted average shares outstanding - basic 68,910 46,316
Add effect of assumed shares issued under
treasury stock method for stock options 91 62

Weighted average shares outstanding - diluted 69,001 46,378

	Three Months Ended June 30,					Six Months Ended June 30,

	2004			2003		2004			2003

(In Thousands)
Net Income	$	17,700		$	15,407	$	39,605		$	30,751
Less:
Preferred stock dividend		(756	)		-		(756	)		-

Net income available to common stockholders	$	16,944		$	15,407	$	38,849		$	30,751


Weighted average shares outstanding - basic		76,214			51,217		72,562			48,780
Add effect of assumed shares issued under treasury stock method for stock options		46			66		63			56

Weighted average shares outstanding - diluted		76,260			51,283		72,625			48,836

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

11. Accumulated Other Comprehensive ~~Income/(Loss)~~

Loss
Accumulated other comprehensive ~~income/(loss)~~loss at ~~March 31,~~June 30, 2004 and December 31, 2003 was as follows:

March 31,
2004
December 31,
2003

(In Thousands)
Available-for-sale MBS:
Unrealized gains $ 26,000 $ 10,882

Unrealized losses (7,895 ) (19,655 )

18,105 (8,773 )

Hedging Instruments:

Unrealized depreciation on interest
rate cap agreements (3,531 ) (3,336 )

Accumulated other comprehensive income $ 14,574 $ (12,109 )

	June 30, 2004			December 31, 2003

(In Thousands)
Available-for-sale MBS:
Unrealized gains	$	6,449		$	10,882
Unrealized losses		(61,379	)		(19,655	)

		(54,930	)		(8,773	)

Hedging Instruments:
Unrealized depreciation on interest rate cap agreements		(2,000	)		(3,336	)
Unrealized depreciation on Swaps		(122	)		-

Accumulated other comprehensive income	$	(57,052	)	$	(12,109	)

12. ~~1997 Stock Option~~2004 Equity Compensation Plan and Employment Agreements

(a) 2004 Equity Compensation Plan

~~(a) 1997 Stock Option~~During the second quarter of 2004, the Company adopted the 2004 Equity Compensation Plan

(the “2004 Plan”), as approved by the Company’s stockholders. The ~~Company’s~~2004 Plan amended and restated the Second Amended and Restated 1997 Stock Option ~~Plan (the “1997 Plan”) authorizes~~Plan.

In accordance with the ~~granting of options to purchase an aggregate of up to 1,400,000 shares of Common Stock. The 1997 Plan authorizes the Compensation Committee~~terms of the ~~Board, or the entire Board if no such committee exists, to grant Incentive Stock Options (“ISOs”), as defined under section 422~~2004 Plan, directors, officers and employees of the ~~Code, non-qualified~~Company and any of its subsidiaries and other persons expected to provide significant services (of a type expressly approved by the committee as covered services for these purposes) to the Company and any of its subsidiaries are eligible to be granted stock options ~~and~~(“Options”), restricted stock, phantom shares, dividend equivalent rights (“DERs”) and other stock-based awards under the 2004 Plan.

In general, subject to ~~eligible persons.~~certain exceptions, a maximum of 3,500,000 shares of Common Stock and/or Options may be granted under the 2004 Plan; forfeitures and/or awards that expire unexercised do not count towards such limit. A participant may not receive awards of Options and/or Common Stock in excess of 500,000 in any one-year and no award may be granted to any person who, assuming exercise of all Options and payment of all awards held by such person, would own or be deemed to own more than 9.8% of the outstanding shares of Common Stock. At June 30, 2004, an aggregate of 1,062,250 shares were subject to outstanding awards under the 2004 Plan of which 685,563 were exercisable. Unless previously terminated by the Board, awards may be granted under the 2004 Plan until the tenth anniversary of the date that the Company’s stockholders approved such plan.

A DER is a right to receive, as specified by the committee at the time of grant, a distribution equal to the dividend distributions paid on a share of Common Stock. DERs may be granted separately or together with awards and are paid in cash or other consideration at such times, and in accordance with such rules, as the committee shall determine in its discretion. At June 30, 2004, the Company had 954,750 DERs outstanding, of which 578,063 were vested.

Pursuant to Section 422(b) of the Code, in order for stock options granted under the 2004 Plan and vesting in any one calendar year to qualify as an incentive stock option (“ISO”) for tax purposes, the market value of the Common Stock, as determined on the date of grant, shall not exceed $100,000 during a calendar year. The exercise price ~~for any options~~of ISOs may not be lower than 100% (110% in the case of an ISO granted to ~~eligible persons under the 1997 Plan shall not be less than~~a 10% stockholder) of the fair market value of the Common Stock on the ~~day~~date of grant. The exercise price for any other Option so issued may not be less than the fair market value on the date of grant. Each Option is exercisable after the period or periods specified in the award agreement, which will generally not exceed ten years from the date of grant. Options will be exercisable at such times and subject to such terms as determined by a committee of the ~~grant.~~Board.

~~All~~18

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

During the six months ended June 30, 2004, the Company granted 50,000 stock options with a strike price of $10.23, the market price on the date of grant, and an equivalent number related DERs.Such options and DERs vested 25% on date of grant and will vest 25% on each anniversary date thereafter.The Company uses the Black-Scholes valuation model to determine the option expense. The following represents the assumptions used to value the grant made during the six months ended June 30, 2004:

	Six-Months Ended June 30, 2004

Fair Value for Options Granted		$	4.49
Dividend Yield(1)			-
Volatility			34.47	%
Risk-Free Interest Rate			3.77	%
Assumed Forfeitures			-
Expected Life in years			7
(1) Dividend yield of zero is applied, as related DERs were granted.

DERs granted by the Company to date have or are scheduled to vest on the same basis as the underlying ~~options.~~Options. Dividends are paid on vested DERs only to the extent of ordinary income. Dividends paid on DERs granted to employees of the Company are charged to stockholders’ equity when declared and dividends paid on DERs granted to directors that are not employees of the Company are charged to earnings when declared. ~~During~~For the ~~three~~six months ended ~~March 31,~~June 30, 2004, ~~the Company did not declare a dividend, therefore did not have any charge against stockholder’s equity for the period then ended. For the three months ended March 31, 2003,~~ the Company recorded a charge of ~~$126,000~~$150,000 to stockholders’ equity associated with vested DERs held by employees and incurred an expense of ~~$4,000~~$1,000 associated with vested DERs held by directors. ~~At March 31, 2004, the Company had 954,750 DERs outstanding, of which 578,063 were vested.~~

Pursuant to the Code, for stock options granted under the 1997 Plan and vesting in any one calendar year to qualify as ISOs for tax purposes, the market value of the Common Stock, as determined on the applicable date of grant, for which such stock options are exercisable shall not exceed $100,000 during such calendar year.

~~MFA MORTGAGE INVESTMENTS, INC.~~
~~ONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME~~

During the three months ended March 31, 2004, the Company granted 50,000 stock options with a strike price of $10.23, the market price on the date of grant, and an equivalent number related DERs. Such options and DERs vested 25% on date of grant and will vest 25% on each anniversary date thereafter. The Company uses the Black-Scholes valuation model to determine the option expense. The following represents the assumptions used to value the grant made during the three months ended March 31, 2004:

Three-Months Ended
March 31, 2004

Fair Value for Options Granted $ 4.49
Dividend Yield* –
Volatility 34.47 %
Risk-Free Interest Rate 3.77 %
Assumed Forfeitures –
Expected Life in years 7

*Dividend yield of zero is applied, as related DERs were granted.

The Company recorded an expense of $171,000 related to stock options, which had related DERs, during the three months ended March 31, 2004; no expense was realized for stock options during the three months ended March 31, 2003, as there were no unvested options outstanding nor any such grants made during the three months then ended.

(b) Employment Agreements

The Company has an employment agreement with each of its five senior officers, with varying terms that provide for, among other things, base salary and change-in-control provisions subject to certain events.

(c) Deferred Compensation Plans

On December 19, 2002, the Board adopted the MFA Mortgage Investments, Inc. 2003 Non-employee Directors’ Deferred Compensation Plan and the MFA Mortgage Investments, Inc. Senior Officers Deferred Bonus Plan (collectively, the “Deferred Plans”). Directors and senior officers of the Company may elect to defer a percentage of their compensation ~~under the Deferred Plans for compensation~~ earned subsequent to December 31, ~~2002.~~2002 pursuant to the Deferred Plans. The Deferred Plans are intended to provide non-employee ~~Directors~~directors and ~~Senior Officers~~senior officers of the Company with an opportunity to defer up to 100% of certain compensation, as defined in the Deferred Plans, while at the same time aligning their interests with the interests of the stockholders. Amounts deferred are considered to be converted into “stock units” of the Company, which do not represent stock of the Company, but rather the right to receive a cash payment equal to the fair market value of an equivalent number of shares of the Common Stock. Deferred accounts increase or decrease in value as would equivalent shares of the Common Stock and are settled in cash at the termination of the deferral period, based on the value of the stock units at that time. The Deferred Plans are non-qualified plans under the Employee Retirement Income Security Act ~~(“ERISA”)~~ and are not funded. Prior to the time that the deferred accounts are settled, participants are unsecured creditors of the Company.

MFA MORTGAGE INVESTMENTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

At the time a participant’s deferral of compensation is made, it is intended that such participant will not recognize income for federal income tax purposes, nor will the Company receive a deduction until such time that the compensation is actually distributed to the participant. At ~~March 31,~~June 30, 2004 and December 31, 2003, the Company had the following liability under the Deferred Plans, which included amounts deferred by participants, as well as the market value adjustments for the equivalent stock units:

(In Thousands)	(In Thousands)	March 31, 2004		December 31, 2003		June 30, 2004			December 31, 2003

Directors’ deferred		$	138	$	130		$	277		$	130

Officers’ deferred			133		–			133			-

		$	271	$	130		$	410		$	130

(d) Savings Plan

Effective October 1, 2002, the Company adopted a tax-qualified employee savings plan (the “Savings Plan”). Pursuant to Section 401(k) of the Code, eligible employees of the Company are able to make deferral contributions, subject to limitations under applicable law. Participant’s accounts are self-directed and the Company bears all costs

~~MFA MORTGAGE INVESTMENTS, INC.~~
~~ONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME~~

associated with administering the Savings Plan. The Company matches 100% of the first 3% of eligible compensation deferred by employees and 50% of the next 2%, with a maximum match of $8,000. Substantially all of the Company’s employees are eligible to participate in the Savings Plan. The Company has elected to operate the Savings Plan under applicable safe harbor provisions of the Code, whereby among other things, the Company must make contributions for all eligible employees regardless of whether or not such individuals make deferrals and all matches contributed by the Company immediately vest 100%. For the quarters ended ~~March 31,~~June 30, 2004 and 2003, the Company incurred expenses for matching contributions pursuant to the Savings Plan of ~~$16,000~~$15,500 and $12,000, respectively.

