AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 18, 2004


                                                     REGISTRATION NO. 333-111668
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             ---------------------


                                AMENDMENT NO. 6

                                       TO
                                   FORM S-11
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

                         NEW YORK MORTGAGE TRUST, INC.
      (Exact Name of Registrant as Specified in its Governing Instruments)

                          1301 AVENUE OF THE AMERICAS
                            NEW YORK, NEW YORK 10019
                                 (212) 634-9400
         (Address, Including Zip Code, and Telephone Number, including
            Area Code, of Registrant's Principal Executive Offices)

                               STEVEN B. SCHNALL
                                 DAVID A. AKRE
                          CO-CHIEF EXECUTIVE OFFICERS
                         NEW YORK MORTGAGE TRUST, INC.
                          1301 AVENUE OF THE AMERICAS
                            NEW YORK, NEW YORK 10019
                                 (212) 634-9400
                           (212) 655-6269 (TELECOPY)
               (Name, Address, Including Zip Code, and Telephone
               Number, Including Area Code, of Agent for Service)

                             ---------------------

                                   COPIES TO:



                                                    
                DANIEL M. LEBEY, ESQ.                                   KAREN A. DEWIS, ESQ.
                HUNTON & WILLIAMS LLP                                CHRISTOPHER E. BROWN, ESQ.
             RIVERFRONT PLAZA, EAST TOWER                            MCDERMOTT WILL & EMERY LLP
                  951 E. BYRD STREET                                   600 13TH STREET, N.W.
            RICHMOND, VIRGINIA 23219-4074                           WASHINGTON, D.C. 20005-3096
                    (804) 788-8200                                         (202) 756-8000
              (804) 788-8218 (TELECOPY)                              (202) 756-8087 (TELECOPY)



                             ---------------------

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  As soon
as practicable after the effective date of this Registration Statement.

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering.  [ ]

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering.  [ ]

     If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  [ ]

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [ ]


     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATES AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------



                                    PART II



                     INFORMATION NOT REQUIRED IN PROSPECTUS



ITEM 36.  FINANCIAL STATEMENTS AND EXHIBITS.


     (b) Exhibits


     The following exhibits, as noted, are filed herewith or previously have
been filed.





  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
   1.01        Form of Underwriting Agreement.******
   3.01        Articles of Amendment and Restatement of New York Mortgage
               Trust, Inc.******
   3.02        Bylaws of New York Mortgage Trust, Inc.******
   4.01        Form of Common Stock Certificate.******
   5.01        Opinion of Venable LLP.******
   8.01        Opinion of Hunton & Williams LLP with respect to certain tax
               matters.******
  10.01        Promissory Note, issued by The New York Mortgage Company,
               LLC on August 31, 2003, as amended and restated, on December
               23, 2003, in the principal amount of $2,574,352.00, payable
               to Joseph V. Fierro.*
  10.02        Promissory Note, issued by The New York Mortgage Company,
               LLC on August 31, 2003, as amended and restated, on December
               23, 2003, in the principal amount of $12,132,550.00 payable
               to Steven B. Schnall.*
  10.03        Master Repurchase Agreement between Credit Suisse First
               Boston Mortgage Capital LLC, The New York Mortgage Company,
               LLC, Steven B. Schnall and Joseph V. Fierro, dated October
               2, 2002.*
  10.04        Amendment No. 1 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated December 4, 2002.*
  10.05        Amendment No. 2 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated February 20, 2003.*
  10.06        Amendment No. 3 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated April 22, 2003.*
  10.07        Amendment No. 4 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated July 1, 2003.*
  10.08        Amendment No. 5 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated July 7, 2003.*
  10.09        Amendment No. 6 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated July 31, 2003.*
  10.10        Amendment No. 7 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated August 4, 2003.*
  10.11        Amendment No. 8 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated August 9, 2003.*



