OCWEN FINANCIAL CORPORATION ANNOUNCES
1999 SECOND QUARTER RESULTS

1999 Second Quarter Highlights
- Cash earnings, as defined below, were $12.1 million in the 1999 second quarter, compared to $8.5 million in 1998.
- Cash earnings from Single Family Residential Discount Loans were $7.6 million in the 1999 second quarter, compared to $0.7 million in the 1998 second quarter.
- Net income from Domestic Loan Servicing increased $2.4 million, or 294% in the 1999 second quarter compared to the 1998 second quarter.
- OTX acquired Synergy Software, LLC, a leading developer of commercial and multifamily mortgage servicing systems in the U.S., in June 1999.
- OCN repurchased 205,300 shares of its common stock, initiating its repurchase plan of up to six million shares.

West Palm Beach, FL - (July 30, 1999) Ocwen Financial Corporation (NYSE: OCN) today reported net income for the 1999 second quarter, prior to impairment charges and losses on equity investments, of $22.8 million, or $0.37 per diluted share, compared to net income for the 1998 second quarter, prior to impairment charges on securities available for sale, of $27.4 million, or $0.45 per diluted share. For the six months ended June 30, 1999, the Company reported net income, prior to impairment charges and losses on equity investments, of $32.4 million, or $0.53 per diluted share, compared to net income for the six months ended June 30, 1998, before impairment charges on securities, of $56.6 million, or $0.92 per diluted share.

Cash earnings, defined as net income excluding non-cash gains on securitizations, less impairment charges, and less losses related to the investment in Ocwen Asset Investment Corp. (NYSE: OAC), amounted to $12.1 million in the 1999 second quarter, compared to $8.5 million in 1998. Cash earnings for the six months ended June 30, 1999 amounted to $17.9 million, compared to $19.1 million for the same period in 1998. Pre-tax non-cash gains in the 1999 second quarter were comprised of $10.2 million from Ocwen UK plc and $3.3 million from U.S. operations.

Including impairment charges and losses on equity investments, the Company reported a net loss of $(3.7) million, or $(0.06) per diluted share, for the 1999 second quarter, compared to a net loss of $(37.9) million, or $(0.62) per diluted share, for the 1998 second quarter. For the six months ended June 30, 1999, the Company reported net income of $5.8 million, or $0.10 per diluted share, compared to a net loss of $(15.6) million, or $(0.26) per diluted share, for the six months ended June 30, 1998.

The loss for the 1999 second quarter was caused by charges totaling $33.2 million, of which $28.8 million related to impairment charges on the securities available for sale portfolio, and the balance related primarily to losses on its investment in OAC. Of the $28.8 million of charges on the securities portfolio, $22.8 million was charged against the Company's residential discount loan subordinates, and $5.8 million was charged against the Company's subprime residuals. The charges were based upon quotes received from broker-dealers and reflected both continuing market illiquidity for these investments and a reduction in fair value due to default rates on the underlying mortgage collateral, which were higher than had been estimated at the time the securities were initially issued.

William C. Erbey, Chairman and CEO, commented, "We continue the long-term strategic transition from capital-intensive business lines to those which generate greater fee-based income streams, specifically our servicing and advanced technology businesses. The 1999 second quarter reflects this transition. For example, net income in our Domestic Loan Servicing operations for the just-completed quarter increased to $3.2 million, or 294% over the same period a year ago. Total servicing fees for the 1999 second quarter increased $5.0 million, or 35% over the same quarter in the prior year, due to a 44% increase in the average unpaid principal balance of loans serviced for others ($10.24 billion in the 1999 second quarter, compared to $7.12 billion in the 1998 second quarter).

"We have made significant progress in our OTX subsidiary with the acquisition of the assets of Synergy Software, LLC, a leading developer of commercial and multifamily loan servicing software in the United States. Synergy is in the final stages of developing its SynergyOPEN(TM) software, an advanced commercial and multifamily mortgage servicing system. The 32-bit, Microsoft(R) Windows-based system employs multi-tier architecture to allow distributed computing. This design represents the next generation of client-server computing and allows the SynergyOPEN(TM) system to scale easily from small companies to the largest multiple-office enterprises. OTX continues to make progress in marketing its REALTrans(SM) e-commerce software solution. Currently, several of the largest domestic mortgage loan participants utilize the software application.

