BRT REALTY TRUST
10-K, 1998-12-21
REAL ESTATE INVESTMENT TRUSTS
Previous: BROWN TOM INC /DE, S-8, 1998-12-21
Next: PATRIOT AMERICAN HOSPITALITY INC/DE, 424B2, 1998-12-21






















                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                        FOR ANNUAL AND TRANSITION REPORTS
                        PURSUANT TO SECTIONS 13 OR 15(d)
                                     OF THE
                         SECURITIES EXCHANGE ACT OF 1934

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

                  For the fiscal year ended September 30, 1998

                                       or

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

                          Commission file number 1-7172

                                BRT REALTY TRUST
- ------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

   Massachusetts                                                   13-2755856
- ------------------------------------------------------------------------------
 (State or other jurisdiction                                (I.R.S. employer
  of incorporation or organization)                         identification no.)

60 Cutter Mill Road, Great Neck, New York                               11021
- ------------------------------------------------------------------------------
 (Address of principal executive offices)                           (Zip Code)

        Registrant's telephone number, including area code 516-466-3100

          Securities registered pursuant to Section 12(b) of the Act:

Title of each class                   Name of each exchange on which registered
- -------------------------------------------------------------------------------
Shares of Beneficial                                    New York Stock Exchange
Interest, $3.00 Par Value

Securities registered pursuant to Section 12(g) of the Act:

                                      NONE
                                (Title of Class)

     Indicate by check mark whether the registrant (l) 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 X No

      Indicate by check mark if disclosure of delinquent filers pursuant to
 Item 405 of Regulation S-K is not contained herein, and will not be contained,
 to the best of registrant's knowledge, in definitive proxy or information
 statements incorporated by reference in PART III of this Form 10-K or any
                        amendment to this Form 10-K [ ]

     The  aggregate  market  value of  voting  stock of the  registrant  held by
non-affiliates was approximately $21,205,000 as of December 1, 1998.

          As of December 1, 1998 the registrant had 7,165,263 Shares of
          Beneficial Interest outstanding (excluding treasury shares).


<PAGE>

                    Documents Incorporated By Reference


PART III

Item 10 - Directors and Executive Officers        To be included in
          of the Registrant                       the Proxy Statement
                                                  to be filed pursuant
Item 11 - Executive Compensation                  to Regulation 14A
                                                  not later than
Item 12 - Security Ownership of Certain           January 28, 1999,
          Beneficial Owners and Management        except for
                                                  information                
                                                  concerning executive
Item 13 - Certain Relationships and Related       officers, which is
          Transactions                            included in Part I.


PART IV - See Item 14.



<PAGE>





                                    PART I
Item l.  Business.
         --------
General
- -------
         BRT Realty Trust ("BRT") is a real estate investment trust organized in
1972 under the laws of the Commonwealth of  Massachusetts.  Its primary business
activity is to originate  and hold for  investment  for its own account,  senior
real estate  mortgage loans secured by income  producing real property and, to a
lesser extent,  junior real estate  mortgage  loans secured by income  producing
real property and senior  mortgage loans secured by  undeveloped  real property.
BRT  emphasizes  loans with  terms  ranging  from six  months to three  years to
persons  requiring short term funds for the  acquisition of a property,  for the
purchase  (normally at a discount) of a mortgage  applicable to a property owned
by the borrower,  for  rehabilitating  a property or for converting a commercial
property to residential use. BRT does not finance new construction.

         At September  30, 1998 BRT had  $51,175,000  principal  amount of loans
outstanding,  79% of which were secured by properties  located in New York City,
Nassau, Suffolk and Westchester (New York) counties.

         The major portion of the mortgage loans originated and held by BRT bear
interest  at a floating  rate  related to the prime rate and the  interest  rate
adjusts  when the prime  rate  changes.  Since  borrowings  BRT makes  under its
outstanding  Credit  Agreement  (discussed  below under the caption  "Investment
Policy") are related to prime or Libor, BRT minimizes  interest rate fluctuation
risks. Interest on mortgage loans held by BRT is payable monthly and BRT usually
holds  escrows,  also paid  monthly,  for real  estate  taxes.  BRT  receives an
origination  fee on all mortgage  loans it  originates  and an extension  fee in
connection  with the extension of most loans.  These fees are paid at the time a
loan is funded or extended. Origination and extension fees are taken into income
over the life of the  commitment  and/or the loan. If a loan is not taken by the
borrower,  the  fee  is  recognized  at the  expiration  of  the  commitment.  A
non-refundable processing fee is received on substantially all commitments.

         Commencing   in  April,   1998,   BRT  through  BRT  Funding  Corp.  (a
wholly-owned  subsidiary)  started  originating  longer  term senior real estate
mortgage loans secured by income producing real property, primarily multi-family
properties.  These loans  provide for a fixed rate of interest,  have an initial
five-year  term and provide for  amortization  of principal over 20 to 25 years.
The borrower is usually afforded the option to extend the loan for an additional
five years. BRT Funding Corp.  receives an origination fee and an additional fee
when the loan is extended.  BRT is  exploring  certain  options  among which are
selling senior participations in these loans, or selling these loans entirely to
other institutions.  At September 30, 1998 $8,156,000  principal amount of these
"conventional type" loans was outstanding representing  approximately 16% of the
outstanding loan balance.

         At September 30, 1998 BRT's mortgage portfolio consisted of 49 mortgage
loans totaling  $49,134,000 in aggregate  principal amount (net of allowances of
$2,041,000),  representing 57% of BRT's total assets.  At September 30, 1998 all
outstanding  loans were on an earning  basis.  Of the principal  amount of loans
outstanding at September 30, 1998, 96%  represented  first mortgage loans and 4%
(2 loans) represented  second mortgage and wrap-around loans.  Substantially all
of the mortgage  loans  originated  by BRT in the year ended  September 30, 1998
were first mortgage loans.


<PAGE>



         In the year ended  September  30,  1998,  in  addition  to  originating
mortgage loans, BRT was engaged in managing its loan portfolio,  supervising and
maintaining real estate owned by BRT (real estate acquired by BRT in foreclosure
actions or by deed in lieu of  foreclosure)  and leasing and selling real estate
owned. Approximately, 20% of BRT's total assets at year ended September 30, 1998
or an aggregate of $16,886,000  (after valuation  allowances) was represented by
real estate assets. Approximately 15% of the BRT's net investment assets (either
mortgages or real estate assets) related to cooperative  apartments at September
30, 1998.

         With respect to real estate which BRT has taken back in  foreclosure or
deed in lieu thereof,  it is BRT's policy to offer for sale all such real estate
at prices which  management  believes  represents fair value in the geographical
area in which the property is located.  If BRT's  management  determines that it
will not, in the near term, be able to sell a specific  parcel of real estate at
an acceptable  price,  management may seek first mortgage  financing  secured by
that  specific  parcel  of real  estate.  In many  instances,  BRT,  through  an
independent  contractor,  has  caused a  property  to be  renovated,  engaged in
leasing activities,  negotiated and completed the sale of real estate owned, (if
the selling price is deemed  acceptable  by  management)  and provided  purchase
money financing in connection with the sale of real estate owned.

         In the year ended September 30, 1998 BRT disposed of real estate, other
than cooperative  apartments,  having an aggregate net book value of $3,442,000,
for an  aggregate  consideration  of  $5,809,000  resulting in a gain on sale of
$2,367,000.  During the year  ended  September  30,  1998 BRT sold  shares  (and
assigned the related proprietary leases) in cooperative  apartments resulting in
net proceeds of approximately  $2,279,000. In the year ended September 30, 1998,
BRT sold to an unrelated  lending  institution,  on a  non-recourse  basis,  its
portfolio  of mortgages  receivable  taken back in  connection  with the sale of
cooperative  apartments.  The sale of these  mortgages  receivable,  aggregating
$1,542,000, resulted in a gain to BRT of $49,000.

Investment Policy
- -----------------
         BRT's  current  investment  policy  emphasizes  short-term  senior real
estate mortgage loans secured by first liens on income  producing real property.
Commencing in April,  1998,  BRT expanded its  investment  policy by originating
conventional senior real estate loans secured by income producing real property,
primarily multi-family residential properties. From time-to-time,  BRT will make
a junior real estate loan secured by income  producing  real property and senior
real estate mortgage loans secured by undeveloped real property. Junior mortgage
loans are  subordinate to one or more prior liens.  Junior mortgage loans may be
wrap-around loans which are subject to prior underlying  mortgage  indebtedness.
In the case of a  wrap-around  mortgage  loan,  the  principal  amount  on which
interest  payable  is  calculated  is the  outstanding  balance  under the prior
existing  mortgage loan plus the amount actually  advanced under the wrap-around
loan.  The terms of a wrap-around  loan  normally  requires that a borrower make
principal and interest  payments directly to BRT and BRT in turn pays the holder
of the prior mortgage loan. It is not the present intent of BRT's  management to
cause BRT to invest in any  mortgages  secured by property  located  outside the
United States and Puerto Rico.


<PAGE>



         BRT has no fixed policy or limitation  upon the amount or percentage of
its assets which it may invest in a single mortgage loan.  However, as a general
business  practice,  BRT does not make  loans to one  borrower  where the amount
involved exceeds 10% of BRT's total assets.  During the year ended September 30,
1998 the average loan originated was approximately $1,300,000.

         Loan  approvals  are  based on a review of a loan  application  that is
prepared and submitted by the borrower,  site visits to the property by at least
one of  the  officers  of  BRT or BRT  Funding  Corp.,  a  title  review  of the
underlying  property,  in-house property  appraisals,  a review of the financial
statements of a  prospective  borrower,  an  engineering  inspection,  a Phase I
environmental  report,  and final  approval by a loan  committee  made up of the
executive  officers  of BRT.  BRT does not  require a property  appraisal  by an
independent appraiser.

         BRT uses its own capital for investing in mortgage  loans.  In addition
it has  arranged a credit  facility  to make  funds  available  for real  estate
mortgage  lending.  In October 1996 BRT entered into a revolving credit facility
with Credit Suisse First Boston Mortgage  Capital LLC.,  which provides that BRT
may borrow a maximum of $25,000,000  on a revolving  basis,  i.e.,  funds can be
borrowed,  repaid and borrowed again.  The credit  facility  matured October 17,
1998 and BRT pursuant to the terms of the Credit Agreement extended the loan for
a six month period, upon the payment of a 1/4 of 1% ($62,500) extension fee. BRT
has the right to extend the Credit  Agreement  for an  additional  six months on
30-days  prior notice and the payment of an  additional  extension fee of 1/4 of
1%. No new borrowings may be made during the second  extension  period.  BRT has
the right to reduce the  availability  under the Credit Agreement to $15,000,000
and First  Boston has the right to lower the  commitment  to  $20,000,000  under
limited circumstances.