                                       II-1




  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
  10.12        Amendment No. 9 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated August 28, 2003.*
  10.13        Amendment No. 10 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated September 17, 2003.*
  10.14        Amendment No. 11 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated October 1, 2003.*
  10.15        Amendment No. 12 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated October 31, 2003.*
  10.16        Amendment No. 13 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated December 19, 2003.*
  10.17        Credit Note between HSBC Bank USA and The New York Mortgage
               Company LLC, dated as of March 30, 2001.*
  10.18        Credit and Security Agreement between HSBC Bank USA and The
               New York Mortgage Company LLC, dated as of March 30, 2001.*
  10.19        First Amended Credit Note, dated as of May 24, 2001, between
               HSBC Bank USA and The New York Mortgage Company LLC, dated
               as of March 30, 2001.*
  10.20        First Amended Credit and Security Agreement, dated as of May
               24, 2001, between HSBC Bank USA and The New York Mortgage
               Company LLC, dated as of March 30, 2001.*
  10.21        Second Amended Credit Note, dated as of June 18, 2001,
               between HSBC Bank USA and The New York Mortgage Company LLC,
               dated as of March 30, 2001.*
  10.22        Second Amended Credit and Security Agreement, dated June 18,
               2001, between HSBC Bank USA and The New York Mortgage
               Company LLC, dated as of March 30, 2001.*
  10.23        Third Amended Credit Note, dated as of November 13, 2001,
               between HSBC Bank USA and The New York Mortgage Company LLC,
               dated as of March 30, 2001.*
  10.24        Third Amended Credit and Security Agreement, dated as of
               November 13, 2001, between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001.*
  10.25        Fourth Amended Credit Note, dated as of January 16, 2002,
               between HSBC Bank USA and The New York Mortgage Company LLC,
               dated as of March 30, 2001.*
  10.26        Fourth Amended Credit and Security Agreement, dated as of
               January 16, 2002, between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001.*
  10.27        Fifth Amended Credit Note, dated as of April 29, 2002,
               between HSBC Bank USA and The New York Mortgage Company LLC,
               dated as of March 30, 2001.*
  10.28        Fifth Amended Credit and Security Agreement, dated as of
               April 29, 2002, between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001.*
  10.29        Extension Letter, dated August 26, 2002, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.30        Extension Letter, dated September 11, 2002, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.31        Extension Letter, dated October 28, 2002, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.32        Extension Letter, dated November 27, 2002, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*


                                       II-2




  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
  10.33        Extension Letter, dated April 15, 2003, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.34        Extension Letter, dated June 24, 2003, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.35        Guaranty between HSBC Bank USA, The New York Mortgage
               Company LLC and Steven Schnall, dated as of March 30,
               2001.**
  10.36        Guaranty between HSBC Bank USA, The New York Mortgage
               Company LLC and Joseph V. Fierro, dated as of March 30,
               2001.**
  10.37        First Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of May 24,
               2001.*
  10.38        First Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of May
               24, 2001.*
  10.39        Warehousing Credit Agreement, among The New York Mortgage
               Company LLC, Steven B. Schnall, Joseph V. Fierro and
               National City Bank of Kentucky, dated January 25, 2002.*
  10.40        First Amendment, dated April 2002, to Warehousing Credit
               Agreement, among The New York Mortgage Company LLC, Steven
               B. Schnall, Joseph V. Fierro and National City Bank of
               Kentucky, dated January 25, 2002.*
  10.41        Second Amendment, dated June 3, 2002, to Warehousing Credit
               Agreement, among The New York Mortgage Company LLC, Steven
               B. Schnall, Joseph V. Fierro and National City Bank of
               Kentucky, dated January 25, 2002.*
  10.42        Third Amendment, dated November   , 2002, to Warehousing
               Credit Agreement, among The New York Mortgage Company LLC,
               Steven B. Schnall, Joseph V. Fierro and National City Bank
               of Kentucky, dated January 25, 2002.*
  10.43        Fourth Amendment, dated June 15, 2003, to Warehousing Credit
               Agreement, among The New York Mortgage Company LLC, Steven
               B. Schnall, Joseph V. Fierro and National City Bank of
               Kentucky, dated January 25, 2002.*
  10.44        Warehouse Promissory Note, between The New York Mortgage
               Company, LLC and National City Bank of Kentucky, dated
               January 25, 2002.*
  10.45        Amended and Restated Warehouse Promissory Note, between The
               New York Mortgage Company, LLC and National City Bank of
               Kentucky, dated June 3, 2002.*
  10.46        Warehousing Credit Agreement, between New York Mortgage
               Company, LLC, Steven B. Schnall, Joseph V. Fierro and
               National City Bank of Kentucky, dated as of January 25,
               2002.*
  10.47        Pledge and Security Agreement, between The New York Mortgage
               Company, LLC and National City Bank of Kentucky, dated as of
               January 25, 2002.*
  10.48        Unconditional and Continuing Guaranty of Payment by Steven
               B. Schnall to National City Bank of Kentucky, dated January
               25, 2002.*
  10.49        Unconditional and Continuing Guaranty of Payment by Joseph
               V. Fierro to National City Bank of Kentucky, dated January
               25, 2002.*
  10.50        Amended and Restated Unconditional and Continuing Guaranty
               of Payment by Steven B. Schnall to National City Bank of
               Kentucky, dated June 15, 2003.*
  10.51        Amended and Restated Unconditional and Continuing Guaranty
               of Payment by Joseph V. Fierro to National City Bank of
               Kentucky, dated June 15, 2003.*
  10.52        Inter-Creditor Agreement, between National City Bank of
               Kentucky and HSBC Bank USA, dated January 25, 2002.*
  10.53        Whole Loan Purchase and Sale Agreement/Mortgage Loan
               Purchase and Sale Agreement between The New York Mortgage
               Company, LLC and Greenwich Capital Financial Products, Inc.,
               dated as of September 1, 2003.*
  10.54        Whole Loan Custodial Agreement/Custodial Agreement between
               Greenwich Capital Financial Products, Inc., The New York
               Mortgage Company, LLC and LaSalle Bank National Association,
               dated as of September 1, 2003.*