13. Subsequent Events

(a) Dividend Declared

On ~~April~~July 1, 2004, the Company declared a ~~first~~second quarter 2004 dividend of $0.25 ~~per share, as well as a special dividend of $0.01~~ per share on its Common Stock to stockholders of record on ~~April~~July 12, 2004. The total dividend of $19.6 million will be paid on ~~April~~July 30, 2004.

~~(b) Preferred Equity Issued~~20

On April 27, 2004, the Company issued 2,000,000 shares of 8.50% Series A Cumulative Redeemable Preferred Stock, par value $0.01 per share (the “Series A Preferred Stock”), at $25.00 per share in an underwritten public offering. The Series A Preferred Stock has a liquidation value of $25.00 per share. In addition, the Series A Preferred Stock, which may be redeemed for cash at the Company’s option on or after April 27, 2009, has no stated maturity or mandatory redemption and is not convertible into any other securities or property of the Company.

Item 2. ~~MANAGEMENT'S~~
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
          The following discussion should be read in conjunction with the financial statements and notes thereto included in Item 1 of this Quarterly Report on Form 10-Q as well as in the Company’s Annual Report on Form 10-K for the year ended December 31, 2003.
GENERAL
          MFA Mortgage Investments, Inc. is primarily engaged in the business of investing, on a leveraged basis, in ARM-MBS, which include adjustable-rate MBS and hybrid MBS. The Company’s MBS portfolio consists primarily of Agency MBS, which are guaranteed as to principal and/or interest by Ginnie Mae, Fannie Mae or Freddie Mac and, to a lesser extent, “AAA” rated ARM-MBS. The Company’s investment policies also permit the acquisition of multi-family apartment properties and investments in REIT securities and other securities; however, such ~~investments~~assets do not comprise a significant amount of the Company’s ~~investments.~~assets. The Company’s principal business objective is to generate net income for distribution to its stockholders, resulting from the spread between the interest and other income it earns on its investments and the cost of financing such investments.
          The Company has elected to be taxed as a REIT for federal income tax purposes. Pursuant to the current federal tax regulations, one of the requirements of maintaining its status as a REIT is that the Company must distribute at least 90% of its annual taxable net income to its stockholders, subject to certain adjustments.
          The Company’s total assets were ~~$5.841~~$5.476 billion at ~~March 31,~~June 30, 2004 and $4.565 billion at December 31, 2003. As of ~~March 31,~~June 30, 2004, ~~99.1%~~99.0% of the Company’s assets consisted of Agency and “AAA” rated MBS, related MBS receivables and cash. At ~~March 31,~~June 30, 2004, the Company had indirect interests in three multi-family apartment properties, containing a total of 521 rental units, located in Georgia, North Carolina and Nebraska. The Company currently expects to continue to hold its investments in these properties.
          The results of the Company’s operations are affected by various factors, many of which are beyond the control of the Company. The results of the Company’s operations primarily depend on, among other things, the level of its net interest income, the market value of its assets and the supply of and demand for such assets. The Company’s net interest income, which reflects the amortization of purchase ~~premiums,~~premium, varies primarily as a result of changes in interest rates, borrowing costs and prepayment ~~speeds,~~speed, the behavior of which involves various risks and uncertainties. Prepayment speeds, as measured by the constant prepayment rate (“CPR”), and interest rates vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. For the Company, increases in interest rates, in general, over time cause: (i) prepayments on the MBS portfolio to slow, thereby reducing the cost of premium amortization; (ii) the cost of

borrowings to increase; (iii) coupons on the MBS assets to ~~increase~~reset to higher interest rates and (iv) the value of the Company’s MBS portfolio to decline. Conversely, decreases in interest rates, in general, over time cause: (i) prepayments on the MBS portfolio to increase, thereby increasing the cost of premium amortization; (ii) the cost of borrowings to decrease; (iii) coupons on the MBS assets to ~~decrease~~reset to lower interest rates and (iv) the value of the ~~Company’s~~ MBS portfolio to increase. In addition, borrowing costs are further affected by the Company’s creditworthiness.
     ~~The weighted average CPR on the Company’s portfolio for the first quarter of 2004 was 22.9% compared to 32.8% for the first quarter of 2003.~~          The operating results of the Company depend, in large part, upon its ability to effectively manage its interest rate and prepayment risks while maintaining its status as a REIT. The Company also faces risks inherent in its other assets, comprised of interests in multi-family apartment properties and ~~hedging instruments.~~Hedging Instruments. Although these assets represent a small portion of the Company’s total assets, less than 1.0% of the Company’s total assets at ~~March 31,~~June 30, 2004, such ~~investments/instruments~~assets have the potential of causing a material impact on the Company’s operating performance in future periods.
          During the fourth quarter of 2003, the Company, through subsidiaries, began providing third-party advisory services as a sub-advisor to AFAI ~~a Maryland corporation,~~ with respect to AFAI’s acquisition and disposition of MBS and the maintenance of AFAI’s MBS portfolio. The Company earned fees of ~~$24,000~~$36,000 related to such business during the ~~three~~six months ended ~~March 31,~~June 30, 2004. The Company may grow its third-party advisory revenue over time.
21
          The Company continues to explore alternative business strategies, alternative investments, alternative financing sources and other strategic initiatives to compliment the Company’s core business strategy of investing, on a leveraged basis, in high quality ARM-MBS. No assurance, however, can be provided that any such strategic initiatives will or will not be implemented in the future.
RESULTS OF OPERATIONS
          ~~Quarter Ended March 31,~~In comparing the results of operations for the three and six months ended June 30, 2004 to ~~Quarter~~the results for the three and six months ended June 30, 2003, the Company notes that that the components of net interest income and earnings per share of Common Stock for the three and six months ended June 30, 2004 reflect substantial growth in interest-earning assets and interest-bearing liabilities. Such growth was funded through the investment of, on a leveraged basis, $203.4 million of equity capital raised, from June 30, 2003 through June 30, 2004. Such capital issuances were comprised of the 24.1 million shares of Common Stock and 2.0 million shares of Series A Preferred Stock.
Three Month Period Ended ~~March 31,~~June 30, 2004 Compared to the Three Month Period Ended June 30, 2003
          Net income increased to ~~$21.9~~$17.7 million for the ~~first quarter of~~three months ended June 30, 2004, ~~resulting in~~while basic and diluted earnings per common share ~~of $0.32,~~decreased to $0.22, compared to net income of ~~$15.3~~$15.4 million for the ~~first quarter of~~three months ended June 30, 2003, or basic and diluted earnings per common share of ~~$0.33.~~$0.30.
          During the ~~first quarter of~~three months ended June 30, 2004, the net yield on interest-earning assets decreased to ~~3.22%~~2.77%, compared to ~~3.66%~~3.17% for the ~~first quarter of~~three months ended June 30, 2003, while the cost of interest-bearing liabilities decreased to ~~1.46%~~1.53% from ~~1.91%~~1.68% for the respective periods.
          For the ~~quarter~~three months ended ~~March 31,~~June 30, 2004, the Company’s net interest income increased by ~~$6.9~~$3.8 million, to ~~$24.1~~$19.9 million, from ~~$17.2~~$16.1 million for the ~~first quarter of~~three months ended June 30, 2003. This increase reflects growth in the Company’s interest-earning assets and interest-bearing liabilities reflecting the investment, on a leveraged basis, of additional equity capital raised during the 12 months ended June 30, 2004. However, the impact of the decline in market interest rates to historic lows has, over time, caused the Company’s gross yield (i.e., the stated coupon interest rate) on the MBS portfolio to decline. Specifically, as a result of this interest rate environment, the Company has experienced significant prepayments on its MBS portfolio during this period and ~~equity,~~such prepayments have been reinvested, over time, in MBS, generally having a lower coupon than that of the MBS being prepaid. In addition, beginning in 2004, the cost of the Company’s borrowings, which had declined in 2003, began to increase due primarily to the Company’s strategy of lengthening the maturities on its repurchase agreements, the amortization of the Company’s interest-rate Caps and increases in market interest rates. As a result, the Company’s interest spread decreased to 1.24% for the second quarter of 2004 as compared to 1.49% for the second quarter of 2003. Therefore, while growth in interest-earning assets and interest-bearing liabilities increased the Company’s net interest income and components thereof, such positive impact was constrained by a decrease in the Company’s net interest margin and spread. In response to the anticipated rise in market interest rates, which generally results in a decrease in the market value of the Company’s MBS portfolio, the Company strategically reduced the size of its MBS portfolio and resulting assets-to-equity ratio. For the quarter ended June 30, 2004, the Company had an average assets-to-equity ratio of 8.8x as compared to 9.5x for the quarter ended June 30, 2003. The impact of the lower net yield on the MBS portfolio and the decrease in the net interest spread contributed to lowering the Company’s net interest margin (i.e., net interest income divided by interest-earning assets) ~~and interest rate spread~~to 1.41% for the comparative quarters were relatively unchanged. The growth in the Company’s MBS portfolio and corresponding borrowings reflects the investment, on a leveraged basis, of additional equity capital raised during the latter part of 2003 and first quarter of 2004. Commencing in the second quarter of ~~2003 through March 31,~~ 2004 as compared to 1.65% for the ~~Company raised aggregate net proceeds~~second quarter of ~~$266.2 million through the issuance of its Common Stock in public offerings and through its DRSPP.~~2003.
          Interest income for the ~~first~~second quarter of 2004 increased by ~~$8.0~~$8.1 million, or ~~25.0%~~26.2%, to ~~$40.2~~$38.8 million compared to ~~$32.2~~$30.8 million earned during the ~~first~~second quarter of 2003. This increase was ~~comprised almost entirely~~primarily the result of ~~the~~an increase in interest income on the Company’s MBS portfolio, net of purchase premium ~~amortization. The increase in interest income on MBS~~amortization, and reflects ~~the~~an increase in the average investment in MBS (excluding changes in market values) of ~~$1.440~~$1.686 billion, or ~~41.5%~~44.0%, to ~~$4.909~~$5.519 billion for the ~~first~~second quarter of 2004 from ~~$3.468~~$3.833 billion for the ~~first~~second quarter of 2003. ~~The increase in income on MBS due to~~However, the ~~growth in the portfolio was partially offset by a decrease in the net yield earned on such portfolio. The~~ net yield on the MBS portfolio declined to ~~3.27%~~2.80% for the ~~first~~second quarter of 2004, from ~~3.70%~~3.20% for the ~~first~~second quarter of 2003, ~~comprised~~ primarily ofdue to a decrease in the gross yield of 8963 basis points to ~~4.14%~~4.09% for the ~~first~~second quarter of 2004 from ~~5.03%~~4.72% for the ~~first~~second quarter of ~~2003, which more than offset the positive impact of slower premium amortization.~~2003. Premium amortization for the ~~first~~second quarter of 2004 reduced the net yield on the MBS portfolio by 72112 basis points, compared to ~~108~~128 basis points for the ~~first~~second quarter of 2003.   In general, the Company’s interest-bearing liabilities tend to reprice sooner than the Company’s interest earning assets. As a result,