         BRT pays a commitment fee under the credit facility of 1/2 of 1% of the
difference between the daily average outstanding loan balance and the commitment
amount. If the loan balance is less than $14,000,000,  $2,084 per month is added
to the commitment fee.  Borrowings  under the Credit  Agreement bear interest at
the  lower of Libor  plus 3% or prime  plus 1%,  adjusted  monthly.  The loan is
collateralized  by  specific  receivables  and  BRT's  equity in  specific  real
property and the loan amount can never exceed 75% of the agreed upon  collateral
amount. At any time, BRT can substitute  collateral for pledged collateral.  The
loan amount  available  at  September  30, 1998 was  $19,500,000.  Most of BRT's
subsidiaries have guaranteed the loan. BRT is required to maintain a $50,000,000
tangible net worth and the Credit  Agreement  also  provides  that its net worth
minus the net worth of any non-guaranteeing  subsidiary must exceed $40,000,000.
The Credit Agreement  prohibits BRT from obtaining  recourse financing but it is
permitted to obtain non-recourse mortgage financing.

         As of September  30, 1998 there was  $5,500,000  outstanding  under the
Credit Agreement.


<PAGE>



         The mortgage loans which BRT  originates are not ordinarily  insured or
guaranteed.  BRT will  obtain a  guarantee  or  "walk-away  guarantee"  from the
principal or principals of the borrower for most loans originated.  A "walk-away
guarantee" provides in substance that the guarantee of the guarantor  terminates
if the  borrower  conveys  the  property  to BRT,  provided  that at the time of
conveyance  interest and amortization  payments to BRT are current,  real estate
taxes are current and outstanding bills related to the property's operations are
current.  The  "walk-away  guarantee" is intended to provide an incentive to the
principal of a borrower to deed a property to BRT, thereby  eliminating the need
for a foreclosure,  in situations in which the borrower is not financially  able
or capable of operating the property and runs the risk of losing the property in
a foreclosure.

         In the event of a default by the borrower on a mortgage  loan, BRT will
have to foreclose the mortgage or protect its  investment  through  negotiations
with the borrower and or other interested parties which may involve further cash
outlays.  During a mortgage foreclosure  proceeding BRT will usually not receive
interest  payments  under  its  mortgage.  Foreclosure  proceedings  in  certain
jurisdictions,  including New York State, can take a considerable period of time
(up to two years in many  instances).  In addition,  if the  borrower  files for
protection  under the federal  bankruptcy laws during the  foreclosure  process,
delays may be greater than two years. In the usual foreclosure  proceeding,  BRT
will seek to have a  receiver  appointed  by the Court to  preserve  the  rental
income  stream and the  maintenance  of the property.  At the  conclusion of the
foreclosure  process  (after the  property  is sold at auction to a third  party
purchaser or acquired by BRT) the amounts collected by the receiver,  less costs
and expenses of operating the property and the receiver's fees, are paid over to
BRT.  During  the year  ended  September  30,  1998  there  were no  foreclosure
proceedings commenced or pending.

         The   mortgages   securing   BRT's   mortgage   loans  may  in  certain
circumstances  be subordinate to mechanics'  liens or governmental  liens and in
instances in which BRT invests in junior mortgage loans or wrap-around  loans to
liens of senior mortgages.  At September 30, 1998 approximately 4% of BRT's real
estate  mortgages were  represented by junior or wrap-around  mortgage loans. In
the event the  underlying  asset  value is not  sufficient  to satisfy  both the
senior and junior lienholder,  the junior lienholder could lose all or a portion
of its  investment.  In  certain  cases,  BRT  may  find  it  advisable  to make
additional payments in order to maintain the current status of prior liens or to
discharge them entirely or to make working  capital  advances to support current
operations. It is possible that the total amount which may be recovered in cases
in which BRT holds a junior  lien may be less  than its  total  investment  less
allowances for possible losses.

Current Loan Status
- -------------------

 As of September 30, 1998 BRT had 49 mortgage  loans in its mortgage  portfolio,
totaling  $51,175,000  in  aggregate  principal  amount  and  $49,134,000  after
allowances  for  possible  losses.  During the year  ended  September  30,  1998
$31,716,000  of mortgage loans were  originated  and  $20,491,000 of outstanding
loans were repaid.  The three largest mortgage loans  outstanding,  at September
30, 1998 represent 3.7%, 3.6%, and 3.6%, respectively of the BRT's total assets.
No other  mortgage  loan  accounted  for more than 3% of BRT's  total  assets at
September 30, 1998.



<PAGE>



  Information regarding BRT's mortgage loans outstanding at September 30, 1998:

                                                                    No.
                                                     Prior          of
                                     Total(1)        Liens         Loans
                                     --------        -----         -----
                                           (Amounts in thousands)
First Mortgage Loans:
Long-term:
   Residential                        11,117                        14
   Shopping centers                    3,487                         4
   Hotel                                 750                         1
Short-term (five years or less):
   Shopping centers/retail             8,856                         9
  Industrial  buildings                7,593                         3
  Office buildings                     7,351                         4
  Residential                          8,756                        10
   (multiple family units)
  Hotel                                1,008                         1
  Miscellaneous                          242                         1
Second Mortgage Loans
  and wraparound mortgages             2,015            9,334        2
                                      ------            -----        -
                                      51,175            9,334       49

         (1) All loans outstanding at September 30, 1998 were earning interest.

         At the year ended  September 30, 1998 BRT had an allowance for possible
losses on its real estate mortgage loans of $2,041,000  compared to an allowance
of $5,956,000 at September 30, 1997. In  determining  the allowance for possible
loan  losses,  BRT  takes  into  account  numerous  factors  including  a market
evaluation of the underlying  collateral,  the underlying  property's  estimated
cash flow during the projected holding period and estimated sales value computed
by applying an expected  capitalization  rate to the  stabilized  net  operating
income of the specific  property,  less estimated  selling costs. BRT also takes
into account the extent of liquidity in the real estate  industry,  particularly
in the New York metropolitan  area, where  approximately 79% of the portfolio is
located. Management reviews the loan portfolio on a quarterly basis to determine
if allowances are needed.

         When a mortgage  loan is in default,  BRT may  acquire  the  underlying
property  through  foreclosure or may take other legal action as is necessary to
protect its investment.  In negotiated  workouts BRT seeks to acquire title to a
property and in certain cases affords the borrower the  opportunity to reacquire
the property at a fixed price over a specified period of time.

Real Estate Assets
- ------------------

         The only significant real property owned by BRT (significant  meaning a
property  with a book  value  amounting  to 10% or  more  of  total  assets)  at
September 30, 1998 was the following property located in Dover, Delaware:

         A 474,000  square foot  enclosed  facility  (formerly a shopping  mall)
owned in fee,  containing a combination  of both office and retail space located
on approximately  58 acres. The total site contains  approximately 90 acres. The
property is located on Route 113 approximately two miles from the Delaware state
capital  complex.  In  addition  to the  enclosed  facility  there are five free
standing buildings on the property containing  approximately  55,000 square feet
of rentable space.  BRT has converted the two "anchor"  locations at this center
to office space and has entered into a 10 year lease expiring  December 31, 2004
(with options to renew  totaling ten years) with a major  insurance  company for
approximately  68,613 square feet of space,  and a 10 year lease  expiring March
31, 2005 (with options to renew totaling ten years) with a major bank for 79,000
square feet of space.  Each of the two tenants at the "anchor"  locations has an
option to expand their space and a right to early termination.  If the insurance
company exercises its early termination  right, which it can do at any time, the
tenant  must  pay  to BRT an  amount  equal  to  the  rentals  due to the  lease
expiration date,  discounted to present value. The bank has an early termination
right,  during its sixth lease year. If the bank exercises its early termination
right, it must pay to BRT a specified  termination fee. No other tenant occupies
ten percent or more of the rentable  space at this  facility.  Although BRT does
not have any  specific  proposal  or plans to  renovate,  improve or develop the
property,  it will  construct a new  building on the  property or renovate  mall
space at the property in order to lease to a qualified tenant. Tenants occupying
outparcels at the property include an automotive  center, a day care center, the
Delaware  National Guard and a credit union.  There is no major retail tenant at
the property.

         In the opinion of  management  the  property is  adequately  covered by
insurance.

         The occupancy  rate of this property  (including the five free standing
buildings)  since BRT acquired  title in October 1993 and the  effective  annual
rental per square foot is as follows:

         Fiscal Year End                                      Base Rental per
         September 30,                  Occupancy Rate     square foot occupied
         -------------                  --------------     --------------------

         1994  (from Oct. 1993)              38%                  $5.07
         1995                                53%                  $5.08
         1996                                63%                  $6.38
         1997                                66%                  $5.61
         1998                                63%                  $6.56

         The schedule of lease expirations for each of the next ten fiscal years
for this property (including the five outparcels) is as follows:


Fiscal year ended  # of Tenants whose  Total Area  Annual Base  %of Gross Annual
  September 30,       leases expire*    Covered      Rental        Base Rental  
  -------------       --------------    -------      ------        -----------  


       1999                 18           42,997      $276,322          15.1
       2000                 12           42,016       528,771          28.9
       2001                  3            6,025        67,708           3.7
       2002                  2            3,700        20,000           1.1
       2003                  3           26,919       142,297           7.8
       2004                  1            4,990        58,028           3.2
       2005                  2          147,613       699,589          38.2
       2006                  0                -             -             -
       2007                  0                -             -             -
       2008                  0                -             -             -

         *All information provided assumes that the two major anchor tenants who
occupy a total of 147,613  square feet do not exercise  their right to terminate
prior to lease expiration. The fiscal year ended September 30, 1999 includes all
month to month tenants and tenants occupying space under short term leases.  BRT
has  converted  many tenants to month to month  tenancies and entered into short
term leases to provide it with the flexibility to assemble large blocks of space
for larger users of space.

         BRT is actively  marketing  this  property  and has signed an exclusive
agreement  with a national  real estate  brokerage  firm to sell this  property.
Accordingly,  this  property is held for sale and is not being  depreciated  for
accounting purposes.

         The realty tax rate in Dover is based on applying four mil rates to the
assessed  valuation.  Real  estate  taxes  with  respect to this  property  were
$135,000 for the last tax year.

         In July 1995 two separate but related loans aggregating $9,250,000 were
closed with respect to this property; one loan in principal amount of $6,000,000
is  collateralized by a first mortgage on the building occupied by the insurance
company (an additional  $1,000,000 can be drawn down for tenant  improvements if
the insurance company exercises any of its expansion options) and the other loan
in the principal amount of $3,250,000 is  collateralized  by the facility leased
to the bank. Both loans are cross  collateralized  and are secured by a mortgage
on the balance of the enclosed portion of the property. The loans mature on July
1, 2005,  provide for a fixed interest rate of 8.07% and provide an amortization
schedule  intended  to fully  amortize  the loan over the ten year  period.  The
principal  balance due on these  mortgages at September 30, 1998 was $7,424,000.
BRT may prepay this mortgage  loan, in full or in part at any time provided that
BRT pays a prepayment premium calculated to give the Lender a specified yield to
maturity (discounted to present value).