                                       II-3




  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
  10.55        Form of New York Mortgage Trust, Inc. 2004 Stock Incentive
               Plan.***
  10.56        Contribution Agreement by and among Steven B. Schnall and
               Joseph V. Fierro and New York Mortgage Trust, Inc., dated
               December 22, 2003.**
  10.57        Agreement by and among New York Mortgage Trust, Inc., The
               New York Mortgage Company, LLC, Steven B. Schnall and Joseph
               V. Fierro, dated December 23, 2003.**
  10.58        Sixth Amended Credit and Security Agreement, dated as of
               August 11, 2003, between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001.**
  10.59        Temporary Overadvance Note, dated as of August 11, 2003,
               between HSBC Bank USA and The New York Mortgage Company
               LLC.**
  10.60        Second Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of June
               18, 2001.**
  10.61        Second Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of June
               18, 2001.**
  10.62        Third Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of
               November 13, 2001.**
  10.63        Third Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of
               November 13, 2001.**
  10.64        Fourth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of January
               16, 2002.**
  10.65        Fourth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of
               January 16, 2002.**
  10.66        Fifth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of April
               29, 2002.**
  10.67        Fifth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of April
               29, 2002.**
  10.68        Sixth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of August
               11, 2003.**
  10.69        Sixth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of
               August 11, 2003.**
  10.70        Credit and Security Agreement by and among HSBC Bank USA,
               National City Bank of Kentucky and The New York Mortgage
               Company LLC, dated as of December 15, 2003.**
  10.71        Guaranty between HSBC Bank USA, National City Bank of
               Kentucky, The New York Mortgage Company LLC and Steven B.
               Schnall, dated as of December 15, 2003.**
  10.72        Guaranty between HSBC Bank USA, National City Bank of
               Kentucky, The New York Mortgage Company LLC and Joseph V.
               Fierro, dated as of December 15, 2003.**
  10.73        Credit Note by and between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of December 15, 2003.**
  10.74        Credit Note by and between National City Bank of Kentucky
               and The New York Mortgage Company LLC, dated as of December
               15, 2003.**
  10.75        Swingline Note by and between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of December 15, 2003.**
  10.76        Custodial Agreement by and among Greenwich Capital Financial
               Products, Inc., The New York Mortgage Corporation LLC and
               Deutsche Bank Trust Company Americas, dated as of August 1,
               2003.**
  10.77        Master Mortgage Loan Purchase and Interim Servicing
               Agreement by and between The New York Mortgage Company
               L.L.C. and Greenwich Capital Financial Products, Inc., dated
               as of August 1, 2003.**
  10.78        Subordination and Pledge Agreement by and between HSBC Bank
               USA and Steven B. Schnall, dated as of December 15, 2003.**