22
the Company expects that the recent increase in market interest rates will cause the Company’s cost of funding to continue to increase during the third quarter of 2004.
          The following table presents the components of the net yield earned on the Company’s MBS portfolio for the quarterly periods presented:
Quarter Ended Stated Coupon Cost of
Premium Net Premium
Amortization Cost of Delay
for Principal
Receivable
Net Yield

Gross
Yield/
Stated
Coupon

Cost of
Premium

Net Premium
Amortization

Cost of
Delay for
Principal
Receivable

Net Yield

June 30, 2004

4.09
%

(0.09
)%

(1.12
)%

(0.08
)%

2.80
%

March 31, 2004 4.14 % (0.0 9)% (0.7 2)% (0.0 6)% 3.27 %

4.14

(0.09
)

(0.72
)

(0.06
)

3.27

December 31, 2003 4.24 (0.1 0) (1.1 1) (0.1 0) 2.93

4.24

(0.10
)

(1.11
)

(0.10
)

2.93

September 30, 2003 4.45 (0.1 1) (1.5 8) (0.1 1) 2.65

4.45

(0.11
)

(1.58
)

(0.11
)

2.65

June 30, 2003 4.72 (0.1 1) (1.2 8) (0.1 3) 3.20

4.72

(0.11
)

(1.28
)

(0.13
)

3.20

March 31, 2003 5.03 (0.1 1) (1.0 8) (0.1 4) 3.70
          The Company believes that the CPR in future periods will depend, in part, on changes in, and the level of, market interest rates across the yield curve. ~~The~~Based on the downward trend in the Mortgage Bankers Association refinancing index, the Company expects ~~the decrease in market~~that higher interest rates ~~experienced~~ during the ~~first~~second quarter should lead to a decline in prepayment speeds on the Company’s MBS portfolio. In anticipation of ~~2004 will result in~~ an increase in ~~the CPR~~interest rates during the second quarter of ~~2004; however, the amount of such anticipated increase is uncertain. For the month of April~~ 2004, the ~~CPR experienced on~~Company reduced its level of MBS assets. The Company generally intends to maintain its assets to equity ratio near or below 9x during the third quarter of 2004 in anticipation of an increase in short-term interest rates. However, the market value of the portfolio is a significant factor in measuring the Company’s resulting assets to equity ratio, therefore the ratio of assets to equity is impacted by changes in the market value of the MBS ~~portfolio increased to 32.0%.~~portfolio. The Company monitors purchase premiums paid for MBS to mitigate the impact of increases in prepayment activity. At ~~March 31,~~June 30, 2004, the Company had net purchase premiums of ~~$125.2~~$115.4 million, or ~~2.27%~~2.22% of current principal balance, compared to $95.9 million of net purchase premiums, or 2.26% of principal balance, at December 31, 2003.
          The following table presents the CPR experienced on the Company’s MBS portfolio, on an annualized basis, for the quarterly periods presented:
Quarter Ended
CPR
June 30, 2004
32.4
%
March 31, 2004
22.9
~~22.9~~
%
December 31, 2003
31.9
~~31.9~~
September 30, 2003
41.2
~~41.2~~
June 30, 2003
37.1
~~37.1~~
~~March 31, 2003~~ ~~32.8~~
          Interest income from short-term cash investments (i.e., money market/sweep accounts) increased by ~~$44,000,~~$23,000, or ~~35.8%~~15.54%, to ~~$167,000~~$171,000 for the ~~first~~second quarter of 2004 from ~~$123,000~~$148,000 for the ~~first~~second quarter of 2003. This increase reflects an increase in the average balance of cash investments during the second quarter of 2004 compared to the second quarter of 2003, which was partially offset by a 2630 basis point decrease in the yield on such investments ~~to 0.78%~~ for the ~~first~~second quarter of 2004, ~~from 1.04% for~~compared to the ~~first~~second quarter of 2003. The Company’s average cash investments increased by ~~$38.1~~$33.9 million, or ~~78.8%~~61.3%, to ~~$86.4~~$89.1 million for the ~~first~~second quarter of 2004 compared to ~~$48.3~~$55.2 million for the ~~first~~second quarter of 2003. In general, as the MBS portfolio has continued to grow, the Company’s average cash investments have increased, as cash provided from payments of principal and interest and additional equity capital raised are temporarily ~~held~~maintained in cash investments until ~~reinvested~~invested in MBS or used for general corporate purposes.
23
The table below provides quarterly information regarding the Company’s average balances, interest income, interest expense, yield on assets, cost of funds and net interest income for the quarterly periods presented.
For the
Quarter Ended
Average
Amortized Cost
of
MBS (1)
Interest
Income on
MBS
Average Cash
and Cash
Equivalents
Total
Interest
Income
Yield on
Average
Interest-Earning
Assets Average
Balance of
Repurchase
Agreements Interest
Expense Average
Cost of
Funds Net
Interest
Income

(Dollars in Thousands)
March 31, 2004 $ 4,908,553 $ 40,066 $ 86,372 $ 40,233 3.22 % $ 4,458,174 $ 16,141 1.46 % $ 24,092
December 31, 2003 4,173,680 30,615 142,686 30,898 2.86 3,856,975 13,539 1.39 17,359
September 30, 2003 3,972,011 26,290 94,254 26,482 2.61 3,637,258 13,386 1.46 13,096
June 30, 2003 3,832,595 30,642 55,252 30,790 3.17 3,510,910 14,700 1.68 16,090
March 31, 2003 3,468,140 32,065 48,296 32,188 3.66 3,185,401 14,967 1.91 17,221
~~(1) Does not reflect unrealized gains and losses.~~

For the
Quarter Ended

Average
Amortized
Cost of
MBS(1)

Interest
Income
on MBS

Average
Cash and
Cash
Equivalents

Total
Interest
Income

Yield on
Average
Interest-
Earning
Assets

Average
Balance of
Repurchase
Agreements

Interest
Expense

Average
Cost of
Funds

Net
Interest
Income

(Dollars in Thousands)

June 30, 2004

$
5,519,266

$
38,678

$
89,099

$
38,849

2.77
%

$
4,965,493

$
18,952

1.53
%

$
19,897

March 31, 2004

4,908,553

40,066

86,372

40,233

3.22

4,458,174

16,141

1.46

24,092

December 31, 2003

4,173,680

30,615

142,686

30,898

2.86

3,856,975

13,539

1.39

17,359

September 30, 2003

3,972,011

26,290

94,254

26,482

2.61

3,637,258

13,386

1.46

13,096

June 30, 2003

3,832,595

30,642

55,252

30,790

3.17

3,510,910

14,700

1.68

16,090

(1) Does not reflect unrealized gains and losses.
          The Company’s interest expense increased by ~~$1.2~~$4.3 million, or ~~7.8%~~28.9%, to ~~$16.1~~$19.0 million for the ~~first~~second quarter of 2004 compared to ~~$15.0~~$14.7 million for the ~~first~~second quarter of 2003. This increase reflects the impact of the significant increase in average borrowings under repurchase agreements, partially offset by the decline in the Company’s cost of borrowings. The Company’s increase in borrowings through repurchase agreements primarily reflects the leveraging of equity capital raised since the ~~first~~second quarter of 2003. The cost of such borrowings decreased to ~~1.46%~~1.53% for the ~~first~~second quarter of 2004, from ~~1.91%~~1.68% for the ~~first~~second quarter of 2003. The average balance of repurchase agreements increased to ~~$4.458~~$4.965 billion for the ~~first~~second quarter of 2004, compared to ~~$3.185~~$3.511 billion for the ~~first~~second quarter of 2003. Interest expense includes the amortization of premiums paid for the Company’s active Cap Agreements, all of which are cash flow hedges. At the time Cap Agreements are purchased, they are designated as hedges against future increases in interest rates on the Company’s borrowings under repurchase agreements. (See Notes 2(k) and 5 to the accompanying consolidated financial statements, included under Item 1.) Amortization of the ~~purchase~~ premium paid to enter into Cap Agreements is recognized as interest expense over the active period of such agreements, net of any payments received pursuant to such agreements. The Company recognized ~~$405,000~~$610,000 of interest expense related to the amortization of premiums on its active Cap Agreements for the ~~first~~second quarter of 2004, compared to ~~$9,000~~$18,000 for the ~~first~~second quarter of 2003. The Company did not receive any payments under its Cap Agreements during either the ~~first~~second quarter of 2004 or 2003, as one-month LIBOR, which is the benchmark interest rate stipulated in the Cap Agreements, did not exceed the strike rate stipulated in any of the Company’s active Cap Agreements during such periods. At ~~March 31,~~June 30, 2004, the Company had unamortized premiums of ~~$5.6~~$5.0 million on 16 Cap Agreements with an aggregate notional amount of $610.0 million, of which ~~$250.0~~$310.0 million were active.
          For the quarter ended ~~March 31,~~June 30, 2004, other income was primarily comprised of revenue from operations of real estate and miscellaneous other income. Other income ~~increased~~decreased to ~~$1.2~~$1.0 million for the ~~first~~second quarter of 2004, from ~~$327,000~~$1.7 for the ~~first~~second quarter of 2003. This increase in other income of $837,000 includes additional revenue of $575,000 recognized from real estate operations, primarily reflecting the consolidation of a real estate investment commencing on January 1, 2004, miscellaneous income of $162,000 comprised of a non-recurring property tax abatement of $138,000 and $24,000 for sub-advisory services provided through a subsidiary of the Company. Upon implementing the provisions of FIN 46 on January 1, 2004, the Company changed its accounting for a real estate subsidiary from the equity method whereby such results were previously reported as a component of income from equity interest in real estate, to consolidating the results of such investment’s operations with those of the Company. In addition, duringDuring the first three months of 2003, the Company held three other real estate investments accounted for under the equity method; such investments were sold during the second and third quarters of 2003. The Company does not anticipate that the operations of its three remaining real estate investments will have a significant impact on the future results of operations of the Company. (See Note 6 to the accompanying consolidated financial statements, included under Item 1.) In addition, upon implementing the provisions of FIN 46 on January 1, 2004, the Company changed its accounting for a real estate subsidiary from the equity method whereby such results were previously reported as a component of income from equity interest in real estate, to consolidating the results of such investment’s operations with those of the Company.
          The Company did not sell any of its MBS assets during the second quarter of 2004. During the second quarter of 2003, the Company sold MBS with a carrying value of approximately $24.0 million, and realized net gains of $334,000 on such sales.
          During the ~~first~~second quarter of 2004, the Company reported operating and other expense of ~~$3.4~~$3.2 million, which included real estate operating expenses and mortgage interest of ~~$355,000~~$1.1 million related to a real estate ~~investment~~investments, one of which was previously accounted for under the equity method. (See Note 6 to the accompanying consolidated financial statements, included under Item 1.) The Company’s core operating ~~expense,~~expenses, comprised of compensation and benefits and other general and administrative expense, were ~~$2.2~~$2.1 million for the ~~first~~second quarter of 2004, or 0.15% of average assets, compared to ~~$1.7~~$1.6 million, or ~~0.18%~~0.16% of average assets for the ~~first~~second quarter of 2003. For the ~~first~~second quarter of 2004, employee compensation and benefits accounted for ~~$1.5~~$1.4 million, or ~~66.2%~~63.9% of core
24
operating expenses, of which ~~$171,000~~$121,000 was a non-cash expense related to stock options and related ~~DERs granted during 2003 and 50,000 options and related DERs granted during the first quarter of 2004.~~DERs. The remaining ~~$345,000~~$302,000 increase in compensation and benefits primarily reflects additional hires made to meet the needs of the Company as it continued to grow and contractual and other compensation increases, all of which are approved by the Compensation Committee of the Board. While the increase in employees has and will further increase the cost of compensation and benefits for 2004 and beyond, such hires have and are expected to continue, to a certain extent, to result in the Company experiencing a reduction in third-party fees. Other general and administrative expenses which were ~~$749,000~~$763,000 for the ~~first~~second quarter of 2004, compared to ~~$703,000~~$679,000 for the ~~first~~second quarter of ~~2004,~~2003, are comprised primarily of fees for professional services, including legal and accounting, corporate insurance, office rent and Board fees, certain of which are expected to increase in connection with complying with the provisions of the Sarbanes-Oxley Act of 2002 and the rules and regulations promulgated ~~there under,~~thereunder, the amount of which are not expected to have a significant impact on the Company’s results of operations.