         The following sets forth information concerning other real estate owned
by BRT (such real estate not being significant) as of September 30, 1998:

         Rock Springs, Wyoming
         --------------------- 
         A 151,105  square foot shopping  center,  consisting of 138,191 square
feet of retail space (30 retail  stores),  12,914 square feet of office space, a
free standing  restaurant and a free standing film kiosk.  BRT holds a leasehold
interest in this property subject to a first leasehold mortgage which matures on
November 1, 2000 and provides  for  interest at the rate of 8.44% per annum.  At
September  30,  1998  there was a  principal  balance of  $1,070,000  due on the
leasehold  mortgage and on the maturity date there will be $548,000 due thereon.
The  retail  space was  approximately  99%  occupied  and the  office  space was
approximately 77% occupied at September 30, 1998.

         Cooperative Apartment Units
         ---------------------------
         At September 30, 1998, BRT owned 106 cooperative apartment units having
a book  value of  $1,769,000  in 3 separate  projects:  one  containing  5 units
located in Nassau County,  one containing 100 units located in Manhattan,  and 1
unit  located  in  Suffolk  County,  New York.  Since the market for the sale of
cooperative  apartment  units in New York  City and Long  Island  has been  very
competitive,  BRT's policy has been to lease the units owned by it with a number
of selective units being held vacant for sale. At September 30, 1998, 93% of the
units were occupied.  During the year ended  September 30, 1998 the sales market
for cooperative units in the New York  metropolitan area improved  significantly
and in the year ended  September  30,  1998 BRT sold 413  cooperative  apartment
units, including the sale in bulk of 386 units.


<PAGE>



Competition
- -----------
         With respect to it's real estate lending  activities,  BRT competes for
acceptable  investments  with other REITs,  commercial  banks,  savings and loan
associations,  conduits,  pension funds and mortgage banking firms.  Competition
for mortgage loans is highly competitive,  with lenders competing on rate, fees,
term and service.  With respect to real estate  acquired by foreclosure and held
for sale, BRT competes for tenants and potential  purchasers of such  properties
with owners of comparable real property in the areas in which the properties are
located.  With respect to the  cooperative  units owned by BRT, there is a great
deal of competition for purchasers and,  pending the sale of cooperative  units,
substantially all the units are rented for terms of up to two years, although it
is noted  that the  market  for sale of  cooperative  apartment  units  improved
significantly  in 1998. At present,  the apartment rental market in the areas in
which BRT owns cooperative apartments is satisfactory.

Employees
- ---------
         BRT has 10 full-time employees, of which seven are engaged primarily in
loan origination activities.  In addition, it has entered into an agreement with
REIT Management Corp.  pursuant to which REIT Management acts as its advisor. At
the present time,  REIT  Management,  subject to  supervision  of BRT's Board of
Trustees,  administers  BRT's  portfolio  of mortgages  receivables,  engages in
negotiations  in workout  situations  with respect to non-earning and delinquent
loans and supervises  and provides  support  services in litigation  activities.
REIT Management also supervises the maintenance,  leasing, sale and/or financing
of real estate  owned by BRT.  In  addition,  REIT  Management  participates  in
originating, investigating and evaluating investment opportunities. Reference is
made to  BRT's  Proxy  Statement  to be filed  pursuant  to  Regulation  14A for
information concerning the amount and method of computing REIT Management's fee.

         In the years ended  September 30, 1998 and 1997, BRT engaged  entities,
including  entities  affiliated  with  REIT  Management,  to  manage  properties
acquired by BRT in  foreclosure or deed in lieu of  foreclosure.  The management
services include,  among other things, rent billing and collection,  accounting,
maintenance, contractor negotiation,  construction management, sales and leasing
and  mortgage  brokerage.  In  management's  judgment  the  fees  paid  to  REIT
Management and entities  affiliated with REIT Management are competitive with or
less than fees that  would be  charged  for  comparable  services  by  unrelated
entities. The management services diminished  significantly from the fiscal year
ended  September  30,  1997 to the fiscal year ended  September  30, 1998 as BRT
disposed  of  properties  and   cooperative   apartments  that  it  acquired  in
foreclosure or by deed in lieu of foreclosure during the years 1990 to 1993.




<PAGE>


                        EXECUTIVE OFFICERS OF REGISTRANT
                        -------------------------------- 

      The  following  sets forth the  executive  officers of BRT.  The  business
history of  officers  who are also  Trustees  will be  provided  in BRT's  proxy
statement  to be filed  pursuant to  Regulation  14A not later than  January 28,
1999.

Name                               Office
- ----                               ------

Fredric H. Gould (*)               Chairman of the Board and
                                   Chief Executive Officer

Jeffrey A. Gould (*)               President

Simeon Brinberg                    Senior Vice President;
                                   Secretary

Eugene J. Keely                    Vice President

Matthew J. Gould (*)               Senior Vice President

David  W. Kalish                   Senior Vice President, Finance

George E. Zweier                   Vice President, Chief Financial Officer

Mark H. Lundy                      Vice President

Joshua D. Gleiber                  Vice President

Seth Kobay                         Vice President; Treasurer

         (*)Fredric H. Gould is Jeffrey A. and Matthew J. Gould's father.


         Simeon  Brinberg  (age 65), has been  Secretary of BRT since  February,
1983 and Senior Vice President  since  November,  1988.  From 1961 to September,
1988 he was a  partner  in the law firm of  Bachner,  Tally,  Polevoy,  Misher &
Brinberg and its predecessor. In October, 1988 Mr. Brinberg became an officer of
BRT and a Vice  President of Georgetown  Partners,  Inc.,  the managing  general
partner of Gould Investors L.P. Gould Investors L.P. is primarily engaged in the
ownership and operation of real estate properties held for investment.  In June,
1989 he became a Vice President of One Liberty  Properties,  Inc., a real estate
investment  trust  engaged in the ownership of "net leased" real  property.  Mr.
Brinberg is a director of Witco Corporation.

         Eugene J.  Keely  (age 63) has been a Vice  President  of BRT since May
1983.


<PAGE>



         Matthew  J.  Gould  (age 39) has been  President  and  Chief  Operating
Officer of One Liberty  Properties,  Inc.  since June,  1989. He has been a Vice
President of BRT since 1986 and became a Senior Vice President in March 1993. He
is  President  of  Georgetown  Partners,  Inc.  since  March 1996 and was a Vice
President from 1986 to 1996. In addition,  Mr Gould has been a Vice President of
REIT  Management  Corp.,  BRT's  advisor,  since 1986,  and a Vice  President of
Majestic Property Management Corp. and related entities engaged in real property
management and leasing since 1986.

     David W. Kalish (age 51) was Vice President and Chief Financial  Officer of
BRT from June, 1990 until August,  1998. Since August, 1998, Mr. Kalish has been
Senior Vice President, Finance of BRT. He has also been Vice President and Chief
Financial Officer of One Liberty Properties,  Inc. and Georgetown Partners, Inc.
since June,  1990. For more than five years prior to June,  1990, Mr. Kalish,  a
certified public accountant,  was a partner of Buchbinder Tunick & Company,  and
its predecessors.

         George E. Zweier (age 34) has been  employed by BRT since June 1998 and
was  elected  Vice  President,  Chief  Financial  Officer in August,  1998.  For
approximately  five years prior to joining BRT, Mr. Zweier,  a certified  public
accountant,  was an  accounting  officer  with the  Bank of  Tokyo -  Mitsubishi
Limited,  in New  York and for more  than  five  years  prior  hereto  he was an
accounting and audit officer with the Dime Savings Bank of New York,  Uniondale,
New York.

     Mark H. Lundy (age 36) has been a Vice  President of BRT since 1993. He has
been  Secretary  of One Liberty  Properties,  Inc.  since June,  1993 and a Vice
President of Georgetown  Partners,  Inc. since July, 1990. Mr. Lundy is a member
of the bars of New York and Washington, D.C.

         Joshua D. Gleiber (age 31) has been a Vice President of BRT since March
1996.  From  October  1991 to February  1996 Mr.  Gleiber was  employed by Euram
Management Inc., a subsidiary of ABN AMRO Bank N.V., engaged in asset management
of its commercial real estate owned portfolio.

         Seth Kobay (age 44) has been Vice  President and Treasurer of BRT since
March 1994. In addition, Mr. Kobay, a certified public accountant,  has been the
Vice President of Operations of Georgetown Partners, Inc. for more than the past
five years.


<PAGE>


Item 2.  Properties.
         -----------

         BRT's executive offices are located at 60 Cutter Mill Road, Great Neck,
New York,  where it currently  occupies  approximately  12,000  square feet with
Gould Investors L.P., REIT Management  Corp., One Liberty  Properties,  Inc. and
other related  entities and an additional 1,762 square feet which is occupied by
BRT Funding Corp.,  BRT's wholly-owned  subsidiary.  The building is owned by an
affiliate of Gould Investors L.P. BRT contributed  $71,000 to the annual rent of
$287,000  paid by Gould  Investors  L.P.,  REIT  Management  Corp.,  One Liberty
Properties,  Inc., and related entities in the year ended September 30, 1998 and
paid direct  rental of $33,000 on the  additional  1,762 square feet BRT Funding
Corp. occupied from April 1, 1998 to the September 30, 1998.

         For a description of real estate  acquired by BRT in  foreclosure,  see
Item 1, Business; Real Estate Assets.

Item 3.  Legal Proceedings.
         ------------------
         BRT is not a defendant in any material pending legal proceedings.

Item 4.  Submission of Matters to a Vote of Security Holders.
         ---------------------------------------------------
         There were no matters submitted during the fourth quarter of the year
ended September 30, 1998 to a vote of BRT's security holders.



<PAGE>


                               PART II

Item 5.  Market for the Registrant's Common Equity and Related Matters
         -------------------------------------------------------------
         The shares of  Beneficial  Interest  ("Beneficial  Shares")  of BRT are
listed  on the New York  Stock  Exchange.  The  following  table  shows  for the
quarters  indicated,  the high and low sales prices of the Beneficial  Shares on
the New York Stock Exchange as reported on the Composite Tape.

          Fiscal Year Ended September 30,            High              Low
          -------------------------------            ----              ---

          1998
          ----
         First Quarter                               9 1/8             7 11/16
         Second Quarter                              8 5/8             7  5/8
         Third Quarter                               7 7/8             6 13/16
         Fourth Quarter                              8 3/8             5 13/16

         1997
         ----
         First Quarter                               6 5/8             5 7/8
         Second Quarter                              7 7/8             6 3/8
         Third Quarter                               7 3/4             6 5/8
         Fourth Quarter                              9 3/16            7 1/8

         As of December 1, 1998 there were approximately 1,303 holders of record
of BRT's Beneficial Shares.

         BRT did not  declare  any cash  distributions  to  common  shareholders
during the years ended September 30, 1997 and 1998.

         BRT qualifies as a real estate  investment trust for Federal income tax
purposes.  In order to maintain that status, it is required to distribute to its
shareholders at least 95% of its annual taxable income. Management believes that
as a result of  accumulated  tax  losses BRT will not be  required  to make cash
distributions  to maintain  its real estate  investment  trust  status until its
accumulated tax losses have been fully used or shall expire. Management does not
expect that  accumulated  tax losses ($30,893 at December 31, 1997 and estimated
to be $21,800 at December  31, 1998) will be fully used prior to the fiscal year
ended  September  30,  2000 and they do not  begin to  expire  until  2006.  The
resumption  of  cash   distributions   and  the  amount  and  timing  of  future
distributions,  if any,  will be at the  discretion of the Board of Trustees and
will depend upon BRT's financial condition,  earnings,  business plan, cash flow
and other factors. The credit agreement with First Boston provides that prior to
payment of cash  distributions on Beneficial Shares advance notice must be given
to First Boston and BRT must certify that payment of such distributions will not
breach BRT's net worth covenant.