                                       II-4





  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
  10.79        Subordination and Pledge Agreement by and between HSBC Bank
               USA and Joseph V. Fierro, dated as of December 15, 2003.**
  10.80        Second Amended and Restated Promissory Note, issued by The
               New York Mortgage Company, LLC on August 31, 2003, as
               further amended and restated, on December 23, 2003 and
               February 26, 2004, in the principal amount of $11,432,550
               payable to Steven B. Schnall.***
  10.81        Second Amended and Restated Promissory Note, issued by The
               New York Mortgage Company, LLC on August 31, 2003, as
               further amended and restated, on December 23, 2003 and
               February 26, 2004, in the principal amount of $2,274,352,
               payable to Joseph V. Fierro.***
  10.82        Promissory Note, issued by New York Mortgage Funding, LLC on
               January 9, 2004 in the principal amount of $100,000,000.00,
               payable to Greenwich Capital Financial Products, Inc.***
  10.83        Guaranty between the New York Mortgage Company, LLC and
               Greenwich Capital Financial Products, Inc., dated as of
               January 9, 2004.***
  10.84        Master Loan and Security Agreement between New York Mortgage
               Funding, LLC and Greenwich Capital Financial Products, Inc.,
               dated as of January 9, 2004.***
  10.85        Custodial Agreement between New York Mortgage Funding, LLC,
               Deutche Bank Trust Company Americas and Greenwich Capital
               Financial Products, Inc., dated as of January 9, 2004.
  10.86        Amendment Number One, dated November 24, 2003, to the Master
               Mortgage Loan Purchase and Interim Servicing Agreement,
               dated as of August 1, 2003.***
  10.87        Amended and Restated Contribution Agreement, by and among
               Steven B. Schnall, Steven B. Schnall Annuity Trust U/A
               3/25/04, Joseph V. Fierro, 2004 Joseph V. Fierro Grantor
               Retained Annuity Trust and New York Mortgage Trust, Inc.,
               dated March 25, 2004.***
  10.88        Second Amended and Restated Contribution Agreement, by and
               among Steven B. Schnall, Steven B. Schnall Annuity Trust U/A
               3/25/04, Joseph V. Fierro, 2004 Joseph V. Fierro Grantor
               Retained Annuity Trust and New York Mortgage Trust, Inc.,
               dated April 29, 2004.****
  10.89        Amended and Restated Agreement by and among New York
               Mortgage Trust, Inc., The New York Mortgage Company, LLC,
               Steven B. Schnall and Joseph V. Fierro, dated April 29,
               2004.****
  10.90        Third Amended and Restated Promissory Note, issued by The
               New York Mortgage Company, LLC on August 31, 2003, as
               further amended and restated on December 23, 2003, February
               26, 2004 and May 26, 2004, in the principal amount of
               $11,432,550 payable to Steven B. Schnall.*****
  10.91        Third Amended and Restated Promissory Note, issued by the
               New York Mortgage Company, LLC on August 31, 2003, as
               further amended and restated, on December 23, 2003, February
               26, 2004 and May 26, 2004, in the principal amount of
               $2,274,352 payable to Joseph V. Fierro. *****
  10.92        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Steven B. Schnall.******
  10.93        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and David A. Akre.******
  10.94        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Raymond A. Redlingshafer, Jr.******
  10.95        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Michael I. Wirth.******
  10.96        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Joseph V. Fierro.******
  10.97        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Steven R. Mumma.******
  21.01        List of Subsidiaries of the Registrant.**
  23.01        Consent of Deloitte & Touche LLP.*****
  23.02        Consent of Venable LLP (included in Exhibit 5.01).******



                                       II-5




  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
  23.03        Consent of Hunton & Williams LLP (included in Exhibit
               8.01).******
  24.01        Power of Attorney (included on signature page of the
               Registration Statement filed with the Securities and
               Exchange Commission on December 31, 2003).
  99.01        Consent of David R. Bock to being named as a director.***
  99.02        Consent of Alan L. Hainey to being named as a director.***
  99.03        Consent of Steven G. Norcutt to being named as a
               director.***
  99.04        Consent of Mary Dwyer Pembroke to being named as a
               director.***
  99.05        Consent of Jerome F. Sherman to being named as a
               director.***
  99.06        Consent of Thomas W. White to being named as a director.***


---------------

      * Previously filed as an exhibit to the Company's Registration Statement
        on Form S-11, Registration No. 333-111668, and incorporated by reference
        herein.

     ** Previously filed as an exhibit to Amendment No. 1 to the Company's
        Registration Statement on Form S-11, Registration No. 333-111668, and
        incorporated by reference herein.

    *** Previously filed as an exhibit to Amendment No. 2 to the Company's
        Registration Statement on Form S-11, Registration No. 333-111668, and
        incorporated by reference herein.

   **** Previously filed as an exhibit to Amendment No. 4 to the Company's
        Registration Statement on Form S-11, Registration No. 333-111668, and
        incorporated by reference herein.


  ***** Previously filed as an exhibit to Amendment No. 5 to the Company's
        Registration Statement on Form S-11, Registration No. 333-111668, and
        incorporated by reference herein.