Six Month Period Ended June 30, 2004 Compared to the Six Month Period Ended June 30, 2003
          Net income increased to $39.6 million for the six months ended June 30, 2004, while basic and diluted earnings per share decreased to $0.54 and $0.53, respectively, compared to net income of $30.8 million, or $.63 per basic and diluted share, for the six months ended June 30, 2003.
          During the six months ended June 30, 2004, the net yield on interest-earning assets decreased to 2.98%, compared to 3.40% for the six months ended June 30, 2003, while the cost of interest-bearing liabilities decreased to 1.50% from 1.78% for the respective periods.
          For the six months ended June 30, 2004, the Company’s net interest income increased by $10.7 million, to $44.0 million, from $33.3 million for the six months ended June 30, 2003. This increase reflects growth in the Company’s interest-earning assets and interest-bearing liabilities reflecting the investment, on a leveraged basis, of additional equity capital raised during the 12 months ended June 30, 2004. However, the impact of the decline in market interest rates to historic lows, has, over time, caused the Company’s gross yield on the MBS portfolio to decline. Specifically, as a result of the interest rate environment, the Company has experienced significant prepayments on its MBS portfolio during this period and such prepayments have been reinvested, over time, in MBS generally having a lower coupon than that of the MBS being prepaid. In addition, in 2004, the cost of the Company’s borrowings, which had declined during the first ~~quarter~~six months of 2003, began to increase primarily due to the Company’s strategy of lengthening the maturities on its repurchase agreements, the amortization of the Company’s interest-rate Caps and increases in market interest rates. As a result, the Company’s interest spread decreased to 1.48% for the first six months of 2004 from 1.62% for the first six month of 2003. In response to the anticipated rise in market interest rates, which generally results in a decrease in the market value of the Company’s MBS portfolio, the Company strategically reduced the size of its MBS portfolio and resulting assets-to-equity ratio. For the six months ended June 30, 2004, the Company had an average assets-to-equity ratio of 8.9x compared to 9.6x for the six months ended June 30, 2003. The impact of the lower net yield on the MBS portfolio and the decrease in the net interest spread contributed to lowering the Company’s net interest margin to 1.65% for the first six months of 2004 compared to 1.79% for the first six months of 2003.
          Interest income for the first six months of 2004 increased by $16.1 million, or 25.6%, to $79.1 million compared to $63.0 million earned for the first six months of 2003. This increase was primarily the result of an increase in interest income on the Company’s MBS portfolio, net of purchase premium amortization, and reflects an increase in the average investment in MBS (excluding changes in market values) of $1.563 billion, or 42.8%, to $5.214 billion for the first six months of 2004 from $3.651 billion for the first six months of 2003. However, the net yield on the MBS portfolio declined to 3.02% for the first six months of 2004, from 3.43% for the first six months of 2003, primarily due to a decrease in the gross yield of 76 basis points to 4.11% for the first six months of 2004 from 4.87% for the first six months of 2003. Premium amortization for the first six months of 2004 reduced the net yield on the MBS portfolio by 93 basis points, compared to 119 basis points for the first six months of 2003.
          For the first six months of 2004, the Company ~~entered into~~experienced an annualized CPR of 28.0%, compared to an annualized CPR of 35.0% for the 2003 six month period. The decrease in prepayments, as measured by the CPR, resulted in a ~~non-cancelable lease~~slowing of amortization of purchase premiums, a component of the net yield on the Company’s MBS portfolio.
          The Company’s interest expense increased by $5.4 million, or 18.3%, to $35.1 million for the first six months of 2004, compared to $29.7 million for the first six months of 2003. This increase reflects the impact of the
25
significant increase in average borrowings under repurchase agreements, partially offset by the decline in the Company’s cost of borrowings. The Company’s increase in borrowings through ~~December 2007, for office space in Rockville Centre, Nassau County, New York, which calls for an annual rental fee~~repurchase agreements primarily reflects the leveraging of ~~approximately $23,000. This office, which the Company expects to have operational during~~equity capital raised since the second quarter of 2003. The cost of such borrowings decreased to 1.50% for the first six months of 2004, ~~will serve as~~from 1.78% for the first six months of 2003. The average balance of repurchase agreements increased to $4.712 billion for the first six months of 2004, compared to $3.349 billion for the first six months of 2003. Interest expense includes the amortization of premiums paid for the Company’s ~~off-site back-up facility. In~~active Cap Agreements, all of which are cash flow hedges. At the time Cap Agreements are purchased, they are designated as hedges against future increases in interest rates on the Company’s borrowings under repurchase agreements. (See Notes 2(k) and 5 to the accompanying consolidated financial statements, included under Item 1.) Amortization of the premium paid to enter into Cap Agreements is recognized as interest expense over the active period of such agreements, net of any payments received pursuant to such agreements. The Company recognized $1.0 million of interest expense related to the amortization of premiums on its active Cap Agreements for the first six months of 2004, compared to $26,000 for the first six months of 2003. The Company did not receive any payments under its Cap Agreements during either the first six months of 2004 or 2003, as LIBOR, which is the benchmark interest rate stipulated in the Cap Agreements, did not exceed the strike rate stipulated in any of the Company’s active Cap Agreements during such periods.
          Operating and other expense increased to $6.6 million, or 43.56%, for the six months ended June 30, 2004 compared to $4.6 million for the six months ended June 30, 2003, of which $703,000 reflects the consolidation of Cameron’s operating expenses which were previously accounted for under the equity method. (See Note 6 to the accompanying consolidated financial statements, included under Item 1.) The Company's core operating expenses, comprised of compensation and benefits and other general and administrative expense, were $4.3 million for the first six months of 2004, or 0.16% of average assets, compared to $3.3 million, or 0.17% of average assets for the first six months of 2003. For the first six months of 2004, employee compensation and benefits accounted for $2.8 million, or 65.1% of core operating expenses. The $939,000 increase in compensation and benefits, of which $291,000 was a non-cash expense related to stock options and related DERs, primarily reflects additional hires made to meet the needs of the Company as it continued to grow and contractual and other compensation increases, all of which are approved by the Compensation Committee of the Board. While the increase in employees has and will further increase the cost of compensation and benefits for 2004 and beyond, such hires have and are expected to continue, to a certain extent, to result in the Company experiencing a reduction in third-party fees. Other general and administrative expenses which were $1.5 million for the first six months of 2004, compared to $1.4 million for the first six months of 2003, are comprised primarily of fees for professional services, including legal and accounting, corporate insurance, office rent and Board fees, certain of which are expected to increase in connection with complying with the ~~Company’s~~provisions of the Sarbanes-Oxley Act of 2002 and the rules and regulations promulgated thereunder, the amount of which are not expected to have a significant ~~growth and increase in personnel during~~impact on the past two years, the Company is nearing capacity at its corporate headquarters in Manhattan, New York and will begin to review options for obtaining additional space or relocating its headquarters to a larger office suite in Manhattan.Company's results of operations.
LIQUIDITY AND CAPITAL RESOURCES
          The Company’s principal sources of liquidity consist of borrowings under repurchase agreements, principal payments received on its portfolio of MBS, cash flows generated by operations and proceeds from capital market transactions. The Company’s most significant uses of cash include purchases of MBS and dividend payments on its ~~Common Stock.~~capital stock. In addition, the Company also uses cash to fund operations, make purchases of ~~hedging instruments~~Hedging Instruments and make such other investments that it considers appropriate.
          Borrowings under repurchase agreements were ~~$5.156~~$4.772 billion at ~~March 31,~~June 30, 2004 compared to $4.024 billion at December 31, 2003. This increase in ~~leverage~~borrowings was facilitated by the increase in the Company’s equity capital as a result of the issuance of Common Stock during the first quarter of 2004 ~~through a public offering~~ and Series A Preferred Stock during the second quarter of 2004 and the issuance of Common Stock through the Company’s DRSPP. At ~~March 31,~~June 30, 2004, repurchase agreements had a weighted average borrowing rate of ~~1.41%~~1.58%, on loan balances of between ~~$297,000~~$195,000 and $139.9 million. The Company’s repurchase agreements generally have original terms to maturity ranging from one to 36 months at inception of the loan and fixed interest rates that are typically based off of LIBOR. To date, the Company has not had any margin calls on its repurchase agreements that it was unable to satisfy with either cash or additional pledged collateral.
          During the ~~quarter~~six months ended ~~March 31,~~June 30, 2004, principal payments on MBS generated cash of ~~$362.6~~$965.9 million and operations provided ~~$18.2~~$68.2 million in cash. As part of its core investing activities, during the first ~~quarter~~six months of
26
2004, the Company acquired ~~$1.669~~$1.980 billion of MBS, all of which were either Agency MBS or “AAA” rated. On April 1, 2004, the Company declared dividends on its Common Stock ~~totaling~~of $19.6 million, ~~which, net~~ of ~~dividends of~~which $1.7 million ~~to be~~were reinvested ~~in Common Stock~~ through the Company’s DRSPP, which were paid on April 30, 2004. On May 27, 2004, the Company declared dividends on its Class A Preferred Stock of $756,000, which were paid on June 30, 2004. In addition, on July 1, 2004, the Company declared dividends on its Common Stock totaling $19.7 million, which will be paid on ~~April~~July 30, 2004 to stockholders of record on ~~April~~July 12, 2004.
          Although the Company typically intends to hold its investments in MBS for investment purposes, sales may occur as part of the Company’s overall asset/liability management in response to various market conditions and opportunities. As such, all of the Company’s MBS are designated as available-for-sale. The Company did not sell any MBS during the ~~quarter~~six months ended ~~March 31,~~June 30, 2004.
          During the ~~quarter~~six months ended ~~March 31,~~June 30, 2004, the Company ~~issued~~issued: (i) approximately 8.6 million shares of Common Stock through a public offering raising net proceeds of $82.8 ~~million and issued approximately 3.2~~million; (ii) 2.0 million shares of Series A Preferred Stock through a public offering raising net proceeds of $48.3 million; and (iii) approximately 6.4 million shares of Common Stock pursuant to ~~its~~the DRSPP raising additional net proceeds of ~~approximately $31.3~~$59.8 million, of which $879,000 was receivable at June 30, 2004.
          At ~~March 31,~~June 30, 2004, the Company had ~~(i) $356.3~~an aggregate of $315.0 million available under ~~a $500.0 million shelf~~its two effective registration ~~statement~~statements on Form S-3 that was declared effective by the SEC on July 8, 2003 and (ii) $8.7 million available under a $300.0 million shelf registration statement on Form S-3 that was declared effective by the SEC on October 5, 2001.S-3. The Company may, as market conditions permit, issue shares of Common Stock and/or preferred stock pursuant to these registration statements. In addition, at ~~March 31,~~June 30, 2004, the Company had approximately ~~5.6~~2.4 million shares of Common Stock available for issuance under ~~a shelf~~the combined DRSPP registration ~~statement filed on Form S-3 that was declared effective by the SEC on December 15, 2003~~statements for the purpose of issuing Common Stock for sale through the ~~Company’s~~ DRSPP.
          To the extent the Company raises additional equity capital from future capital market transactions, the Company currently anticipates using the net proceeds for general corporate purposes, including, without limitation, the acquisition of additional MBS consistent with its investment policy and the repayment of its repurchase agreements. The Company may also consider acquiring additional interests in multi-family apartment properties, mortgage loans and/or other investments consistent with its investment strategies and operating policies. There can be no assurance, however, that the Company will be able to raise additional equity capital at any particular time or on any particular terms.