"We intend to lessen our dependency on capital-intensive businesses, reduce our reliance on gain on sale accounting, and re-focus on our core competencies. This transition will slow income recognition but will improve the quality of earnings by increasing its cash component. We intend to continue to curtail our domestic subprime originations and are evaluating our remaining businesses on the basis of their capacity to generate fees. Cash earnings, as defined above, amounted to $12.1 million in the 1999 second quarter, compared to $8.5 million in 1998."

Recent Announcements
On July 26, 1999, OCN announced that it had signed a definitive merger agreement with Ocwen Asset Investment Corp., a publicly traded real estate investment trust, providing for OCN to acquire OAC for 0.71 shares of OCN common stock for each outstanding share of OAC common stock (other than those OAC shares owned by Ocwen Financial or its subsidiaries). This exchange ratio represents a $5.50 price per share or an approximate 19 percent premium to the closing price of $4 5/8 for OAC common stock on July 23, 1999, based on the closing price of $7 3/4 for Ocwen Financial common stock on that date.

Net (Loss) Income by Business Segment

                                 Three Months               Six Months 
                                Ended June 30,            Ended June 30, 
(Dollars in thousands)        1999         1998         1999          1998
Discount loans:
  Single family 
    residential loans      $(8,865)      $4,520      $(4,343)      $18,703
  Commercial real estate 
    loans                    3,298       11,773        6,800        17,057
                            (5,567)      16,293        2,457        35,760

Domestic mortgage loan
  servicing                  3,223          819        6,730         2,323

Investment in low-income 
  housing tax credits        1,452        1,435        2,997         6,394

Commercial real estate
  lending                    3,712        5,173        5,850         5,068

UK operations                9,217        7,449        9,346         7,449

OTX                         (4,256)      (3,146)      (7,261)       (4,248)

Domestic subprime single
  family residential
  lending                   (2,518)      (4,268)      (2,982)       (3,587)

Investment securities       (1,756)     (47,122)      (1,844)      (53,991)

Equity in earnings (loss)
  of OAC                    (3,268)         ---       (3,485)          ---

Other                       (3,926)     (14,532)      (6,025)      (10,722)
                           $(3,687)    $(37,899)      $5,783      $(15,554)


Asset Acquisitions

                          Three Months                 Six Months
(Dollars in            Ended June 30,  Increase  Ended June 30,  Increase
  thousands)            1999    1998  (Decrease)   1999    1998 (Decrease)
Discount Loan Acquisitions: 
  Single family
    residential $233,207 $293,900 $(60,693) $274,083  $335,252 $(61,169)
  Multi-family 
    residential   39,275  145,526 (106,251)   71,959   148,506  (76,547)
  Commercial real 
    estate       106,989  145,006  (38,017)  131,790   186,199  (54,409)
Other                ---    1,323   (1,323)    6,596     6,348      248
                $379,471 $585,755 $(206,284)$484,428  $676,305$(191,877)
 Subprime Loan Purchases and
    Originations: 
     Domestic    $74,958 $192,799 $(117,841)$235,817  $697,041$(461,224)
 Foreign 
  (Ocwen UK)(1)  152,965  465,193  (312,228) 293,007   465,193 (172,186)
                $227,923 $657,992 $(430,069)$528,824$1,162,234$(633,410)

(1) Subprime loan purchases and originations for the three and six month
periods ended June 30, 1998 incude $419,087 of loans purchased in
connection with the acquisition of the U.K. operations of Cityscape
Financial Corp.