 ****** Filed herewith.


                                       II-6


                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, as amended, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-11 and has duly caused this Amendment
No. 6 to the registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of New York, State of New
York on June 18, 2004.


                                          NEW YORK MORTGAGE TRUST, INC.
                                          (Registrant)

                                          By:     /s/ STEVEN B. SCHNALL
                                            ------------------------------------
                                              Name: Steven B. Schnall
                                              Title:  Co-Chief Executive Officer


     Pursuant to the requirements of the Securities Act of 1933, as amended,
this Amendment No. 6 to the registration statement has been signed by the
following persons in the capacities and on the dates indicated.





          SIGNATURE                            TITLE                      DATE
          ---------                            -----                      ----
                                                                



    /s/ STEVEN B. SCHNALL            Chairman of the Board and        June 18, 2004
------------------------------       Co-Chief Executive Officer
      Steven B. Schnall            (Principal Executive Officer)




      /s/ DAVID A. AKRE           Director and Co-Chief Executive     June 18, 2004
------------------------------                Officer
        David A. Akre




     /s/ MICHAEL I. WIRTH             Chief Financial Officer,        June 18, 2004
------------------------------            Vice President,
       Michael I. Wirth               Secretary and Treasurer
                                      (Principal Financial and
                                        Accounting Officer)




/s/ RAYMOND A. REDLINGSHAFER,      Director, President and Chief      June 18, 2004
             JR.                         Investment Officer
------------------------------
Raymond A. Redlingshafer, Jr.



                                       II-7


                               INDEX TO EXHIBITS




  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
   1.01        Form of Underwriting Agreement.******
   3.01        Articles of Amendment and Restatement of New York Mortgage
               Trust, Inc.******
   3.02        Bylaws of New York Mortgage Trust, Inc.******
   4.01        Form of Common Stock Certificate.******
   5.01        Opinion of Venable LLP.******
   8.01        Opinion of Hunton & Williams LLP with respect to certain tax
               matters.******
  10.01        Promissory Note, issued by The New York Mortgage Company,
               LLC on August 31, 2003, as amended and restated, on December
               23, 2003, in the principal amount of $2,574,352.00, payable
               to Joseph V. Fierro.*
  10.02        Promissory Note, issued by The New York Mortgage Company,
               LLC on August 31, 2003, as amended and restated, on December
               23, 2003, in the principal amount of $12,132,550.00 payable
               to Steven B. Schnall.*
  10.03        Master Repurchase Agreement between Credit Suisse First
               Boston Mortgage Capital LLC, The New York Mortgage Company,
               LLC, Steven B. Schnall and Joseph V. Fierro, dated October
               2, 2002.*
  10.04        Amendment No. 1 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated December 4, 2002.*
  10.05        Amendment No. 2 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated February 20, 2003.*
  10.06        Amendment No. 3 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated April 22, 2003.*
  10.07        Amendment No. 4 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated July 1, 2003.*
  10.08        Amendment No. 5 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated July 7, 2003.*
  10.09        Amendment No. 6 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated July 31, 2003.*
  10.10        Amendment No. 7 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated August 4, 2003.*
  10.11        Amendment No. 8 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated August 9, 2003.*
  10.12        Amendment No. 9 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated August 28, 2003.*
  10.13        Amendment No. 10 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated September 17, 2003.*
  10.14        Amendment No. 11 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated October 1, 2003.*