          In order to reduce interest rate risk exposure, the Company ~~purchases Cap Agreements,~~may enter into Caps and Swaps, which are designated as cash-flow hedges against the Company’s current and anticipated 30-day LIBOR based repurchase agreements. (See “Quantitative and Qualitative Disclosures About Market ~~Risk”.~~Risk.”) During the first ~~quarter~~six months of 2004, the Company purchased Cap Agreements with a notional amount of $300.0 million at a cost of $2.4 ~~million.~~million and entered into a $100.0 million notional amount fixed-rate pay Swap. The Company’s Cap Agreements, which had an aggregate notional amount of $610.0 million at ~~March 31,~~June 30, 2004, would generate future cash payments to the Company if interest rates were to increase beyond the rate specified in any of the individual Cap Agreements. To date, the Company has not received any payments related to its Cap Agreements, as the benchmark interest rate on each of the Company’s active Cap Agreements has remained below such ~~each~~ Cap ~~Agreements~~Agreements’ strike rate. The Company’s Swap requires the Company to pay a fixed rate of 3.45% on $100.0 million from September 15, 2004 through September 14, 2006 and receive a variable rate based on 30-day LIBOR.
          Under its repurchase agreements, the Company may be required to pledge additional assets to its repurchase agreement counterparties (i.e., lenders) in the event the estimated fair value of the existing pledged collateral under such agreements declines and such lenders demand additional collateral (a “margin call”), which may take the form of additional securities or cash. Specifically, margin calls result from a decline in the value of the Company’s MBS securing its repurchase agreements, generally due to principal reduction of such MBS from scheduled amortization and prepayments on the mortgages securing such MBS and to changes in the estimated fair value of such MBS resulting from changes in market interest rates and other market factors. The Company’s restricted cash balance represents cash held on deposit as collateral with lenders and, at the time a repurchase agreement rolls (i.e., matures), generally will be applied against the repurchase agreement, thereby reducing the borrowing. The Company believes it has adequate financial resources to meet its obligations as they come due, including margin calls, and to fund dividends declared as well as to actively pursue its investment strategies. Through ~~March 31,~~June 30, 2004, the Company did not have any margin calls on its repurchase agreements that it was not able to satisfy with either cash or additional pledged collateral. However, should prepayment speeds on the mortgages underlying the Company’s MBS and/or market interest rates suddenly increase, margin calls on the Company’s repurchase agreements could result, causing an adverse change in the Company’s liquidity position.
27
OTHER MATTERS
          The Company intends to conduct its business so as to maintain its exempt status under, and not to become regulated as an investment company for purposes of, the Investment Company Act. If the Company failed to maintain its exempt status under the Investment Company Act and became regulated as an investment company, the Company’s ability to, among other things, use leverage would be substantially reduced and, as a result, the Company would be unable to conduct its business as described in the Company’s annual report on Form 10-K for the year ended December 31, ~~2003.~~2003 and quarterly reports on Form 10-Q for the quarters ended March 31, 2004 and June 30, 2004. The Investment Company Act exempts entities that are “primarily engaged in the business of purchasing or otherwise acquiring mortgages and other liens on and interests in real estate” (“Qualifying Interests”). Under the current interpretation of the staff of the SEC, in order to qualify for this exemption, the Company must maintain at least 55% of its assets directly in Qualifying Interests (the “55% Test”). MBS that do not represent all of the certificates issued (i.e., an undivided interest) with respect to the entire pool of mortgages (i.e., a whole pool) underlying such MBS may be treated as securities separate from such underlying mortgage loans and, thus, may not be considered Qualifying Interests for purposes of the 55% Test. Therefore, the Company’s ownership of these types of MBS is limited by the provisions of the Investment Company Act. In meeting the 55% Test, the Company treats as Qualifying Interests those MBS issued with respect to an underlying pool as to which it owns all of the issued certificates. If the SEC or its staff adopts a contrary interpretation, the Company could be required to sell a substantial amount of its MBS under potentially adverse market conditions. Further, in order to insure that it at all times qualifies for this exemption from the Investment Company Act, the Company may be precluded from acquiring MBS whose yield is ~~somewhat~~ higher than the yield on MBS that could be otherwise purchased in a manner consistent with this exemption. Accordingly, the Company monitors its compliance with the 55% Test in order to maintain its exempt status under the Investment Company Act. As of ~~March 31,~~June 30, 2004, the Company had determined that it was in and had maintained compliance with the 55% Test.
INFLATION
          Substantially all of the Company’s assets and liabilities are financial in nature. As a result, changes in interest rates and other factors impact the Company’s performance far more than does inflation. The Company’s financial statements are prepared in accordance with GAAP and its dividends are based upon net income as calculated for tax purposes; in each case, the Company’s results of operations and reported assets, liabilities and equity are measured with reference to historical cost or fair market value without considering inflation.

FORWARD LOOKING STATEMENTS
          When used in this quarterly report on Form 10-Q, in future filings with the SEC or in press releases or other written or oral communications, statements which are not historical in nature, including those containing words such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend” and similar expressions, are intended to identify “forward-looking statements” within the meaning of Section 27A of the Act and Section 21E of the Securities Exchange Act of 1934, as amended (“1934 Act”), and, as such, may involve known and unknown risks, uncertainties and assumptions.
          These forward-looking statements are subject to various risks and uncertainties, including, but not limited to, those relating to: changes in the prepayment rates on the mortgage loans securing the Company’s MBS; changes in interest rates and the market value of the Company’s MBS; the Company’s ability to use borrowings to finance its assets; changes in government regulations affecting the Company’s business; the Company’s ability to maintain its qualification as a REIT for federal income tax purposes; and risks associated with investing in real estate, including changes in business conditions and the general economy. These and other risks, uncertainties and factors, including those described in reports that the Company files from time to time with the SEC, could cause the Company’s actual results to differ materially from those projected in any forward-looking statements it makes. All forward-looking statements speak only as of the date they are made and the Company does not undertake, and specifically disclaims, any obligation to update or revise any forward-looking statements to reflect events or circumstances occurring after the date of such statements.

28
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
          The Company seeks to manage the interest rate, market value, liquidity, prepayment and credit risks inherent in all financial institutions in a prudent manner designed to insure the longevity of the Company while, at the same time, seeking to provide an opportunity to stockholders to realize attractive total rates of return through stock ownership of the Company. While the Company does not seek to avoid risk, it does seek, to the best of its ability, to assume risk that can be quantified from historical experience, to actively manage such risk, to earn sufficient returns to justify the taking of such risks and to maintain capital levels consistent with the risks it does undertake.
INTEREST RATE RISK
          The Company primarily invests in ARM-MBS, which include hybrid MBS, which have interest rates that are fixed for a specified period and, thereafter, generally reset annually. As of ~~March 31,~~June 30, 2004, applying a 15% CPR, the weighted average term to repricing or prepayment of the Company’s ARM-MBS portfolio was 1916.9 months and the weighted average term to repricing on repurchase agreements, including the impact of the Company’s Swap, was 88.4 months, resulting in repricing gap of 118.5 months. The CPR is applied in order to reflect, to a certain extent, the prepayment characteristics inherent in the Company’s interest-earning assets and interest-bearing liabilities. As of ~~March 31,~~June 30, 2004, based on contractual terms (i.e., assuming no prepayments), the Company’s ARM-MBS portfolio had a weighted average term to repricing of 2220.1 months and repurchase agreements, including the impact of the Swap, had a weighted average term to repricing of 88.6 months, resulting in a 1411.5 month contractual repricing gap. The Company’s debt obligations are generally repurchase agreements with terms of three years or less. Upon contractual maturity or an interest reset date, these borrowings are refinanced at then prevailing market rates.
          The interest rates for most of the Company’s adjustable-rate assets are primarily dependent on the ~~LIBOR and~~ one-year constant maturity treasury rate (“CMT”) ~~rate,~~and LIBOR, while debt obligations, in the form of repurchase agreements, are generally dependent on LIBOR. While the LIBOR and CMT generally move together, there can be no assurance that such movements will be parallel, such that the magnitude of the movement of one index will match that of the other index. At ~~March 31,~~June 30, 2004, the Company had ~~62.2%~~63% of its ARM-MBS portfolio ~~repricing from~~with coupons based on the one-year CMT index, ~~34.8% repricing from~~34% with coupons based on the one-year LIBOR index, ~~2.3% repricing from~~2% with coupons based on COFI and ~~0.7% repricing from~~1% with coupons based on the 12-month CMT moving average.
          The Company’s adjustable-rate ~~investment~~ assets ~~and borrowings (i.e., repurchase agreements)~~ reset on various dates that ~~differ for~~are not matched to the ~~specific asset or obligation.~~reset dates on the Company’s borrowings (i.e., repurchase agreements). In general, the repricing of the Company’s debt obligations occurs more quickly than the repricing of assets. Therefore, on average, the Company’s cost of borrowings may rise or fall more quickly in response to changes in market interest rates than does its earnings rate on the assets.
          The mismatch between repricings or maturities within a time period is commonly referred to as the “gap” for that period. A positive gap (asset sensitive), where the repricing of interest-rate sensitive assets ~~exceed~~exceeds the maturity of interest-rate sensitive liabilities, generally will result in the net interest margin increasing in a rising interest rate environment and decreasing in a falling interest rate environment. AAt June 30, 2004, the Company had a negative gap (liability sensitive), which will generally have the opposite results on the net interest margin. As discussed above, the gap analysis is prepared assuming a 15% CPR; however, actual prepayment speeds could vary significantly from the rate assumed in the table. The gap analysis does not reflect the constraints on the repricing of ARM-MBS in a given period resulting from periodic and lifetime cap features on these securities, or the behavior of various indexes applicable to the Company’s assets and liabilities.