<PAGE>


Item 6.  Selected Financial Information
         ------------------------------

         The  following  table,  not  covered by the  report of the  independent
auditors,  sets forth selected historical  financial data of BRT for each of the
fiscal periods in the five years ended  September 30, 1998. This table should be
read in conjunction  with the detailed  information and financial  statements of
BRT appearing elsewhere herein.

<TABLE>
<CAPTION>
                                                     Fiscal Years Ended
                                                         September 30,                        
                                      --------------------------------------------------      
                                      1998       1997       1996         1995        1994
                                      ----       ----       ----         ----        ----
                                           (In thousands, except for per share amounts)
<S>                                  <C>        <C>        <C>          <C>         <C> 

Operating statement data:
Total revenues                       $10,197    $17,155    $13,556      $16,637     $20,530
Provision for possible
 loan losses                               -          -          -        1,021       4,340
Provision for
 valuation adjustment                      -          -          -          178         993
Income (loss) before
gain on sale of foreclosed
 properties held for sale and
  available-for-sale securities        4,241      6,646      1,776         (522)     (1,312)
Net income                            13,588      7,333      2,246        2,974         195
Calculation of net income
   applicable to common
   shareholders:
Net income                            13,588      7,333      2,246        2,974         195
Less: distributions
   on preferred shares                     -          -        203          270         270
Net income (loss)
   applicable to common
   shareholders                       13,588      7,333      2,043        2,704         (75)
Income (loss) per
   beneficial share:
   Basic                                1.72        .86        .26          .37        (.01)
   Diluted                              1.71        .86        .26          .35        (.01)
Balance sheet data:
Total assets                          85,821     80,315     89,613      104,515     131,467
Earning real
   estate loans (1)                   51,175     40,030     32,813       43,456      67,156
Non-earning real
   estate loans (1)                        -      3,835      5,905        7,154      10,268
Real estate assets (1)                17,235     24,706     48,438       53,389      55,376
Notes payable-credit
   facility                            5,500          -          -       22,900      66,192
Loans and mortgages
    Payable                            8,494     11,562     25,391       20,756       6,671
Shareholders' equity                  69,747     66,537     60,892       57,728      55,024

(1) Earning and  non-earning  loans and real estate owned are presented  without
deduction of the related allowance for possible losses or valuation allowance.

</TABLE>


<PAGE>


Item 7.  Management's Discussion and Analysis of Financial Condition and Results
 of Operations

Liquidity and Capital Resources

            BRT  engages  in  the  business  of  originating   and  holding  for
investment  senior real estate mortgages,  secured by income producing  property
and to a lesser  extent  junior real  estate  mortgage  loans  secured by income
producing  property  and  senior  mortgage  loans  secured  by  unimproved  real
property.   It's  investment  policy  emphasizes   short-term   mortgage  loans.
Repayments of real estate loans in the amount of $33,314,000  are due during the
twelve months ending September 30, 1999, including $3,070,000 of which is due on
demand.  The availability of mortgage financing secured by real property and the
market for selling real estate is cyclical and presently the mortgage  market is
in an uncertain  state and the market for selling real estate does not appear to
be as active or as positive as it was in the prior year or two. Accordingly, BRT
cannot project the portion of loans maturing during the next twelve months which
will be paid or the portion of loans which will be extended  for a fixed term or
on a month to month basis.

            In October  1996 BRT entered  into a  $25,000,000  revolving  credit
facility  with Credit  Suisse First  Boston  Mortgage  Capital LLC.  Interest is
charged on the  outstanding  principal  balance at the lower of prime plus 1% or
Libor plus 3% adjusted monthly and matured on October 17, 1998. BRT extended the
facility  to April 17,  1999,  with a payment of  $62,500,  and has the right to
extend the facility for one additional  six-month  period for a fee of .25%. BRT
intends to extend the credit  facility to October 17, 1999.  The funds  borrowed
under this facility can be used for any corporate purpose,  the primary of which
is  lending.  Borrowings  under the credit  facility  are  secured  by  specific
receivables  and  real  estate  assets  held by BRT,  and the  credit  agreement
provides  that the loan amount will never  exceed 75% of the agreed value of the
collateral.  There was  $5,500,000  outstanding  under the  credit  facility  at
September  30,  1998.  BRT  intends  to repay the  amount  due under the  credit
agreement  on  October  17,  1999  from a  combination  of cash  generated  from
operations,  loan  repayments  and if  necessary,  from  the  sale  of  mortgage
receivables,  and  unsecured  or  secured  borrowings.  BRT's cash  position  at
September 30, 1998 was more than adequate to repay the outstanding balance.

            During the twelve  months ended  September  30, 1998,  BRT generated
cash of $3,821,000 from operating activities,  $11,385,000 from the sale of real
estate owned, $24,233,000 from collections from real estate loans and $5,500,000
from borrowings under the First Boston credit facility.  These funds in addition
to cash on hand,  were used primarily to fund real estate loans of  $31,716,000,
to payoff mortgages  payable on real estate sold of $3,068,000,  and to purchase
1,205,000 shares of beneficial interest of BRT at an approximate  aggregate cost
of $10,433,000.

            There will be no effect on BRT's liquidity relating to the year 2000
issue  because  during the last  quarter of the 1997  fiscal  year BRT  acquired
computer  hardware  and  software  to process  its  accounting  and real  estate
management information. This computer software is capable of handling all issues
relating to the year 2000.  BRT has also  reviewed  the impact of the failure of
its tenants or  suppliers to be year 2000  compliant.  Based upon its review and
the nature of BRT's business,  the inability of its tenants and/or  suppliers to
be year  2000  compliant  will  not have a  material,  adverse  effect  on BRT's
business.

            BRT will satisfy its liquidity needs in the year ended September 30,
1999 from cash and liquid  investments on hand,  the credit  facility with First
Boston,  interest and principal  payments  received on  outstanding  real estate
loans and net cash flow  generated  from the  operation  and sale of real estate
assets.


<PAGE>



Results of Operations
- ---------------------

1998 vs. 1997
- -------------
            Interest and fees on real estate loans  increased to $5,267,000  for
the year ended  September 30, 1998 as compared to $4,877,000  for the year ended
September 30, 1997. The increase of $390,000 was a result of interest  earned on
the  origination  of new loans and an  increase in fees  generated  on these new
loans.  Payoffs and  paydowns of various  earning real estate loans offset these
increases

               Operating income on real estate assets decreased by $4,486,000 to
$4,104,000  for fiscal  1998 from  $8,590,000  in the prior  fiscal  year.  This
decrease was the result of the loss of rental income upon the sale of properties
during the fiscal year. In fiscal 1998 BRT sold three real estate properties.

            The  1997  fiscal  year  was  favorably   affected  by  revenues  of
$3,405,000  recognized from the recovery of previously  provided  allowances and
write offs. There were no comparable revenue items in 1998.

            Other revenues, primarily investment income increased by $543,000 to
$826,000 for the year ended  September 30, 1998.  This increase is primarily the
result of higher average balances of cash and investments during the year.

            Interest  expense on notes and loans  payable  increased  by $27,000
from $150,000 for the year ended September 30, 1997 to $177,000 for fiscal 1998.
This increase was a direct result of the use of the credit facility  towards the
end fiscal 1998.

            The  Advisor's  fee  decreased  to  $519,000  for  fiscal  1998 from
$559,000 for fiscal 1997, a decrease of $40,000. This decrease was a result of a
decrease  in total  invested  assets,  the  basis on which the  advisory  fee is
calculated.

            General and  administrative  expenses  increased  by  $273,000  from
$2,256,000  for the fiscal year ended  September 30, 1997 to $2,529,000  for the
fiscal year ended  September 30, 1998.  This increase is primarily the result of
expenses  incurred in the operations of the new  subsidiary,  BRT Funding Corp.,
primarily salaries for new employees.

            Operating  expenses  relating to real  estate  assets  decreased  to
$2,374,000 for fiscal 1998 from  $6,732,000 for the fiscal year ended  September
30, 1997 a decrease of  $4,358,000.  This  decrease  was a result of the sale of
foreclosed properties during the 1998 fiscal year.

            Depreciation and  amortization  decreased by $455,000 for the fiscal
year  ended  September  30,  1998.  This  decrease  was a direct  result  of the
amortization of the remaining  deferred  mortgage costs associated with the sale
of various real estate assets in fiscal 1997.

            Gain on sale of foreclosed  properties and mortgage loans for fiscal
1998 was $8,090,000 as compared to $687,000 during fiscal 1997. It is the policy
of BRT to offer for sale all  foreclosed  property  at prices  which  management
believes  represents  fair value in the geographic area in which the property is
located. Gain on sale of available-for-sale securities was $1,257,000 for fiscal
1998. There was no comparable gain in fiscal 1997.


<PAGE>



1997 vs. 1996
- -------------

            Interest and fees on real estate loans  increased to $4,877,000  for
the year ended  September 30, 1997 as compared to $4,516,000  for the year ended
September 30, 1996.  The increase of $361,000 was primarily a result of interest
earned on the  origination  of new loans and the receipt of additional  interest
during the first half of fiscal 1997 of  approximately  $486,000 upon the payoff
of two loans,  one of which was  non-earning.  Payoffs and  pay-downs of various
earning real estate loans offset these increases.

            Operating  income on real  estate  assets  decreased  by  $95,000 to
$8,590,000 for fiscal 1997 from  $8,685,000 for the the prior fiscal year.  This
decrease was the result of the loss of rental income upon the sale of properties
offset  in  part by an  increase  in  occupancy  and  rental  rates  at  various
properties and the receipt of a real estate tax refund of approximately $106,000
on one property as a result of a successful tax appeal.

            During fiscal year ended September 30, 1997 BRT reversed  previously
provided  allowances  of  $1,300,000  upon the payoff in full of two real estate
loans and realized $2,105,000 from previously written off provisions. There were
no comparable transactions during Fiscal 1996.

            Interest  expense on notes and loans  payable  decreased by $984,000
from  $1,134,000  for the year ended  September  30, 1996 to $150,000 for fiscal
1997.  This  decrease was a direct  result of the  continued  reduction  and the
eventual payoff in August 1996 of the  outstanding  debt under a restated credit
agreement.

            The  Advisor's  fee  decreased  to  $559,000  for  fiscal  1997 from
$615,000 for fiscal 1996, a decrease of $56,000. This decrease was a result of a
decrease  in total  invested  assets,  the  basis on which the  advisory  fee is
calculated.