  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
  10.15        Amendment No. 12 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated October 31, 2003.*
  10.16        Amendment No. 13 to Master Repurchase Agreement between
               Credit Suisse First Boston Mortgage Capital LLC, The New
               York Mortgage Company, LLC, Steven B. Schnall and Joseph V.
               Fierro, dated December 19, 2003.*
  10.17        Credit Note between HSBC Bank USA and The New York Mortgage
               Company LLC, dated as of March 30, 2001.*
  10.18        Credit and Security Agreement between HSBC Bank USA and The
               New York Mortgage Company LLC, dated as of March 30, 2001.*
  10.19        First Amended Credit Note, dated as of May 24, 2001, between
               HSBC Bank USA and The New York Mortgage Company LLC, dated
               as of March 30, 2001.*
  10.20        First Amended Credit and Security Agreement, dated as of May
               24, 2001, between HSBC Bank USA and The New York Mortgage
               Company LLC, dated as of March 30, 2001.*
  10.21        Second Amended Credit Note, dated as of June 18, 2001,
               between HSBC Bank USA and The New York Mortgage Company LLC,
               dated as of March 30, 2001.*
  10.22        Second Amended Credit and Security Agreement, dated June 18,
               2001, between HSBC Bank USA and The New York Mortgage
               Company LLC, dated as of March 30, 2001.*
  10.23        Third Amended Credit Note, dated as of November 13, 2001,
               between HSBC Bank USA and The New York Mortgage Company LLC,
               dated as of March 30, 2001.*
  10.24        Third Amended Credit and Security Agreement, dated as of
               November 13, 2001, between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001.*
  10.25        Fourth Amended Credit Note, dated as of January 16, 2002,
               between HSBC Bank USA and The New York Mortgage Company LLC,
               dated as of March 30, 2001.*
  10.26        Fourth Amended Credit and Security Agreement, dated as of
               January 16, 2002, between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001.*
  10.27        Fifth Amended Credit Note, dated as of April 29, 2002,
               between HSBC Bank USA and The New York Mortgage Company LLC,
               dated as of March 30, 2001.*
  10.28        Fifth Amended Credit and Security Agreement, dated as of
               April 29, 2002, between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001.*
  10.29        Extension Letter, dated August 26, 2002, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.30        Extension Letter, dated September 11, 2002, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.31        Extension Letter, dated October 28, 2002, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.32        Extension Letter, dated November 27, 2002, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.33        Extension Letter, dated April 15, 2003, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.34        Extension Letter, dated June 24, 2003, to Credit and
               Security Agreement between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001, as
               amended.*
  10.35        Guaranty between HSBC Bank USA, The New York Mortgage
               Company LLC and Steven Schnall, dated as of March 30,
               2001.**
  10.36        Guaranty between HSBC Bank USA, The New York Mortgage
               Company LLC and Joseph V. Fierro, dated as of March 30,
               2001.**
  10.37        First Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of May 24,
               2001.*





  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
  10.38        First Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of May
               24, 2001.*
  10.39        Warehousing Credit Agreement, among The New York Mortgage
               Company LLC, Steven B. Schnall, Joseph V. Fierro and
               National City Bank of Kentucky, dated January 25, 2002.*
  10.40        First Amendment, dated April 2002, to Warehousing Credit
               Agreement, among The New York Mortgage Company LLC, Steven
               B. Schnall, Joseph V. Fierro and National City Bank of
               Kentucky, dated January 25, 2002.*
  10.41        Second Amendment, dated June 3, 2002, to Warehousing Credit
               Agreement, among The New York Mortgage Company LLC, Steven
               B. Schnall, Joseph V. Fierro and National City Bank of
               Kentucky, dated January 25, 2002.*
  10.42        Third Amendment, dated November   , 2002, to Warehousing
               Credit Agreement, among The New York Mortgage Company LLC,
               Steven B. Schnall, Joseph V. Fierro and National City Bank
               of Kentucky, dated January 25, 2002.*
  10.43        Fourth Amendment, dated June 15, 2003, to Warehousing Credit
               Agreement, among The New York Mortgage Company LLC, Steven
               B. Schnall, Joseph V. Fierro and National City Bank of
               Kentucky, dated January 25, 2002.*
  10.44        Warehouse Promissory Note, between The New York Mortgage
               Company, LLC and National City Bank of Kentucky, dated
               January 25, 2002.*
  10.45        Amended and Restated Warehouse Promissory Note, between The
               New York Mortgage Company, LLC and National City Bank of
               Kentucky, dated June 3, 2002.*
  10.46        Warehousing Credit Agreement, between New York Mortgage
               Company, LLC, Steven B. Schnall, Joseph V. Fierro and
               National City Bank of Kentucky, dated as of January 25,
               2002.*
  10.47        Pledge and Security Agreement, between The New York Mortgage
               Company, LLC and National City Bank of Kentucky, dated as of
               January 25, 2002.*
  10.48        Unconditional and Continuing Guaranty of Payment by Steven
               B. Schnall to National City Bank of Kentucky, dated January
               25, 2002.*
  10.49        Unconditional and Continuing Guaranty of Payment by Joseph
               V. Fierro to National City Bank of Kentucky, dated January
               25, 2002.*
  10.50        Amended and Restated Unconditional and Continuing Guaranty
               of Payment by Steven B. Schnall to National City Bank of
               Kentucky, dated June 15, 2003.*
  10.51        Amended and Restated Unconditional and Continuing Guaranty
               of Payment by Joseph V. Fierro to National City Bank of
               Kentucky, dated June 15, 2003.*
  10.52        Inter-Creditor Agreement, between National City Bank of
               Kentucky and HSBC Bank USA, dated January 25, 2002.*
  10.53        Whole Loan Purchase and Sale Agreement/Mortgage Loan
               Purchase and Sale Agreement between The New York Mortgage
               Company, LLC and Greenwich Capital Financial Products, Inc.,
               dated as of September 1, 2003.*
  10.54        Whole Loan Custodial Agreement/Custodial Agreement between
               Greenwich Capital Financial Products, Inc., The New York
               Mortgage Company, LLC and LaSalle Bank National Association,
               dated as of September 1, 2003.*
  10.55        Form of New York Mortgage Trust, Inc. 2004 Stock Incentive
               Plan.***
  10.56        Contribution Agreement by and among Steven B. Schnall and
               Joseph V. Fierro and New York Mortgage Trust, Inc., dated
               December 22, 2003.**
  10.57        Agreement by and among New York Mortgage Trust, Inc., The
               New York Mortgage Company, LLC, Steven B. Schnall and Joseph
               V. Fierro, dated December 23, 2003.**
  10.58        Sixth Amended Credit and Security Agreement, dated as of
               August 11, 2003, between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of March 30, 2001.**
  10.59        Temporary Overadvance Note, dated as of August 11, 2003,
               between HSBC Bank USA and The New York Mortgage Company
               LLC.**
  10.60        Second Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of June
               18, 2001.**