29
          The gap methodology does not assess the relative sensitivity of assets and liabilities to changes in interest rates and also fails to account for interest rate caps and floors imbedded in the Company’s MBS or include assets and liabilities that are not interest rate sensitive or the ~~Company’s hedging instruments.~~Hedging Instruments. The following table presents the Company’s interest rate risk using the gap methodology at ~~March 31,~~June 30, 2004.
At March 31, 2004

At June 30, 2004

Less than 3 Months Three Months to One Year One Year to Two
Years Two Years to
Year Three Beyond Three Years Total

Less than 3
Months

Three Months to
One Year

One Year to
Two Years

Two Years to
Year Three

Beyond Three
Years

Total

Interest-Earning Assets:

Adjustable Rate - MBS $ 481,268 $ 2,068,885 $ 1,262,081 $ 1,504,568 $ 373,142 $ 5,689,944
Fixed-Rate - MBS – – – – 7,657 7,657
Adjustable-Rate MBS

$
561,953

$
2,072,701

$
1,206,561

$
1,164,855

$
304,105

$
5,310,175
Fixed-Rate MBS

-

-

-

-

7,221

7,221
Cash 68,608 – – – 68,608

94,174

-

-

-

-

94,174

Total interest-earning assets

$
656,127

$
2,072,701

$
1,206,561

$
1,164,855

$
311,326

$
5,411,570
$ 549,876 $ 2,068,885 $ 1,262,081 $ 1,504,568 $ 380,799 $ 5,766,209

Interest-Bearing Liabilities:

Repurchase agreements $ 1,603,697 $ 2,643,663 $ 674,300 $ 234,000 $ – $ 5,155,660

$
1,537,152

$
2,129,501

$
1,000,000

$
105,000

$
-

$
4,771,653
Mortgage loans – – – – 22,832 22,832

Total interest-bearing liabilities $ 1,603,697 $ 2,643,663 $ 674,300 $ 234,000 $ 22,832 $ 5,178,492

$
1,537,152

$
2,129,501

$
1,000,000

$
105,000

$

$
4,771,653

Gap before Hedging Instruments

$
(881,025
)

$
(56,800
)

$
206,561

$
1,059,855

$
311,326

Hedging Instruments Notional
Amounts

100,000

-

-

-

-

100,000

Cumulative Difference Between
Interest Earnings Assets and Interest
Bearing Liabilities after Derivatives

$
(781,025
)

$
(837,825
)

$
(631,264
)
$
428,591

$
739,917

Interest sensitivity gap $ (1,053,821 ) $ (574,778 ) $ 587,781 $ 1,270,568 $ 357,967 $ 587,717
Cumulative interest sensitivity gap $ (1,053,821 ) $ (1,628,599 ) $ (1,040,818 ) $ 229,750 $ 587,717
Cumulative Difference as a
percentage of total assets

-14.26
%

-15.30
%

-1.53
%

7.83
%

13.51
%

          ~~To a limited extent, the Company uses Cap Agreements as~~As part of ~~its~~the overall interest rate risk ~~management.~~management strategy, the Company periodically uses derivative instruments to mitigate the impact of significant unplanned fluctuations in earnings and cash flows caused by interest rate volatility. The interest rate risk management strategy at times involves modifying the repricing characteristics of certain assets and liabilities utilizing derivatives. At June 30, 2004, the Company had Caps with an aggregate notional amount of $610.0 million, of which $310.0 were active, and a Swap with a notional amount of $100.0 million, which will become active on September 15, 2004. To date, the Company has not received any payments under any of its Hedging Instruments.   The notional amount of the Swap is presented in the table above, as it impacts the cost of a portion of the Company’s repurchase agreements. The notional amounts of ~~these instruments are not reflected in~~ the Company’s ~~balance sheet. The~~ Cap Agreements, which hedge against increases in interest rates on the Company’s LIBOR-based repurchase agreements, are not considered in the gap analysis, as they do not effect the timing of the repricing of the instruments they hedge, but rather, to the extent of the notional amount, cap the limit on the amount of interest rate change that can occur relative to the hedged liability. In addition, the notional amounts of the Company’s derivative instruments are not reflected in the Company’s consolidated statements of financial condition. The Company’s Cap Agreements, at the time of purchase, are intended to serve as a hedge against future interest rate increases on the Company’s repurchase agreements, which are typically priced off of LIBOR. As of ~~March 31,~~June 30, 2004, the Company had $610.0 million of notional amount of Cap Agreements, with a weighted average strike rate for the one-month LIBOR of 4.17%.
MARKET VALUE RISK
          Substantially all of the Company’s investment securities are designated as “available-for-sale” assets. As such, they are reflected at their estimated fair value, with the difference between amortized cost and estimated fair value reflected in accumulated other comprehensive income, a component of stockholders’ equity. (See Note 11 to the accompanying consolidated financial statements, included under Item 1.)   The estimated fair value of the Company’s MBS fluctuate primarily due to changes in interest rates and other factors; however, given that these securities are guaranteed as to principal and/or interest by an agency of the U.S. government or a federally chartered corporation or are “AAA” rated, such fluctuations are generally not based on the creditworthiness of the mortgages
30
securing such MBS. Generally, in a rising interest rate environment, the estimated fair value of the Company’s MBS would be expected to decrease; conversely, in a decreasing interest rate environment, the estimated fair value of such MBS would be expected to increase. If the estimated fair value of the Company’s MBS decreases, the Company may receive margin calls from its repurchase agreement counterparties due to such a decline in the estimated fair value of the MBS collateralizing repurchase agreements.
LIQUIDITY RISK
          The primary liquidity risk for the Company arises from financing long-maturity assets, which have interim and lifetime interest rate adjustment caps, with shorter-term borrowings in the form of repurchase agreements. Although the interest rate adjustments of these assets and liabilities are matched within the guidelines established by the Company’s operating policies, maturities are not required to be, nor are they matched.

          The Company’s assets which are pledged to secure repurchase agreements are high-quality, liquid assets. As a result, the Company has not had difficulty rolling over (i.e., renewing) these agreements as they mature. However, there can be no assurances that the Company will always be able to roll over its repurchase agreements. At ~~March 31,~~June 30, 2004, the Company had cash and cash equivalents of ~~$68.6~~$94.2 million and unpledged securities of $200.2 million available to meet margin calls on its repurchase agreements and for other corporate purposes. However, should prepayment speeds on the mortgages underlying the Company’s MBS and/or market interest rates suddenly increase, margin calls on the Company’s repurchase agreements could result, causing an adverse change in the Company’s liquidity position.
PREPAYMENT AND REINVESTMENT RISK
          As the Company receives repayments of principal on its MBS, premiums paid on such securities are amortized against interest income and discounts on MBS are accreted to interest income. Premiums arise when the Company acquires a MBS at a price in excess of the principal balance of the mortgages securing such MBS or the par value of such MBS if purchased at the original issue. Conversely, discounts arise when the Company acquires a MBS at a price below the principal balance of the mortgages securing such MBS, or the par value of such MBS, if purchased at the original issue. For financial accounting purposes, interest income is accrued based on the outstanding principal balance of the investment securities and their contractual terms. Purchase premiums on the Company’s investment securities, currently comprised of MBS, are amortized against interest income over the lives of the securities using the effective yield method, adjusted for actual prepayment activity. In general, an increase in the prepayment rate, as measure by the CPR, will accelerate the amortization of purchase premiums, thereby reducing the yield/interest income earned on such assets.
          For tax accounting purposes, the purchase premiums are amortized based on the constant effective yield at the purchase date. Therefore, on a tax basis, amortization of premiums will differ from those reported for financial purposes under GAAP. At ~~March 31,~~June 30, 2004, the gross unamortized premium for ARM-MBS for financial accounting purposes was ~~$125.5~~$115.7 million ~~(2.26%~~(2.22% of the principal balance of MBS) while the gross unamortized premium for federal tax purposes was estimated at ~~$120.0~~$113.9 million.
          In general, the Company believes that it will be able to reinvest proceeds from scheduled principal payments and prepayments at acceptable yields; however, no assurances can be given that, should significant prepayments occur, market conditions would be such that acceptable investments could be identified and the proceeds timely reinvested.
31
TABULAR PRESENTATION
          The information presented in the following table projects the potential impact of sudden parallel changes in interest rates on projected net interest income and portfolio value over the next twelve months based on the investments in the Company’s MBS portfolio on June 30, 2004 and includes the Company’s interest-rate sensitive assets and liabilities. The Company acquires interest-rate sensitive assets and funds them with interest-rate sensitive liabilities. The Company generally plans to retain such assets and the associated interest rate risk to maturity.
Change in
Interest Rates

Percentage Change
in Net Interest Income

Percentage Change
in Portfolio Value


1.00
%

(6.86
)%

(1.94
)%

0.50
%

(2.75
)%

(0.89
)%

(0.50
)%

5.21
%

0.73
%

(1.00
)%

9.79
%

1.30
%

          Certain assumptions have been made in connection with the calculation of the information set forth in the above table and, as such, there can be no assurance that assumed events will occur or that other events will not occur that would affect the outcomes. The analysis presented utilizes assumptions and estimates based on management’s judgment and experience. Furthermore, future sales, acquisitions and restructuring could materially change the Company’s interest rate risk profile. It should be specifically noted that the information set forth in the above table and all related disclosure constitutes forward-looking statements within the meaning of Section 27A of the Act and Section 21E of the Securities Act.
          The table quantifies the potential changes in net interest income and portfolio value should interest rates immediately change (“Shock”). The table presents the estimated impact of interest rates instantaneously rising 50 and 100 basis points, and falling 50 and 100 basis points. The cash flows associated with the portfolio of MBS for each rate Shock are calculated based on assumptions, including, but not limited to, prepayment speeds, yield on future acquisitions, slope of the yield curve, and size of the portfolio. Assumptions made on the interest rate sensitive liabilities, which are repurchase agreements, include anticipated interest rates, collateral requirements as a percent of the repurchase agreement and amount of borrowing.
          The impact on portfolio value is approximated using the calculated effective duration (i.e., the price sensitivity to changes in interest rates) of 1.62 and expected convexity (i.e., approximates the change in duration relative to the change in interest rates) of (0.64). Impact on net interest income is driven mainly by the difference between portfolio yield and cost of funding. The Company’s asset/liability structure is generally such that a decrease in interest rates would be expected to result in an increase to net interest income, as the Company’s repurchase agreements are generally shorter term than the Company’s interest earning assets. When interest rates are Shocked, prepayment assumptions are adjusted based on management’s expectations along with the results from the prepayment model. For example, under current market conditions, a 100 basis point increase in interest rates is estimated to result in a 44.9% decrease in the CPR of the MBS portfolio. The base interest rate scenario assumes interest rates at June 30, 2004. Actual results could differ significantly from those estimated in the table.
32
Item 4. Controls and Procedures
          A review and evaluation was performed by the Company’s management, including the Company’s Chief Executive Officer (the “CEO”) and Chief Financial Officer (the “CFO”), of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of a date within 90 days prior to the filing of this quarterly report. Based on that review and evaluation, the CEO and CFO have concluded that the Company’s current disclosure controls and procedures, as designed and implemented, were effective. There have been no significant changes in the Company’s internal controls or in other factors that could significantly affect the Company’s internal controls subsequent to the date of their evaluation. There were no significant material weaknesses identified in the course of such review and evaluation and, therefore, no corrective measures were taken by the Company.