            General and  administrative  expenses  decreased  by  $410,000  from
$2,666,000  for the fiscal year ended  September 30, 1996 to $2,256,000  for the
fiscal year ended  September 30, 1997.  This decrease is primarily the result of
the  recognition  during  fiscal 1996 of  approximately  $187,000 of  additional
legal, accounting and investment-banking  expenses incurred in connection with a
potential transaction, which did not proceed beyond the negotiation stage. There
was also a reduction in BRT's general overhead expenses.
            Operating  expenses  relating to real  estate  assets  decreased  to
$6,732,000 for fiscal 1997 from  $6,937,000 for the fiscal year ended  September
30, 1996 a decrease of $205,000.  This  decrease  was  primarily a result of the
sale of foreclosed properties.

            Depreciation and  amortization  increased by $384,000 for the fiscal
year  ended  September  30,  1997.  This  increase  was a direct  result  of the
amortization of the remaining  deferred  mortgage costs associated with the sale
of various real estate assets.

            Gain on sale of foreclosed  properties  for fiscal 1997 was $687,000
as compared to $470,000 during fiscal 1996. It is the policy of BRT to offer for
sale all foreclosed property at prices which management believes represents fair
value in the geographic area in which the property is located.


<PAGE>


Accounting Changes
- ------------------

            BRT has not  completed  its  assessment  of the impact  the  changes
required  under  FASB  Statement  No.  131  will  have for  disclosing  industry
segments,  the number of  reportable  segments or the way existing  segments are
defined.  BRT does not believe that the implementation of Statement No. 131 will
have a material impact on its financial statements.


Item 7A - Market Risk Disclosure
          ----------------------
 
         BRT has considered  the effects of derivatives  and exposures to market
risk relating to interest rate, foreign currency exchange rate,  commodity price
and equity price risk.  BRT has  assessed the market risk for its variable  rate
debt and variable  rate  mortgage  receivables  and believes  that a one-percent
change in interest rates would have a $55,000 and $430,000 effect,  respectively
on income before taxes.


Item 8.  Financial Statements and Supplementary Data
         -------------------------------------------

   This information  appears in a separate section of this report following Part
IV.


Item 9. Changes in and Disagreements with Accountants on Accounting and
        ---------------------------------------------------------------        
        Financial Disclosure
        --------------------
    None.

                                    PART III

   Items 10, 11, 12 and 13 will be included in BRT's proxy statement to be filed
pursuant to  Regulation  14A not later than January 28, 1999.


<PAGE>





F-28

                                   PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K
         ----------------------------------------------------------------
(a)     1.    Financial Statements - The response is submitted in a separate
              section of this report following Part IV.

        2.    Financial Statement Schedules - The response is submitted in a
              separate section of this report following Part IV.

        3.    Exhibits:

              3(a).      Second Amended and Restated Declaration of BRT dated
                         June 13, 1972. Incorporated by reference to Exhibit 3A
                         to Form 10-K for the year ended September 30, 1984.

              3(b).      First   Amendment   to  Second   Amended  and  Restated
                         Declaration of BRT dated August 20, 1986.  Incorporated
                         by  reference to BRT's  Registration  Statement on Form
                         S-2 (No. 33-8125).

              3(c).      Second Amendment to Second Amended and Restated
                         Declaration of  BRT dated March 2, 1987.  Incorporated
                         by reference to the BRT's Registration Statement on
                         Form S-2 (No.33-12172).

              3(d).      Third Amendment to Second Amended and Restated
                         Declaration of BRT dated March 2, 1988. Incorporated by
                         reference to Exhibit 3D to Form 10-K for the year ended
                         September 30, 1988.

              3(e).      By-laws-Incorporated by reference to BRT's Registration
                         Statement on Form S-2 (No. 33-8125).

              10(a).     Advisory  Agreement  dated February 7, 1983 between the
                         BRT and REIT Management Corp. Incorporated by reference
                         to  BRT's  Registration  Sta0tement  on Form  S-2  (No.
                         33-8125).

              10(b).     Credit  Agreement with CS First Boston Mortgage Capital
                         Corp. dated October 17, 1996. Incorporated by reference
                         to Exhibit 7(c) to Form 8-K filed on October 24, 1996.

              21.        Subsidiaries - Each subsidiary is 100% owned by BRT.
                         Exhibit 21 is filed with this Form 10-K.

              27.        Financial Data Schedule - Filed with electronic filing.

              (b)        Reports on Form 8-K:
                         BRT did not file any report on Form 8-K in the  quarter
                         ended September 30, 1998.

              (c)        Exhibits - See Item 14(a) 3., above.

              (d)        See Item 14(a) 2., above.


<PAGE>


                                  SIGNATURES

   Pursuant to the  requirements  of the  Securities  Exchange Act of 1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.
                         
                               BRT REALTY TRUST

Date:  December 21, 1998             By: (S) Jeffrey A. Gould 
                                        ----------------------
                                        Jeffrey A. Gould
                                        President

   Pursuant to the  requirements  of the Securities  Exchange Act of 1934,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the date indicated.

Signature                             Title                       Date

(S) Fredric H. Gould           Chairman of the Board         December 21, 1998
- --------------------
Fredric H. Gould              (Principal Executive
                               Officer)

(S) Jeffrey A. Gould           President and Trustee         December 21, 1998
- ---------------------
Jeffrey A. Gould


(S) Patrick J. Callan          Trustee                       December 21, 1998
- ---------------------
Patrick J. Callan

(S) Arthur Hurand              Trustee                       December 21, 1998
- ----------------
Arthur Hurand

(S) Gary Hurand                Trustee                       December 21,1998
- ---------------
Gary Hurand

(S) David Herold               Trustee                       December 21,1998
- ----------------
David Herold

(S) Herbert C. Lust            Trustee                       December 21,1998
- -------------------
Herbert C. Lust II

- ------------------             Trustee                       December__, 1998
Marshall Rose


(S) George E. Zweier           Vice President                December 21,1998
- -------------------
George E. Zweier               (Principal Financial
                               and Accounting Officer)



<PAGE>


                          Annual Report on Form 10-K
                         Item 8, Item 14(a)(1) and (2)

Index to  Consolidated  Financial  Statements  and  Consolidated  Financial
Statement Schedules

The following consolidated financial statements of BRT Realty Trust are included
in Item 8:

                                                            Page No.
                                                            --------
Report of Independent Auditors                                F-1

Consolidated Balance Sheets as of September 30,
   1998 and 1997                                              F-2

Consolidated Statements of Income for the
  three years ended September 30, 1998, 1997 and 1996         F-3

Consolidated Statements of Shareholders' Equity
  for the three years ended September 30, 1998,
  1997 and 1996                                               F-4

Consolidated Statements of Cash Flows for the
  three years ended September 30, 1998, 1997 and 1996         F-5-6

Notes to Consolidated Financial Statements                    F-7-20

Consolidated  Financial  Statement  Schedules for
 the year ended  September 30, 1998:

     III - Real Estate and Accumulated  Depreciation          F-21-22 
     IV - Mortgage Loans on Real Estate                       F-23-24

All other  schedules are omitted because they are not applicable or the required
information  is shown in the  consolidated  financial  statements  or the  notes
thereto.



<PAGE>


                                 EXHIBIT 21

SUBSIDIARIES

COMPANY                                                STATE OF INCORPORATION
- -------                                                -----------------------
Hoboken Front Corp.                                          New Jersey
Huntington-Park Corporation                                  New York
Forest Green Corporation                                     New York
Realty 49 Corp.                                              New York
TRB No. 1 Corp.                                              New York
TRB No. 2 Corp.                                              New York
TRB Cutter Mill Corp.                                        New York
Kew Gardens Realty Corp.                                     New York
Blue Realty Corp.                                            Delaware
3581 Broadway Realty Corp.                                   New York
620 West 172nd Street Realty Corp.                           New York
Multiple Property Realty Corp.                               New York
119 Madison Avenue Realty Corp.                              New York
TRB No. 3 Owners Corp.                                       Wyoming
2190 Boston Post Road Realty Corp.                           New York
TRB 96th Street Corp.                                        New York
Remson Point Realty Corp.                                    New York
TRB 13 Eighth Avenue Corp.                                   New York
Casa Wrap Holding Corp.                                      Florida
TRB Valley Corp.                                             New York
76 Madison Avenue Realty Corp.                               New York
2211 Church Avenue Realty Corp.                              New York
TRB Cruger Avenue Corp.                                      New York
TRB Fairway Office Center Corp.                              Kansas
TRB East 33rd Street Corp.                                   New York
TRB Abbotts Corp.                                            Pennsylvania
TRB Greenpoint Avenue Realty Corp.                           New York
TRB Seattle Inc.                                             Washington
BRT Funding Corp.                                            New York



                             REPORT OF INDEPENDENT AUDITORS




To the Trustees and Shareholders
BRT Realty Trust


We have audited the accompanying consolidated balance sheets of BRT Realty Trust
and  subsidiaries  (the  "Trust") as of  September  30,  1998 and 1997,  and the
related consolidated statements of income,  shareholders' equity, and cash flows
for each of the three years in the period ended  September 30, 1998.  Our audits
also included the consolidated financial statement schedules listed in the Index
at  Item  14(a).  These  consolidated   financial  statements  and  consolidated
schedules are the responsibility of the Trust's  management.  Our responsibility
is to  express  an  opinion  on  these  consolidated  financial  statements  and
consolidated schedules based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance about whether the  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
BRT Realty  Trust and  subsidiaries  at  September  30,  1998 and 1997,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended September 30, 1998, in conformity with generally
accepted accounting  principles.  Also, in our opinion, the related consolidated
financial  statement  schedules,  when  considered  in  relation  to  the  basic
consolidated  financial  statements  taken as a whole,  present  fairly,  in all
material respects, the information set forth therein.


                                                        ERNST & YOUNG LLP
New York, New York
December 4, 1998



<PAGE>
<TABLE>
<CAPTION>


                        BRT REALTY TRUST AND SUBSIDIARIES
                          Consolidated Balance Sheets
                             (Amounts in thousands)


                                    ASSETS
  
                                                                          September 30, 
                                                                         1998             1997    
                                                                     -------------    -------------
      <S>                                                            <C>              <C>    
      
      Real estate loans - Notes 2, 4 and 5:
           Earning interest                                          $   51,175       $   40,030
           Not earning interest                                               -            3,835
                                                                     ----------   -----------
                                                                         51,175           43,865
               Less allowance for possible losses                         2,041            5,956
                                                                     ----------   -----------
                                                                         49,134           37,909
                                                                     ----------   -----------
      Real estate assets - Notes 3 and 5:
           Foreclosed properties held for sale                           16,622           23,160
         Investment in real estate venture                                  613            1,546
                                                                     ----------    -----------
                                                                         17,235           24,706
           Less valuation allowance                                         349              349
                                                                     ----------    -----------
                                                                         16,886           24,357
                                                                      ---------    -----------

      Cash and cash equivalents                                          13,949            10,152
      Securities available-for-sale at market                             3,364             5,382
      Other assets                                                        2,488             2,515
                                                                     ----------       -----------

           TOTAL ASSETS                                              $   85,821        $   80,315
                                                                     ==========        ==========


                                          LIABILITIES AND SHAREHOLDERS' EQUITY

      Liabilities:
           Note payable - Credit Facility - Note 5                   $    5,500        $        -
         Loans and mortgages payable - Note 5                             8,494            11,562
           Accounts payable and accrued liabilities including
            deposits of $1,085 and $1,524                                 2,080             2,216
                                                                    -----------       -----------
           Total liabilities                                             16,074            13,778
                                                                    -----------       -----------

      Commitments and contingencies -  Notes 2, 3, 4, 5, 8 and 9              -                 -

      Shareholders' equity - Note 7: Preferred shares, $1 par value:
                Authorized 10,000 shares, none issued                         -                 -
           Shares of beneficial interest, $3 par value:
                Authorized number of shares, unlimited, issued
                - 8,888 and 8,886 shares                                 26,665            26,657
           Additional paid-in capital, net of distributions
                 of $5,171                                               81,521            81,517
           Accumulated other comprehensive income - net
                unrealized gain on available-for-sale securities            769               726
           Accumulated deficit                                          (24,328)          (37,916)
                                                                      ----------         ---------
                                                                         84,627            70,984
           Cost of 1,723 and 518 treasury shares
               of beneficial interest                                   (14,880)           (4,447)
                                                                      ----------        ----------
           Total shareholders' equity                                    69,747            66,537
                                                                      ----------        -----------

           TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                 $  85,821         $  80,315
                                                                     ==========         =========

         See accompanying notes to consolidated financial statements.