  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
  10.61        Second Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of June
               18, 2001.**
  10.62        Third Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of
               November 13, 2001.**
  10.63        Third Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of
               November 13, 2001.**
  10.64        Fourth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of January
               16, 2002.**
  10.65        Fourth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of
               January 16, 2002.**
  10.66        Fifth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of April
               29, 2002.**
  10.67        Fifth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of April
               29, 2002.**
  10.68        Sixth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Steven Schnall, dated as of August
               11, 2003.**
  10.69        Sixth Amended Guaranty between HSBC Bank USA, The New York
               Mortgage Company LLC and Joseph V. Fierro, dated as of
               August 11, 2003.**
  10.70        Credit and Security Agreement by and among HSBC Bank USA,
               National City Bank of Kentucky and The New York Mortgage
               Company LLC, dated as of December 15, 2003.**
  10.71        Guaranty between HSBC Bank USA, National City Bank of
               Kentucky, The New York Mortgage Company LLC and Steven B.
               Schnall, dated as of December 15, 2003.**
  10.72        Guaranty between HSBC Bank USA, National City Bank of
               Kentucky, The New York Mortgage Company LLC and Joseph V.
               Fierro, dated as of December 15, 2003.**
  10.73        Credit Note by and between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of December 15, 2003.**
  10.74        Credit Note by and between National City Bank of Kentucky
               and The New York Mortgage Company LLC, dated as of December
               15, 2003.**
  10.75        Swingline Note by and between HSBC Bank USA and The New York
               Mortgage Company LLC, dated as of December 15, 2003.**
  10.76        Custodial Agreement by and among Greenwich Capital Financial
               Products, Inc., The New York Mortgage Corporation LLC and
               Deutsche Bank Trust Company Americas, dated as of August 1,
               2003.**
  10.77        Master Mortgage Loan Purchase and Interim Servicing
               Agreement by and between The New York Mortgage Company
               L.L.C. and Greenwich Capital Financial Products, Inc., dated
               as of August 1, 2003.**
  10.78        Subordination and Pledge Agreement by and between HSBC Bank
               USA and Steven B. Schnall, dated as of December 15, 2003.**
  10.79        Subordination and Pledge Agreement by and between HSBC Bank
               USA and Joseph V. Fierro, dated as of December 15, 2003.**
  10.80        Second Amended and Restated Promissory Note, issued by The
               New York Mortgage Company, LLC on August 31, 2003, as
               further amended and restated, on December 23, 2003 and
               February 26, 2004, in the principal amount of $11,432,550
               payable to Steven B. Schnall.***
  10.81        Second Amended and Restated Promissory Note, issued by The
               New York Mortgage Company, LLC on August 31, 2003, as
               further amended and restated, on December 23, 2003 and
               February 26, 2004, in the principal amount of $2,274,352,
               payable to Joseph V. Fierro.***
  10.82        Promissory Note, issued by New York Mortgage Funding, LLC on
               January 9, 2004 in the principal amount of $100,000,000.00,
               payable to Greenwich Capital Financial Products, Inc.***
  10.83        Guaranty between the New York Mortgage Company, LLC and
               Greenwich Capital Financial Products, Inc., dated as of
               January 9, 2004.***