33
PART II. OTHER INFORMATION
Item 1.   Legal Proceedings
          There are no material pending legal proceedings to which the Company is a party or any of its assets are subject.
Item 4. Submission of Matters to Vote of Securities Holders.
          On May 27, 2004, the Company held its 2004 Annual Meeting of Stockholders in New York, New York (the “Meeting”) for the purpose of: (i) electing three Class III directors to serve on the Board until the 2007 Annual Meeting of Stockholders and one Class I director to serve on the Board until the 2005 Annual Meeting of Stockholders; (ii) approving the 2004 Plan, which amended and restated its Second Amended and Restated 1997 Stock Option Plan; and (iii) ratifying the appointment of Ernst & Young LLP as its auditors for the fiscal year ending December 31, 2004. On June 9, 2004, the Company reconvened the Meeting, which was adjourned on May 27, 2004 with respect to the proposal to approve the 2004 Plan, to vote on such proposal. The total number of shares of Common Stock entitled to vote at the Meeting was 74,976,327, of which 64,543,467 shares, or 86.1%, were present in person or by proxy.
          The following sets forth the results of the election of directors:
Name of Class III Nominees

For

Withheld

Stewart Zimmerman

63,285,731

1,257,736

James A. Brodsky

63,580,482

962,985

Alan L. Gosule

63,243,938

1,299,529

Name of Class I Nominee

For

Withheld

Edison C. Buchanan

63,624,524

918,943

          There was no solicitation in opposition to the foregoing nominees by stockholders. With respect to the election of directors, 27,770,962 broker non-votes were received. The term of office of Stephen Blank, a Class I director, and Michael Dahir and George Krauss, Class II directors, continued after the Meeting.
          The Company’s 2004 Plan was approved by the stockholders with 38,416,120 votes “For,” 4,314,965 votes “Against” and 659,666 votes “Abstained.” In addition, the adjournment of the Meeting with respect to this proposal was approved by the stockholders with 31,808,494 votes “For,” 4,112,136 votes “Against” and 653,163 votes “Abstained.”
          The ratification of the appointment of Ernst & Young LLP as the Company’s independent auditors for the fiscal year ending December 31, 2004 was approved by the stockholders with 63,697,366 votes “For,” 541,596 votes “Against” and 304,505 votes “Abstained.” With respect to the ratification of the appointment of Ernst & Young LLP, 27,770,962 broker non-votes were received.
          Further information regarding the proposals is contained in the Company’s Proxy Statement, dated April 21, 2004.
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
2.1Agreement and Plan of Merger by and among the Registrant, America First Participating/Preferred Equity Mortgage Fund Limited Partnership, America First Prep Fund 2 Limited Partnership, America First Prep Fund 2 Pension Series Limited Partnership and certain other parties, dated as of July 29, 1997 (incorporated herein by reference to Exhibit 2.1 of the Registration Statement on Form S-4 dated February 12, 1998, filed by the Registrant pursuant to the Securities Act of 1933 (Commission File No. 333-46179)).
34

2.2Agreement and Plan of Merger by and among the Registrant, America First Mortgage Advisory Corporation (“AFMAC”) and the shareholders of AFMAC, dated September 24, 2001 (incorporated herein by reference to Exhibit A of the definitive Proxy Statement dated November 12, 2001, filed by the Registrant pursuant to the Securities Exchange Act of 1934 (Commission File No. 1-13991)).

3.1Amended and Restated Articles of Incorporation of the Registrant (incorporated herein by reference to Form 8-K dated April 10, 1998, filed by the Registrant pursuant to the Securities Exchange Act of 1934 (Commission File No. 1-13991)).

3.2Articles of Amendment to the Amended and Restated Articles of Incorporation of the Registrant, dated August 6, 2002 (incorporated herein by reference to Form 8-K, dated August 13, 2002, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

3.3Articles of Amendment to the Amended and Restated Articles of Incorporation of the Registrant, dated August 16, 2002 (incorporated herein by reference to Exhibit 3.3 of the Form 10-Q, for the quarter ended September 30, 2002, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

3.4Articles Supplementary of the Registrant, dated April 22, 2004, designating the Registrant’s 8.50% Series A Cumulative Redeemable Preferred Stock (incorporated herein by reference to Exhibit 3.4 of the Form 8-A, dated April 23, 2004, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

3.5Amended and Restated Bylaws of Registrant (incorporated herein by reference to Form 8-K dated August 13, 2002, filed by the Registrant pursuant to the Securities Exchange Act of 1934 (Commission File No. 1-13991)).

4.1Specimen of Common Stock Certificate of the Registrant (incorporated herein by reference to Exhibit 4.1 of the Registration Statement on Form S-4, dated February 12, 1998, filed by the Registrant pursuant to the Securities Act of 1933 (Commission File No. 333-46179)).

4.2Specimen of Stock Certificate representing the 8.50% Series A Cumulative Redeemable Preferred Stock of the Registrant (incorporated herein by reference to Exhibit 4 of the Form 8-A, dated April 23, 2004, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

10.1Employment Agreement of Stewart Zimmerman, dated September 25, 2003 (incorporated herein by reference to Exhibit 10.1 of the Form 10-Q, dated September 30, 2003, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

10.2Employment Agreement of William S. Gorin, dated September 25, 2003 (incorporated herein by reference to Exhibit 10.2 of the Form 10-Q, dated September 30, 2003, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

10.3Employment Agreement of Ronald A. Freydberg, dated March 30, ~~2004.~~2004 (incorporated herein by reference to Exhibit 10.3 of the Form 10-Q, dated March 31, 2004, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

10.4Employment Agreement of Teresa D. Covello, dated November 1, 2003 (incorporated herein by reference to Exhibit 10.4 of the Form 10-K, dated December 31, 2003, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

10.5Employment Agreement of Timothy W. Korth II, dated August 1, 2003 (incorporated herein by reference to the Form 8-K, dated August 7, 2003, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

10.6 ~~Second Amended and Restated 1997 Stock Option~~2004 Equity Compensation Plan of the Company (incorporated herein by reference to Exhibit 10.1 of the Post-Effective Amendment No. 1 to the Registration Statement on Form ~~10-Q,~~S-3, dated ~~August 10, 2001,~~July 21, 2004, filed ~~with~~by the ~~Securities and Exchange Commission~~Registrant pursuant to the ~~Securities Exchange~~33 Act ~~of 1934~~ (Commission File No. ~~1-13991)~~333-106606)).

10.7MFA Mortgage Investments, Inc. Senior Officers Deferred Compensation Plan, adopted December 19, 2002 (incorporated herein by reference to Exhibit 10.7 of the Form 10-K, dated December 31, 2002, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).
35

10.8MFA Mortgage Investments, Inc. 2003 Non-Employee Directors Deferred Compensation Plan, adopted December 19, 2002 (incorporated herein by reference to Exhibit 10.8 of the Form 10-K, dated December 31, 2002, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).

31.1Certification of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1Certification of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
(b) Reports on Form 8-K
~~(i)~~
(i)
On ~~February 5,~~July 1, 2004, the Registrant filed a ~~Current Report~~current report on Form 8-K under Items 7, 9 and 12 and attaching the Registrant’s press release, dated ~~February 5,~~July 1, 2004, which announced the Registrant’s ~~results~~dividend and other information for the ~~fourth~~second quarter ~~and year ended December 31, 2003;~~of 2004;

~~(ii)~~
(ii)
On ~~February 11,~~April 27, 2004, the Registrant filed a ~~Current Report~~current report on Form 8-K under Items 7, 9 and 12 and attaching the Registrant’s press release, dated April 27, 2004, announcing its financial results for the quarter ended March 31, 2004;
(iii)
On April 23, 2004, the Registrant filed a current report on Form 8-K under Items 5 and 7 announcing the Company’s public offering of ~~Common~~Series A Preferred Stock, which was completed on ~~February 18,~~April 27, 2004 and attaching the related underwriting agreement, dated ~~February 10,~~April 22, 2004; and

~~(iii)~~
(iv)
On ~~February 13,~~April 1, 2004, the Registrant filed a ~~Current Report~~current report on Form 8-K under Items 7, 9 and ~~9 announcing tax information regarding the Registrant’s dividend distributions for the year ended December 31, 2003~~12 and attaching the ~~related~~Registrant’s press release dated ~~February 13, 2004.~~April 1, 2004, announcing dividend and providing earnings guidance for the first quarter of 2004 and attaching the press release, dated April 1, 2004, announcing the appointment of Edison C. Buchanan to the Registrant’s Board of Directors.

36
SIGNATURES
          Pursuant to the requirements 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.
Date: ~~April 27,~~July 26, 2004
MFA MORTGAGE INVESTMENTS, INC.
By: ~~/s/~~ /s/
Stewart Zimmerman
~~Stewart Zimmerman~~
Stewart Zimmerman
President and Chief Executive Officer
By: ~~/s/~~  /s/
William S. Gorin
William S. Gorin
Executive Vice President
Chief Financial Officer ~~(Principal~~
(Principal Financial Officer)
By: ~~/s/~~  /s/
Teresa D. Covello
Teresa D. Covello
Senior Vice President
Chief Accounting Officer and Treasurer ~~(Principal~~
(Principal Accounting Officer)
3137

	Three Months Ended March 31,
	2004		2003

(In Thousands)
Weighted average shares outstanding - basic		68,910		46,316
Add effect of assumed shares issued under
treasury stock method for stock options		91		62

Weighted average shares outstanding - diluted		69,001		46,378

	Three-Months Ended March 31, 2004

Fair Value for Options Granted	$	4.49

Dividend Yield*		–

Volatility		34.47	%

Risk-Free Interest Rate		3.77	%

Assumed Forfeitures		–

Expected Life in years		7

*Dividend yield of zero is applied, as related DERs were granted.