Forward-Looking Statements
Certain statements contained herein are not based on historical facts and are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Act of 1934, as amended. These forward-looking statements may be identified by reference to a future period(s) or by the use of forward-looking terminology such as "anticipate," "believe," "commitment," "continue," "could," "estimate," "expected," "may" "present," "will," future or conditional verb tenses, similar terms, variations on such terms or negatives of such terms. Although OCN believes the anticipated results or other expectations reflected in such forward-looking statements are based on reasonable assumptions, actual results could differ materially from those indicated due to risks, uncertainties and changes with respect to a variety of factors, including, but not limited to, international, national, regional or local economic environments, government fiscal and monetary policies, prevailing interest or currency exchange rates, effectiveness of interest rate, currency and other hedging strategies, laws and regulations affecting financial institutions, real estate investment trusts and real estate (including regulatory fees, capital requirements and income and property taxation), uncertainty of foreign laws, competitive products, pricing and conditions (including from competitors that have significantly greater resources than OCN), credit, prepayment, basis, default, subordination and asset/liability risks, loan servicing effectiveness, ability to identify acquisitions and investment opportunities meeting OCN's investment strategy, course of negotiations and ability to reach agreement with respect to material terms of any particular transaction, satisfactory due diligence results, satisfaction or fulfillment of agreed upon terms and conditions of closing or performance, timing of transaction closings, recent efforts to refocus on core businesses and increase liquidity, dispositions, and winding down of discontinued businesses, acquisitions and integration of acquired businesses, software integration, development and licensing, availability of and costs associated with obtaining adequate and timely sources of liquidity, dependence on existing sources of funding, ability to repay or refinance indebtedness (at maturity or upon acceleration), to meet collateral calls by lenders (upon re-valuation of the underlying assets or otherwise), to generate revenues sufficient to meet debt service payments and other operating expenses and to securitize whole loans, availability of discount loans for purchase, size of, nature of and yields available with respect to the secondary market for mortgage loans, financial, securities and securitization markets in general, allowances for loan losses, geographic concentrations of assets (temporary or otherwise), timely leasing of unoccupied square footage (generally and upon lease expiration), changes in real estate conditions (including liquidity, valuation, revenues, rental rates, occupancy levels and competing properties), adequacy of insurance coverage in the event of loss, known or unknown environmental conditions, Year 2000 compliance, other factors generally understood to affect the real estate acquisition, mortgage and leasing markets, securities investments, and other risks detailed from time to time in OCN's reports and filings with the SEC, including its Registration Statements on Forms S-1 and S-3 and periodic reports on Forms 10-Q, 8-K and 10-K. Please refer to Exhibit 99.1 included with the Form 10-K for the year ended December 31, 1998 and filed with the SEC, for a description of material risks faced by the Company and its securities holders.

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

                                 Three Months           Six Months
(Dollars in thousands,          Ended June 30,        Ended June 30,
  except per share data)      1999        1998       1999         1998
Interest income:
  Federal funds sold and
    repurchase agreements     $2,059      $1,404      $5,454      $2,437
  Securities available
    for sale                  15,659       8,728      32,848      16,672
  Loans available for sale    11,014      25,291      19,144      34,794
  Loans                        8,878      11,655      15,044      17,917
  Discount loans              25,553      42,281      55,556      79,078
  Investment securities 
    and other                    384       1,532       1,035       2,017
                              63,547      90,891     129,081     152,915

Interest expense:
  Deposits                    23,559      28,677      50,387      56,522
  Securities sold under 
    agreements to repurchase   2,281       2,062       3,772       3,701
  Advances from the Federal 
    Home Loan Bank                37         ---          37         109
  Obligations outstanding under
    lines of credit            5,293      15,103       9,017      19,623
  Notes, debentures and other
    interest bearing 
    obligations                6,668       6,734      13,423      13,477
                              37,838      52,576      76,636      93,432
  Net interest income before
    provision for loan losses 25,709      38,315      52,445      59,483
Provision for loan losses        623       9,675       4,362      11,929
  Net interest income after 
    provision for loan losses 25,086      28,640      48,083      47,554

Non-interest income:
  Servicing fees and other 
    charges                   18,929      13,972      37,180      23,696
  (Loss) gain on interest-
    earning assets, net       (5,867)    (48,015)     14,275     (23,261)
  Gain on real estate owned, 
    net                        2,677      10,521       3,306      11,547
  Other income                 9,073       9,771      15,625      15,648
                              24,812     (13,751)     70,386      27,630
Non-interest expense: 
  Compensation and employee
    benefits                  24,330      29,766      51,540      51,247
  Occupancy and equipment      8,732       8,507      19,369      14,925
    Loan expenses              2,652       7,357       6,780       9,694
  Net operating loss on invest-
    ments in real estate and
    certain low-income housing 
    tax credit interests       1,374       1,046       3,221       2,292
  Amortization of excess of
    purchase price over net 
    assets acquired              257         563         487         934
  Other operating expenses    10,440       9,010      18,511      11,168
                              47,785      56,249      99,908      90,260