  EXHIBIT
   NUMBER                             EXHIBIT TITLE
  -------                             -------------
            
  10.84        Master Loan and Security Agreement between New York Mortgage
               Funding, LLC and Greenwich Capital Financial Products, Inc.,
               dated as of January 9, 2004.***
  10.85        Custodial Agreement between New York Mortgage Funding, LLC,
               Deutche Bank Trust Company Americas and Greenwich Capital
               Financial Products, Inc., dated as of January 9, 2004.***
  10.86        Amendment Number One, dated November 24, 2003, to the Master
               Mortgage Loan Purchase and Interim Servicing Agreement,
               dated as of August 1, 2003.***
  10.87        Amended and Restated Contribution Agreement, by and among
               Steven B. Schnall, Steven B. Schnall Annuity Trust U/A
               3/25/04, Joseph V. Fierro, 2004 Joseph V. Fierro Grantor
               Retained Annuity Trust and New York Mortgage Trust, Inc.,
               dated March 25, 2004.***
  10.88        Second Amended and Restated Contribution Agreement, by and
               among Steven B. Schnall, Steven B. Schnall Annuity Trust U/A
               3/25/04, Joseph V. Fierro, 2004 Joseph V. Fierro Grantor
               Retained Annuity Trust and New York Mortgage Trust, Inc.,
               dated April 29, 2004.****
  10.89        Amended and Restated Agreement by and among New York
               Mortgage Trust, Inc., The New York Mortgage Company, LLC,
               Steven B. Schnall and Joseph V. Fierro, dated April 29,
               2004.****
  10.90        Third Amended and Restated Promissory Note, issued by The
               New York Mortgage Company, LLC on August 31, 2003, as
               further amended and restated on December 23, 2003, February
               26, 2004 and May 26, 2004, in the principal amount of
               $11,432,550 payable to Steven B. Schnall.*****
  10.91        Third Amended and Restated Promissory Note, issued by the
               New York Mortgage Company, LLC on August 31, 2003, as
               further amended and restated, on December 23, 2003, February
               26, 2004 and May 26, 2004, in the principal amount of
               $2,274,352 payable to Joseph V. Fierro. *****
  10.92        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Steven B. Schnall.******
  10.93        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and David A. Akre.******
  10.94        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Raymond A. Redlingshafer, Jr.******
  10.95        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Michael I. Wirth.******
  10.96        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Joseph V. Fierro.******
  10.97        Form of Employment Agreement between New York Mortgage
               Trust, Inc. and Steven R. Mumma.******
  21.01        List of Subsidiaries of the Registrant.**
  23.01        Consent of Deloitte & Touche LLP.*****
  23.02        Consent of Venable LLP (included in Exhibit 5.01).******
  23.03        Consent of Hunton & Williams LLP (included in Exhibit
               8.01).******
  24.01        Power of Attorney (included on signature page of the
               Registration Statement filed with the Securities and
               Exchange Commission on December 31, 2003).
  99.01        Consent of David R. Bock to being named as a director.***
  99.02        Consent of Alan L. Hainey to being named as a director.***
  99.03        Consent of Steven G. Norcutt to being named as a
               director.***
  99.04        Consent of Mary Dwyer Pembroke to being named as a
               director.***
  99.05        Consent of Jerome F. Sherman to being named as a
               director.***
  99.06        Consent of Thomas W. White to being named as a director.***




---------------

      * Previously filed as an exhibit to the Company's Registration Statement
        on Form S-11 Registration No. 333-111668, and incorporated by reference
        herein.

     ** Previously filed as an exhibit to Amendment No. 1 to the Company's
        Registration Statement on Form S-11, Registration No. 333-111668, and
        incorporated by reference herein.

     *** Previously filed as an exhibit to Amendment No. 2 to the Company's
         Registration Statement on Form S-11, Registration No. 333-111668, and
         incorporated by reference herein.

   **** Previously filed as an exhibit to Amendment No. 4 to the Company's
        Registration Statement on Form S-11, Registration No. 333-111668, and
        incorporated by reference herein.


  ***** Previously filed as an exhibit to Amendment No. 5 to the Company's
        Registration Statement on Form S-11, Registration No. 333-111668, and
        incorporated by reference herein.



 ****** Filed herewith.