</TABLE>

<PAGE>


<TABLE>
<CAPTION>

                                                   BRT REALTY TRUST AND SUBSIDIARIES
                                                   Consolidated Statements of Income
                                            (Amounts in thousands except per share amounts)



                                                                                           Year Ended September 30,
                                                                                           ------------------------
                                                                                  1998             1997             1996
                                                                                -------           ------           ------
<S>                                                                             <C>               <C>              <C>         

Revenues:
      Interest and fees on real estate loans - Note 2                           $  5,267          $  4,877         $  4,516
Operating income relating to real estate owned                                     4,104             8,590            8,685
      Previously provided allowances and write offs                                  -             3,405                -
      Other, primarily investment income                                             826               283              355
                                                                               ---------         ---------        ---------
      Total Revenues                                                              10,197            17,155           13,556
                                                                                 -------           -------         --------
    Expenses:
    Interest -  note payable and loans payable - Note 5                              177               150            1,134
    Advisor's fees - Note 8                                                          519               559              615
    General and administrative - Note 8                                            2,529             2,256            2,666
Operating expenses relating to real estate owned
       including interest on mortgages payable
      of $933, $2,214 and $1,968                                                   2,374             6,732            6,937
    Amortization and depreciation                                                    357               812              428 
                                                                               ---------          --------        ----------

      Total Expenses                                                               5,956            10,509           11,780
                                                                                --------           -------          -------
Income before gain on sale of foreclosed
    properties held for sale and available-for-sale securities                     4,241             6,646            1,776
Net gain on sale of real estate loans and
    foreclosed properties held for sale                                            8,090               687              470
Net realized gain on available-for-sale securities                                 1,257                 -                -
                                                                               ---------       -----------     ------------

Net Income                                                                       $13,588           $ 7,333          $ 2,246
                                                                                 =======           =======          =======

Calculation of net income applicable to common shareholders:
   Net income                                                                    $13,588           $ 7,333          $ 2,246
   Less: distributions on preferred shares                                             -                 -              203
                                                                             -----------        ----------         --------

Net income applicable to common shareholders                                     $13,588           $ 7,333          $ 2,043
                                                                                 =======           =======          =======

Income per share of Beneficial Interest:

Basic earnings per share                                                       $    1.72         $     .86        $     .26
                                                                               =========         =========        =========

Diluted earnings per share                                                     $    1.71          $    .86         $    .26
                                                                               =========          ========         ========

Weighted average number of common shares outstanding:
   Basic                                                                       7,902,161         8,527,057         7,825,557
                                                                               =========         =========         =========
   Diluted                                                                     7,941,293         8,557,968         8,640,968
                                                                               =========         =========         =========


           See accompanying notes to consolidated financial statements.

</TABLE>

<PAGE>
<TABLE>
<CAPTION>


                        BRT REALTY TRUST AND SUBSIDIARIES
                 Consolidated Statements of Shareholders' Equity
             For the Years Ended September 30, 1996, 1997, and 1998
                             (Amounts in thousands)

                                                                                            Accumulated
                                                             Shares of       Additional        Other           Accum-
                                           Preferred         Beneficial       Paid-In      Comprehensive       ulated
                                             Shares           Interest        Capital          Income          Deficit       Total
                                             ------           --------        -------          ------          -------       -----

<S>                                      <C>                  <C>              <C>             <C>              <C>          <C>


Balances, September 30, 1995             $    1,030           $22,614          $83,914         $      -         $(47,495)    $60,063

Exercise of Stock Options                         -             1,202              206                -                -       1,408

Conversion of 1,030 shares of
  preferred stock to shares
  of beneficial interest                     (1,030)            3,090           (2,060)               -                -           -

Distributions - Preferred Shares                  -                 -             (203)               -                -       (203)

   Net income                                     -                 -                -                -            2,246       2,246
   Other comprehensive income -
     unrealized gain on available-
     for-sale securities                          -                 -                -               17                -          17
                                                                                                                              ------
Comprehensive income                              -                 -                -                -                -       2,263
                                        --------------------------------------------------------------------------------------------
Balances, September 30, 1996                      -            26,906           81,857               17          (45,249)     63,531

Cancellation of 83 shares of
  beneficial interest                             -              (249)            (340)               -                -       (589)

   Net income                                     -                 -                -                -            7,333       7,333
    Other comprehensive income -
      unrealized gain on available-
      for-sale securities                         -                 -                -              709                -         709
                                                                                                                            --------
Comprehensive income                              -                 -                -                -                -       8,042
                                         -------------------------------------------------------------------------------------------
Balances, September 30, 1997                      -            26,657           81,517              726          (37,916)     70,984

Exercise of Stock Options                                           8                4                                            12

   Net income                                                                                                     13,588      13,588
    Other comprehensive income -
      unrealized gain on available-for-                                                                                      
      sale securities (net of reclassification
      adjustment for gains included in net
      income of 1,257)                                                                               43                           43
                                                                                                                            --------
Comprehensive income                              -                 -                -                -                -      13,631
                                          ------------------------------------------------------------------------------------------
Balances, September 30, 1998               $      -           $26,665          $81,521          $   769         $(24,328)   $ 84,627
                                         ===========================================================================================

        See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>


                                                    BRT REALTY TRUST AND SUBSIDIARIES
                                                 Consolidated Statements of Cash Flows
                                                        (Amounts in thousands)

                                                                                 Year Ended September 30,          
                                                                                1998           1997           1996    
                                                                             --------        ---------    -----------
<S>                                                                          <C>             <C>           <C> 

Cash flows from operating activities:
   Net income                                                                $   13,588      $   7,333     $   2,246
   Adjustments to reconcile net income to net cash provided
      by operating activities:
        Amortization and depreciation                                               357            812           428
        Previously provided allowances                                                -         (1,300)            -
        Net gain on sale of real estate and foreclosed property                  (8,090)          (687)         (470)
        Net gain on sale of available-for-sale securities                        (1,257)             -             -
        (Increase) decrease in interest receivable                                 (218)           (61)          240
        Decrease in prepaid expenses                                                 17            287           405
        (Decrease) increase in accounts payable and
           accrued liabilities                                                     (644)            89          (301)
        Increase in deferred revenues                                               108            301             -
        Decrease (increase) in rent receivable                                        -            219           (22)
        Decrease in escrow deposits                                                  96            552           112
        Decrease in deferred costs                                                 (107)          (275)         (613)
        Other                                                                       (29)            99           117
                                                                             -----------      ---------     ---------

Net cash provided by operating activities                                         3,821          7,369         2,142
                                                                          -------------   -------------   -------------

Cash flows from investing activities:
   Collections from real estate loans                                            24,233         11,278        11,148
   Proceeds from participating lenders                                                -              -           225
   Additions to real estate loans                                               (31,716)       (15,353)         (451)
   Repayments to participating lenders                                                -         (1,000)            -
   Net costs capitalized to real estate owned                                      (631)          (854)       (1,861)
   Proceeds from sale of real estate owned                                       11,385         22,961         5,724
 .  Decrease (increase) in deposits payable                                          308           (439)         (443)
   Decrease (increase) in investments
      in U.S. Government obligations                                                  -            986          (986)
   Purchase of available-for-sale securities                                       (347)        (3,682)            -
  Sale of available-for-sale securities                                           3,667              -           820
   Proceeds from sale of partnership interest                                     1,679              -             -
   Purchase of partnership interest                                                (613)             -             -
   Other                                                                              -            (33)          163
                                                                             ----------       ---------      --------

Net cash provided by investing activities                                         7,965         13,864        14,339
                                                                             ----------   -------------   -------------

Cash flows from financing activities:
   Bank repayments                                                                    -              -       (22,900)
   Proceeds  from note payable                                                    5,500              -             -
   Proceeds from mortgages payable                                                    -              -         7,050
   Payoff/paydown of loan and mortgages payable                                  (3,068)       (14,859)       (3,179)
   Exercise of stock options                                                         12              -         1,408
   Repurchase of shares of beneficial interest,
     a portion of which were cancelled                                          (10,433)        (2,397)         (304)
   Decrease in restricted cash                                                        -              -           558
   Other                                                                              -            (34)         (290)
                                                                            -----------    ------------   -----------
Net cash used in financing activities                                            (7,989)       (17,290)      (17,657)
                                                                            ------------    -----------   -----------
Net increase (decrease) in cash and cash equivalents                              3,797          3,943        (1,176)
Cash and cash equivalents at beginning of year                                   10,152          6,209         7,385
                                                                             ----------   -------------   -------------
Cash and cash equivalents at end of year                                     $   13,949    $    10,152     $   6,209
                                                                             ==========   ============     ===========


           See  accompanying  notes to consolidated financial statements.

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                       BRT REALTY TRUST AND SUBSIDIARIES
                                                     Consolidated Statements of Cash Flows
                                                             (Amounts in thousands)
                                                                  (Continued)



                                                                                      Year Ended September 30, 
                                                                                 1998             1997          1996     
                                                                              ----------       ---------     ---------
<S>                                                                           <C>             <C>            <C>    

Supplemental disclosures of cash flow information:

  Cash paid during the year for interest expense                              $   1,141       $   1,521      $   2,715
                                                                              =========       =========      =========

Supplemental schedule of noncash investing and financing activities:

   Transfer of nonearning real estate loans
      to foreclosed properties at fair value                                  $       -       $      13      $      34

   Note payable to Gould Investors L.P., a
      related party, incurred in connection with
      the purchase of marketable securities                                           -               -          1,794

   Recognition of valuation allowance upon sale
      of real estate owned                                                        3,915           1,779            332

   Recognition of allowance for previously
      provided losses                                                                 -             516          1,311

   Purchase money mortgages from sale of real
      estate owned                                                                    -             425            375

   Transfer of foreclosed property to an
      investment in a real estate venture                                             -           1,553              -

   Conversion of 1,030 shares of preferred stock
      to shares of beneficial interest                                                -               -          3,090


        See  accompanying  notes to consolidated financial statements.