Distributions on Company-
  obligated, mandatory redeem-
  able securities of subsidiary
  trust holding solely junior 
  subordinated debentures      3,398       3,398       6,797       6,797
Equity in (losses) earnings 
  of investments in uncon-
  solidated entities          (3,470)        544      (4,713)        544
  (Loss) income before income 
    taxes                     (4,755)    (44,214)      7,051     (21,329)
Income tax benefit (expense)     972       6,383      (1,396)      5,810
Minority interest in net loss 
  (income) of consolidated
  subsidiary                      96         (68)        128         (35)
  Net (loss) income          $(3,687)   $(37,899)     $5,783    $(15,554)

(Loss) income per share:
  Basic                       $(0.06)     $(0.62)      $0.10      $(0.26)
  Diluted                     $(0.06)     $(0.62)      $0.10      $(0.26)
Weighted average common shares outstanding:
  Basic                   60,730,614  60,713,593  60,765,485  60,682,432
  Diluted                 60,730,614  60,713,593  60,807,036  60,682,432


OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in thousands, except per share data) 
                                               June 30,    December 31,
                                                1999            1998
Assets
Cash and amounts due from depository 
  institutions                                 $107,476         $120,805
Interest earning deposits                        18,127           49,374
Federal funds sold                               75,000          275,000
Securities available for sale, at fair value    733,271          593,347
Loans available for sale, at lower of cost
  or market                                     132,425          177,847
Investment in capital stock of Federal Home
  Loan Bank, at cost                             10,825           10,825
Loan portfolio, net                             133,678          230,312
Discount loan portfolio, net                  1,008,764        1,026,511
Investments in low-income housing tax
  credit interests                              180,566          144,164
Investment in unconsolidated entities            79,958           86,893
Real estate owned, net                          183,162          201,551
Investment in real estate                        22,256           36,860
Premises and equipment, net                      43,805           33,823
Income taxes receivable                          36,627           34,333
Deferred tax asset                               68,279           66,975
Excess of purchase price over net assets
  acquired                                       17,030           12,706
Principal, interest and dividends receivable     11,798           18,993
Escrow advances on loans                        107,097           88,277
Other assets                                     42,123           99,483
                                             $3,012,267       $3,308,079

Liabilities and Stockholders' Equity
Liabilities:
  Deposits                                   $1,874,553       $2,175,016
  Securities sold under agreements
    to repurchase                               133,741           72,051
  Obligations outstanding under lines
    of credit                                    94,039          179,285
  Notes, debentures and other interest
    bearing obligations                         279,236          225,000
  Accrued interest payable                       27,318           33,706
  Accrued expenses, payables and other
    liabilities                                  41,928           61,053
    Total liabilities                         2,450,815        2,746,111

Company-obligated, mandatory redeemable 
  securities of subsidiary trust holding
  solely junior subordinated debentures
  of the Company                                125,000          125,000

Minority interest                                   465              592

Commitments and contingencies

Stockholders' equity:
  Preferred stock, $.01 par value;
    20,000,000 shares authorized; 0 shares
    issued and outstanding                          ---              ---
  Common stock, $.01 par value; 200,000,000
    shares authorized; 60,601,156 shares
    issued and outstanding at June 30, 1999,
    and December 31, 1998                           608              608
  Treasury stock, 205,300 shares at June
    30, 1999                                     (1,832)             ---
  Additional paid-in capital                    166,262          166,234
  Retained earnings                             262,953          257,170
  Accumulated other comprehensive income,
    net of taxes:
    Net unrealized gain on securities
      available for sale                          9,947           14,057
    Net unrealized foreign currency
      translation loss                           (1,951)          (1,693)
      Total stockholders' equity                435,987          436,376
                                             $3,012,267       $3,308,079

End.