Quarter Ended	Stated Coupon		Cost of Premium		Net Premium Amortization		Cost of Delay for Principal Receivable		Net Yield		Gross Yield/ Stated Coupon			Cost of Premium			Net Premium Amortization			Cost of Delay for Principal Receivable			Net Yield

June 30, 2004												4.09	%		(0.09	)%		(1.12	)%		(0.08	)%		2.80	%
March 31, 2004	4.14	%	(0.0	9)%	(0.7	2)%	(0.0	6)%	3.27	%		4.14			(0.09	)		(0.72	)		(0.06	)		3.27
December 31, 2003	4.24		(0.1	0)	(1.1	1)	(0.1	0)	2.93			4.24			(0.10	)		(1.11	)		(0.10	)		2.93
September 30, 2003	4.45		(0.1	1)	(1.5	8)	(0.1	1)	2.65			4.45			(0.11	)		(1.58	)		(0.11	)		2.65
June 30, 2003	4.72		(0.1	1)	(1.2	8)	(0.1	3)	3.20			4.72			(0.11	)		(1.28	)		(0.13	)		3.20
March 31, 2003	5.03		(0.1	1)	(1.0	8)	(0.1	4)	3.70

Quarter Ended				CPR

June 30, 2004	32.4	%
March 31, 2004	22.9	~~22.9~~	%
December 31, 2003	31.9	~~31.9~~
September 30, 2003	41.2	~~41.2~~
June 30, 2003	37.1	~~37.1~~
~~March 31, 2003~~		~~32.8~~

For the Quarter Ended	Average Amortized Cost of MBS (1)		Interest Income on MBS		Average Cash and Cash Equivalents		Total Interest Income		Yield on Average Interest-Earning Assets			Average Balance of Repurchase Agreements		Interest Expense		Average Cost of Funds			Net Interest Income

(Dollars in Thousands)
March 31, 2004	$	4,908,553	$	40,066	$	86,372	$	40,233		3.22	%	$	4,458,174	$	16,141		1.46	%	$	24,092
December 31, 2003		4,173,680		30,615		142,686		30,898		2.86			3,856,975		13,539		1.39			17,359
September 30, 2003		3,972,011		26,290		94,254		26,482		2.61			3,637,258		13,386		1.46			13,096
June 30, 2003		3,832,595		30,642		55,252		30,790		3.17			3,510,910		14,700		1.68			16,090
March 31, 2003		3,468,140		32,065		48,296		32,188		3.66			3,185,401		14,967		1.91			17,221

For the Quarter Ended	Average Amortized Cost of MBS(1)		Interest Income on MBS		Average Cash and Cash Equivalents			Total Interest Income		Yield on Average Interest- Earning Assets			Average Balance of Repurchase Agreements		Interest Expense		Average Cost of Funds			Net Interest Income

*(Dollars in Thousands)*
June 30, 2004	$	5,519,266	$	38,678		$	89,099	$	38,849		2.77	%	$	4,965,493	$	18,952		1.53	%	$	19,897
March 31, 2004		4,908,553		40,066			86,372		40,233		3.22			4,458,174		16,141		1.46			24,092
December 31, 2003		4,173,680		30,615			142,686		30,898		2.86			3,856,975		13,539		1.39			17,359
September 30, 2003		3,972,011		26,290			94,254		26,482		2.61			3,637,258		13,386		1.46			13,096
June 30, 2003		3,832,595		30,642			55,252		30,790		3.17			3,510,910		14,700		1.68			16,090

(1) Does not reflect unrealized gains and losses.

	At March 31, 2004																At June 30, 2004

	Less than 3 Months			Three Months to One Year			One Year to Two Years			Two Years to Year Three		Beyond Three Years		Total			Less than 3 Months			Three Months to One Year				One Year to Two Years			Two Years to Year Three			Beyond Three Years				Total

Interest-Earning Assets:
Adjustable Rate - MBS	$	481,268		$	2,068,885		$	1,262,081		$	1,504,568	$	373,142	$	5,689,944
Fixed-Rate - MBS		–			–			–			–		7,657		7,657
Adjustable-Rate MBS																	$	561,953			$	2,072,701		$	1,206,561		$	1,164,855			$	304,105		$	5,310,175
Fixed-Rate MBS																		-				-			-			-				7,221			7,221
Cash		68,608			–			–			–				68,608			94,174				-			-			-				-			94,174

Total interest-earning assets		$	656,127			$	2,072,701			$	1,206,561	$	1,164,855		$	311,326		$	5,411,570
	$	549,876		$	2,068,885		$	1,262,081		$	1,504,568	$	380,799	$	5,766,209

Interest-Bearing Liabilities:

Repurchase agreements	$	1,603,697		$	2,643,663		$	674,300		$	234,000	$	–	$	5,155,660		$	1,537,152			$	2,129,501		$	1,000,000		$	105,000			$	-		$	4,771,653
Mortgage loans		–			–			–			–		22,832		22,832

Total interest-bearing liabilities	$	1,603,697		$	2,643,663		$	674,300		$	234,000	$	22,832	$	5,178,492		$	1,537,152			$	2,129,501		$	1,000,000		$	105,000			$			$	4,771,653

Gap before Hedging Instruments																	$	(881,025	)		$	(56,800	)	$	206,561		$	1,059,855			$	311,326
Hedging Instruments Notional Amounts																		100,000				-			-			-				-			100,000

Cumulative Difference Between Interest Earnings Assets and Interest Bearing Liabilities after Derivatives																	$	(781,025	)		$	(837,825	)	$	(631,264	)	$	428,591			$	739,917

Interest sensitivity gap	$	(1,053,821	)	$	(574,778	)	$	587,781		$	1,270,568	$	357,967	$	587,717

Cumulative interest sensitivity gap	$	(1,053,821	)	$	(1,628,599	)	$	(1,040,818	)	$	229,750	$	587,717
Cumulative Difference as a percentage of total assets																		-14.26	%			-15.30	%		-1.53	%		7.83	%			13.51	%

Change in Interest Rates		Percentage Change in Net Interest Income			Percentage Change in Portfolio Value

1.00	%		(6.86	)%		(1.94	)%
0.50	%		(2.75	)%		(0.89	)%
(0.50	)%		5.21	%		0.73	%
(1.00	)%		9.79	%		1.30	%

Name of Class III Nominees	For		Withheld


Stewart Zimmerman		63,285,731		1,257,736
James A. Brodsky		63,580,482		962,985
Alan L. Gosule		63,243,938		1,299,529

Name of Class I Nominee	For		Withheld


Edison C. Buchanan		63,624,524		918,943


	3.1Amended and Restated Articles of Incorporation of the Registrant (incorporated herein by reference to Form 8-K dated April 10, 1998, filed by the Registrant pursuant to the Securities Exchange Act of 1934 (Commission File No. 1-13991)).


	3.2Articles of Amendment to the Amended and Restated Articles of Incorporation of the Registrant, dated August 6, 2002 (incorporated herein by reference to Form 8-K, dated August 13, 2002, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	3.3Articles of Amendment to the Amended and Restated Articles of Incorporation of the Registrant, dated August 16, 2002 (incorporated herein by reference to Exhibit 3.3 of the Form 10-Q, for the quarter ended September 30, 2002, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	3.4Articles Supplementary of the Registrant, dated April 22, 2004, designating the Registrant’s 8.50% Series A Cumulative Redeemable Preferred Stock (incorporated herein by reference to Exhibit 3.4 of the Form 8-A, dated April 23, 2004, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	3.5Amended and Restated Bylaws of Registrant (incorporated herein by reference to Form 8-K dated August 13, 2002, filed by the Registrant pursuant to the Securities Exchange Act of 1934 (Commission File No. 1-13991)).


	4.1Specimen of Common Stock Certificate of the Registrant (incorporated herein by reference to Exhibit 4.1 of the Registration Statement on Form S-4, dated February 12, 1998, filed by the Registrant pursuant to the Securities Act of 1933 (Commission File No. 333-46179)).


	4.2Specimen of Stock Certificate representing the 8.50% Series A Cumulative Redeemable Preferred Stock of the Registrant (incorporated herein by reference to Exhibit 4 of the Form 8-A, dated April 23, 2004, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	10.1Employment Agreement of Stewart Zimmerman, dated September 25, 2003 (incorporated herein by reference to Exhibit 10.1 of the Form 10-Q, dated September 30, 2003, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	10.2Employment Agreement of William S. Gorin, dated September 25, 2003 (incorporated herein by reference to Exhibit 10.2 of the Form 10-Q, dated September 30, 2003, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	10.3Employment Agreement of Ronald A. Freydberg, dated March 30, ~~2004.~~2004 (incorporated herein by reference to Exhibit 10.3 of the Form 10-Q, dated March 31, 2004, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	10.4Employment Agreement of Teresa D. Covello, dated November 1, 2003 (incorporated herein by reference to Exhibit 10.4 of the Form 10-K, dated December 31, 2003, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	10.5Employment Agreement of Timothy W. Korth II, dated August 1, 2003 (incorporated herein by reference to the Form 8-K, dated August 7, 2003, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	10.6 ~~Second Amended and Restated 1997 Stock Option~~2004 Equity Compensation Plan of the Company (incorporated herein by reference to Exhibit 10.1 of the Post-Effective Amendment No. 1 to the Registration Statement on Form ~~10-Q,~~S-3, dated ~~August 10, 2001,~~July 21, 2004, filed ~~with~~by the ~~Securities and Exchange Commission~~Registrant pursuant to the ~~Securities Exchange~~33 Act ~~of 1934~~ (Commission File No. ~~1-13991)~~333-106606)).


	10.7MFA Mortgage Investments, Inc. Senior Officers Deferred Compensation Plan, adopted December 19, 2002 (incorporated herein by reference to Exhibit 10.7 of the Form 10-K, dated December 31, 2002, filed by the Registrant pursuant to the 1934 Act (Commission File No. 1-13991)).


	31.1Certification of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.


	31.2Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.


	32.1Certification of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


	32.2Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

~~(ii)~~
	(ii)	On ~~February 11,~~April 27, 2004, the Registrant filed a ~~Current Report~~current report on Form 8-K under Items 7, 9 and 12 and attaching the Registrant’s press release, dated April 27, 2004, announcing its financial results for the quarter ended March 31, 2004;

	(iii)	On April 23, 2004, the Registrant filed a current report on Form 8-K under Items 5 and 7 announcing the Company’s public offering of ~~Common~~Series A Preferred Stock, which was completed on ~~February 18,~~April 27, 2004 and attaching the related underwriting agreement, dated ~~February 10,~~April 22, 2004; and

~~(iii)~~
	(iv)	On ~~February 13,~~April 1, 2004, the Registrant filed a ~~Current Report~~current report on Form 8-K under Items 7, 9 and ~~9 announcing tax information regarding the Registrant’s dividend distributions for the year ended December 31, 2003~~12 and attaching the ~~related~~Registrant’s press release dated ~~February 13, 2004.~~April 1, 2004, announcing dividend and providing earnings guidance for the first quarter of 2004 and attaching the press release, dated April 1, 2004, announcing the appointment of Edison C. Buchanan to the Registrant’s Board of Directors.

Date: ~~April 27,~~July 26, 2004	MFA MORTGAGE INVESTMENTS, INC.

	By: ~~/s/~~ /s/	Stewart Zimmerman
		~~Stewart Zimmerman~~
		Stewart Zimmerman
		President and Chief Executive Officer

	By: ~~/s/~~ /s/	William S. Gorin

		William S. Gorin
		Executive Vice President
		Chief Financial Officer ~~(Principal~~
		(Principal Financial Officer)

	By: ~~/s/~~ /s/	Teresa D. Covello

		Teresa D. Covello
		Senior Vice President
		Chief Accounting Officer and Treasurer ~~(Principal~~
		(Principal Accounting Officer)