</TABLE>


<PAGE>


                        BRT REALTY TRUST AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    (Amounts in Thousands Except Share Data)

NOTE 1 -   SIGNIFICANT ACCOUNTING POLICIES

           Principles of Consolidation; Basis of Preparation

     The consolidated  financial  statements  include the accounts of BRT Realty
Trust and its wholly-owned subsidiaries. Investments in less than majority-owned
entities have been accounted for using the equity method.  Material intercompany
items  and  transactions   have  been  eliminated.   Many  of  the  wholly-owned
subsidiaries were organized to take title to various properties  acquired by BRT
Realty Trust. BRT Realty Trust and its subsidiaries are hereinafter  referred to
as the "Trust".

           Income Tax Status

     The Trust  qualifies  as a real  estate  investment  trust  under  Sections
856-860 of the Internal Revenue Code.

     The Trustees may, at their option, elect to operate the Trust as a business
trust not qualifying as a real estate investment trust.

           Income Recognition

     Income and  expenses are recorded on the accrual  basis of  accounting  for
both  financial  reporting  and income tax  purposes.  The Trust does not accrue
interest or rental income on impaired  loans or real estate owned where,  in the
judgment  of  management  and  the  Trustees,  collection  of  interest  or rent
according to the contractual terms is considered doubtful. Among the factors the
Trust  considers in making an  evaluation of the amount of interest or rent that
are collectable are the status of the loan or property,  the financial condition
of the borrower or tenant and  anticipated  future  events.  Loan  discounts are
amortized  over the life of the real  estate  loan using the  constant  interest
method.

     Loan commitment and extension fee income is deferred and recorded as income
over  the  life of the  commitment  and  loan.  If a loan  subsequently  becomes
nonearning,  the  unamortized  portion  of the fee is  offset  against  the loan
balance.


<PAGE>


           Allowance for Possible Losses

         The Trust  measures the  impairment of its real estate loans based upon
the fair value of the underlying collateral which is determined on an individual
loan basis.  In arriving at the fair value of the collateral,  numerous  factors
are  considered,  including,  market  evaluations of the underlying  collateral,
operating cash flow from the property during the projected  holding period,  and
estimated  sales value computed by applying an expected  capitalization  rate to
the  stabilized  net  operating  income of the specific  property,  less selling
costs,   discounted  at  market  discount  rates.  If  upon  completion  of  the
valuations,  the fair value of the underlying  collateral  securing the impaired
real estate loan is less than the recorded  investment in the loan, an allowance
is created with a corresponding charge to expense.  Adjustments may be necessary
in the event that effective  interest rates,  rent-up  periods,  future economic
conditions including the terms and availability of long term permanent financing
for the  property,  or other  relevant  factors  vary  significantly  from those
assumed in estimating the allowance for possible losses. The existing allowances
will be either  increased  or  decreased  based upon future  valuations,  with a
corresponding increase or reduction in the provision for loan losses.

           Real Estate Assets

     Foreclosed  properties (real estate acquired by foreclosure or by a deed in
lieu of  foreclosure)  are recorded at estimated fair value,  net of foreclosure
costs, at the time of foreclosure.  In subsequent periods, individual foreclosed
assets held for sale are valued at the lower of the  recorded  cost or estimated
fair value,  as  described  below,  and if  required,  a valuation  allowance is
recognized.  Assets  acquired  through  foreclosure  and held for sale,  are not
depreciated,  while  assets  held  long-term  for the  production  of income are
depreciated over their estimated useful lives. Costs incurred in connection with
the  foreclosure  of the  properties  collateralizing  the real estate loans and
costs  incurred  to  extend  the  life  or  improve  the  assets  subsequent  to
foreclosure are capitalized. With respect to the operating properties, operating
income and expenses are reflected in the statements of income.  For  residential
apartment units acquired  through  foreclosure  which are subject to an offering
for the sale of units or  cooperative  shares,  the net  effect  of  income  and
expenses  is applied to the basis of the asset to the extent  that fair value is
not exceeded.

           Valuation Allowance on Real Estate Assets

     The Trust  reviews  each real estate  asset owned for which  indicators  of
impairment  are present to determine  whether the  carrying  amount of the asset
will be recovered.  Recognition  of  impairment is required if the  undiscounted
cash flows  estimated  to be  generated  by the assets are less than the assets'
carrying amount. Measurement is based upon the fair value of the asset.


<PAGE>



     Real  estate  assets  held for sale are valued at the lower of cost or fair
value,  less costs to sell, on an individual  asset basis.  Upon  evaluating the
property,  many  indicators  of value  are  considered,  including  current  and
expected  operating  cash flow from the property  during the  projected  holding
period,  costs  necessary  to extend  the life or improve  the  asset,  expected
capitalization rates,  projected stabilized net operating income, selling costs,
and the ability to hold and dispose of such real  estate  owned in the  ordinary
course of  business.  Valuation  adjustments  may be necessary in the event that
effective interest rates, rent-up periods, future economic conditions, and other
relevant factors vary  significantly  from those assumed in valuing the property
at the time of foreclosure.  If future evaluations result in a diminution in the
value  of  the  property,  the  reduction  will  be  recognized  as a  valuation
allowance.  If the value of the property subsequently  increases,  the valuation
allowance will be reduced.

           Fair Value of Financial Instruments

           The following  methods and assumptions were used to estimate the fair
value of each class of financial instruments:

     Cash and short term  investments:  The  carrying  amounts  reported  in the
balance sheet for these instruments approximate their fair values.

     Securities  available-for-sale:  Investment  in securities  are  considered
"available-for-sale",  and are  reported on the balance  sheet based upon quoted
market prices.

     Real  estate  loans:  The earning  mortgage  loans of the Trust have either
variable interest rate provisions,  which are based upon a margin over the prime
rate,  or are  currently  fixed at effective  interest  rates which  approximate
market.  At September 30, 1998 and 1997 these  interest  rates are reflective of
current market conditions for these loans. Accordingly,  the carrying amounts of
the earning,  non-impaired  mortgage loans  approximate  their fair values.  For
earning  loans which are impaired and  non-earning  loans,  the Trust has valued
such loans based upon the fair value of the underlying collateral.  Accordingly,
their carrying amounts are recorded at fair value.

     Notes, loans and mortgages payable: The Trust determined the estimated fair
value of its debt by discounting  future cash payments at their  effective rates
of  interest,  which  approximate  current  market rates of interest for similar
loans.  Accordingly,  there is no material  difference  between  their  carrying
amounts and fair value.

          Per Share Data

     In 1997, the Financial Accounting Standards Board issued Statement No. 128,
Earnings Per Share.  Statement No. 128 replaced the  calculation  of primary and
fully  diluted  earnings  per share with basic and diluted  earnings  per share.
Unlike  primary  earnings  per share,  basic  earnings  per share  excludes  any
dilutive  effects of  options,  warrants  and  convertible  securities.  Diluted
earnings  per share is very similar to the  previously  reported  fully  diluted
earnings per share.  All  earnings  per share  amounts for all periods have been
presented,  and where appropriate,  restated to conform to the Statement No. 128
requirements.

     The 1997 and 1996  earnings per share  amounts have been restated to comply
with Statement of Financial Accounting Standards No. 128 Earnings Per Share.


          Cash Equivalents

     Cash  equivalents  consist of highly liquid  investments,  primarily  money
market type U.S. Government obligations, with maturities of three months or less
when purchased.

          Use of Estimates

     The  preparation of the financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

          Comprehensive Income

     In June 1997, the Financial  Accounting Standard Board issued Statement No.
130,  Reporting  Comprehensive  Income,  which is  effective  for  fiscal  years
beginning after December 15, 1997.  Statement No. 130 establishes  standards for
reporting   comprehensive   income  and  its   components   in  a  full  set  of
general-purpose  financial  statements  and  requires  that  all  components  of
comprehensive income be reported in a financial statement that is displayed with
the same  prominence  as other  financial  statements.  The Trust  elected early
adoption of Statement No. 130 as of April 1, 1998.

          Segment Reporting

     In June, 1997 the Financial Accounting Standards Board issued Statement No.
131, Disclosure About Segments of an Enterprise and Related  Information,  which
is  effective  for  financial  statements  issued for  periods  beginning  after
December 15, 1997.  Statement No. 131 requires  disclosures about segments of an
enterprise  and related  information  regarding the different  types of business
activities   in  which  an  enterprise   engages  and  the  different   economic
environments  in  which  it  operates.  The  Trust  does  not  believe  that the
implementation of Statement No. 131 will have a material impact on its financial
statements.


<PAGE>



NOTE 2 -          REAL ESTATE LOANS

         At September  30, 1998,  information  as to real estate  loans,  all of
which are earning interest, is summarized as follows:


           First mortgage loans:
             Long-term:
                Residential                                    $   11,117
                Shopping centers/retail                             3,487
                Hotel                                                 750
             Short-term (five years or less):
                Shopping centers/retail                             8,856
                Industrial buildings                                7,593
                Office buildings                                    7,351
                Residential (multiple family units)                 8,756
                Hotel                                               1,008
                Miscellaneous                                         242

           Second mortgage loans
                and wraparound mortgages                            2,015
                                                                  -------
                                                                 $ 51,175
                                                                 ========
           A summary of loans at September  30,  1997,  all of which are earning
except as noted is as follows:

     First mortgage loans   $37,490 (of which $3,379 were not earning interest)
     Second mortgage loans    3,969 (of which $1 were not earning interest)
     Wraparound mortgages     2,406 (of which $455 were not earning interest)
                          ----------

                            $43,865

     At  September  30, 1998 the Trust had no  non-earning  assets.  Of the real
estate  loans not earning  interest at  September  30,  1997,  $3,835 was deemed
impaired,  as it was  probable  that the Trust  would be unable to  collect  all
amounts due according to the  contractual  terms.  During 1998 the entire amount
was  repaid.   Allowances  for  possible  losses  were  provided  for  all  such
non-earning  loans.  Of the real estate loans earning  interest at September 30,
1998 and 1997, $5,489 and $6,248, respectively, were deemed impaired and all are
subject to allowances  for possible  losses.  For the years ended  September 30,
1998, 1997 and 1996,  respectively,  an average  $7,786,  $15,470 and $18,547 of
real estate  loans were  deemed  impaired,  on which $613,  $1,827 and $1,464 of
interest income was recognized.  Loans originated by the Trust generally provide
for  interest  rates,  which are  related  to the prime or  Treasury  rate.  The
weighted  average  interest  rate on  earning  loans was  11.60%  and  11.31% at
September 30, 1998 and 1997, respectively.


<PAGE>



     Annual  maturities  of real estate  loans  receivable  during the next five
years  reflect  revised  maturities as a result of debt  restructurings  and are
summarized as follows:

Years Ending September 30                                     Amount 
- -------------------------                                    ---------
1999 ................................................        $   33,314
2000 ................................................             6,811
2001.................................................               577
2002.................................................               643
2003 ................................................             2,318
2004 and thereafter..................................             7,512
                                                            -----------

                 Total                                        $  51,175
                                                              =========

     The Trust's portfolio consists primarily of senior mortgage loans,  secured
by residential and commercial property,  79% of which are located principally in
the New York metropolitan area.

     If a loan is not repaid at  maturity,  in  addition to  foreclosing  on the
property,  the Trust may either  extend the loan or consider  the loan past due.
The Trust analyzes each loan separately to determine the  appropriateness  of an
extension. In analyzing each situation,  management examines many aspects of the
loan receivable,  including the value of the collateral,  the financial strength
of the borrower, past payment history and plans of the owner of the property. Of
the $33,314 of real estate loans receivable which mature in Fiscal 1999,  $9,334
were extended during the fiscal year ended September 30, 1998.

     If all loans  classified  as  non-earning  were  earning  interest at their
contractual  rates for the years ended  September  30,  1997 and 1996,  interest
income would have increased by $501 and $632 respectively.

     The Trust's  interests in  wraparound  mortgages  are subject to underlying
mortgages   aggregating   $334  and  $3,285  at  September  30,  1998  and  1997
respectively.

     At  September  30, 1998 the two largest  real  estate  loans had  principal
balances  outstanding of approximately $3,180 and $3,075,  respectively.  Of the
total interest and fees earned on real estate loans during the fiscal year ended
September 30, 1998, 1.5% and 8.2% related to these loans, respectively.

     Included in the Trust's portfolio,  is a real estate loan collateralized by
a 50% interest in a  partnership  in which the Chairman of the Board of Trustees
of the Trust holds one-half of the other 50% partnership  interest.  The balance
of the loan at September 30, 1998 and 1997 is $2,075 and $2,575, respectively.


<PAGE>
<TABLE>
<CAPTION>


NOTE 3 -  REAL ESTATE ASSETS

     A  summary  of  foreclosed  properties  held for sale,  for the year  ended
September 30, 1998 is as follows:

                                                               Costs           Sales
                                      September 30, 1997    Capitalized/    Collections/    Gain on      September 30, 1998
                                    # Properties   Amount   Amortization       Other         Sale       # Properties Amount

  <S>                                  <C>        <C>          <C>             <C>          <C>             <C>

  Residential units-shares of
   cooperative  corporations             4        $5,404        $116           ($5,576)     $1,849            3      $1,793

  Shopping centers/retail                1         3,379         190                 -           -            1       3,569

  Office                                 1        11,275         449                 -           -            1      11,724

  Improved land                          2         3,442           -            (5,809)      2,367            -           -

  Unimproved land                        1             -           -                 -           -            1           -
                            ----------------------------------------------------------------------------------------------

                                         9        23,500         755           (11,385)      4,216            6      17,086

  Less:Valuation Allowance                           349                                                                349
         Amortization                                340         124                                                    464
                                 -----------------------------------------------------------------------------------------
                                         9       $22,811        $631          $(11,385)     $4,216            6     $16,273
                            ===============================================================================================
</TABLE>



  During the year ended September 30, 1998 the Trust continued to dispose of its
  shares of cooperative  apartment  units.  Sales of these units which had a net
  book value  totaling  $2,279  included  its entire  interest  in an  apartment
  complex  located in Nassau  County.  Gains of $1,849 were  recognized on these
  sales. Also during fiscal 1998 the Trust received  principal paydowns and sold
  its remaining  portfolio of  cooperative  mortgage  loans of which $1,448 were
  classified as owned real estate.

  Two other  properties  were  disposed of during the year ended  September  30,
  1998.  An office  building with a book value of $1,135 was sold for a net gain
  of $164 and a residential  building with a book value of $2,307 was sold for a
  gain of $2,203.

  Future minimum rentals to be received by the Trust, pursuant to noncancellable
  operating leases in excess of one year, from properties on which the Trust has
  title at September 30, 1998 are as follows:

                  Years Ending September 30,                 Amount
                  --------------------------                 ------
                  1999 ..................................   $  2,640
                  2000 ..................................      2,125
                  2001 ..................................      1,813
                  2002 ..................................      1,657
                  2003....................................     1,546


<PAGE>


NOTE 4 - ALLOWANCE FOR POSSIBLE LOSSES AND VALUATION ALLOWANCE
              ON REAL ESTATE OWNED

     The Trust was not required to record  provisions  for possible  loan losses
nor valuation  adjustments on owned real estate during the years ended September
30, 1998 and 1997. The most recent provisions taken by the Trust were during the
year ended September 30, 1995 in the total amount of $1,199.

An analysis of the allowance for possible losses is as follows:

                                        Year Ended September 30,
                                        ------------------------          
                                            1998          1997           1996   
                                            ----          ----           ---- 
Balance at beginning of year             $ 5,956        $ 7,773         $ 9,084
Provision for possible loan losses             -              -               -
Previously provided allowances                 -         (1,300)              -
Write-off of allowances                   (3,915)          (517)         (1,311)
                                        ----------    -----------     ----------

Balance at end of year                   $ 2,041        $ 5,956         $ 7,773 
                                        ==========    ===========     ==========

     The allowance for possible losses applies to assets  aggregating  $5,489 at
September  30, 1998,  $10,083 at September 30, 1997 and $17,023 at September 30,
1996.

     During  the year  ended  September  30,  1997,  $2,105  was  realized  from
previously written off provisions.

               The  allowance  for  possible  losses  consists of the  following
components:

                                                 Year Ended September 30,       
                                           1998           1997           1996   
                                           ----           ----           ----
Excess of carrying value plus estimated
 cost to complete and market, over
 estimated selling price               $    1,404     $    2,979     $    1,595
Valuation adjustment                          434          2,505          5,775
Estimated holding period costs                203            472            403
                                      -----------   ------------  -------------

                                      $     2,041    $     5,956     $    7,773 
                                      ===========   ============   =============


NOTE 5 -  DEBT OBLIGATIONS

Debt obligations consist of the following:
                                                         September 30, 
                                                         ------------- 
                                                    1998             1997 
                                                    ----             ---- 

Note payable -  credit facility                   $  5,500         $     -
                                                  ========         =======
Loans and mortgages payable                       $  8,494         $11,562
                                                  ========         =======


<PAGE>



     In October 1996 the Trust entered into a $25,000  revolving credit facility
("Facility") with Credit Suisse First Boston Mortgage Capital LLC.  (formerly CS
First Boston  Mortgage  Capital  Corp.).  Interest is charged on the outstanding
principal  balance at the lower of LIBOR plus 3% or the prime  lending rate plus
1%,  adjusted  monthly.  The interest rate at September 30, 1998 was 8.66%.  The
Trust  paid a  commitment  fee which  amounted  to $101  during  the year  ended
September  30,  1998 and $97 during  the year  ended  September  30,  1997.  The
Facility matured on October 17, 1998 with the right to extend for two additional
six-month  periods for a fee of .25% of the total facility with each  extension.
The first such  extension  option was exercised in October 1998 with the payment
of a fee  of  $63.  Borrowings  under  the  Facility  are  secured  by  specific
receivables and real estate assets held by the Trust. The Facility provides that
the loan amount will never exceed 75% of the agreed value of the collateral. The
Trust is  required to maintain  tangible  net worth (as  defined) of $50,000 and
comply with certain other covenants all of which have been met. At September 30,
1998 the  outstanding  balance on the Facility was $5,500.  There was no balance
outstanding at September 30, 1997.  Interest  expense was $72 for the year ended
September 30, 1998.


     At  September  30, 1998 there are two  outstanding  non-recourse  mortgages
payable,  both of which are secured by individual  real estate owned  properties
with an aggregate carrying value of $14,829, net of amortization.  The mortgages
bear  interest  at  rates  of 8.44%  and  8.07%  and  mature  in 2000 and  2005,
respectively.

       Scheduled principal repayments during the next five years and
thereafter are as follows:

       Years Ending September 30,...............     Amount
       --------------------------                    ------
                 1999..........................     $     876
                 2000..........................           970
                 2001     .........................     1,397
                 2002.    ............... ...........     849
                 2003     ...........................     920
                 2004 and thereafter..........          3,482
                                                     ---------
                                                      $ 8,494
                                                      =======
NOTE 6  - FEDERAL INCOME TAXES

     Cumulative  taxable loss since  inception is less than the cumulative  loss
reported for financial  statement purposes  principally because a portion of the
allowance for possible losses has not yet been deducted for tax purposes.

     The  taxable  income  is  expected  to be $3,000  less  than the  financial
statement income during calendar 1998.

     At  December  31,  1997,   the  Trust  had  available  tax  operating  loss
carryforwards of $30,893 of which $768 will expire in 2006,  $13,605 will expire
in 2007,  $14,288  will expire in 2008,  $1,634  will expire in 2009,  $527 will
expire in 2010 and $71 will expire in 2011.


<PAGE>



  NOTE 7 -      SHAREHOLDERS' EQUITY

  Distributions

     There were no  distributions  on the Trust's shares of beneficial  interest
declared during the years ended September 30, 1998, 1997 and 1996.

  Stock Options

     On December 8, 1995,  the Board of Trustees  granted,  under the 1988 Stock
Option Plan (Incentive/Nonstatutory  Stock Option Plan), options to purchase the
remaining  53,000 shares of  beneficial  interest  available  under this plan at
$4.375 per share to various officers and employees of the Trust. The options are
cumulatively  exercisable at a rate of 25% per annum, for a period of five years
commencing  six months  after the date of grant.  During  the fiscal  year ended
September 30, 1998, 2,500 of these options were exercised and another 2,500 were
cancelled  and became  available  for grant at that time.  At September 30, 1998
options  to  purchase  36,000  shares are  exercisable,  none of which have been
exercised.

     On  December  6, 1996,  the Board of  Trustees  adopted  the BRT 1996 Stock
Option Plan  (Incentive/Nonstatutory  Stock Option  Plan),  whereby a maximum of
450,000  shares of beneficial  interest are reserved for issuance to the Trust's
officers,  employees,  trustees  and  consultants  or  advisors  to  the  Trust.
Incentive  stock  options are granted at per share amounts at least equal to the
fair value at the date of grant,  whereas for  nonstatutory  stock options,  the
exercise price may be any amount  determined by the Board, but not less than the
par value of a share.

     Also on December 6, 1996,  the Board of  Trustees  granted,  under the 1996
Stock  Option Plan  options to purchase a total of 82,500  shares of  beneficial
interest at $6.00 per share to a number of officers,  employees and  consultants
to the Trust.  The options  are  cumulatively  exercisable  at a rate of 25% per
annum,  commencing  after six  months,  and expire  five years after the date of
grant.  During the fiscal year ended  September  30,  1998,  5,000  options were
cancelled  and became  available  for grant at that time.  At September 30, 1998
options  to  purchase  38,750  shares are  exercisable,  none of which have been
exercised.

     In March and April 1998 the Board of Trustees granted, under the 1996 Stock
Option Plan options to purchase  50,000 shares of beneficial  interest at prices
ranging from $7.3125 to $7.9375 per share to a number of directors, officers and
employees of the Trust.  The options are  cumulatively  exercisable at a rate of
25% per annum,  commencing after two years, and expire ten years after the grant
date.  During  fiscal 1998,  10,000 of these  options were  cancelled and became
available  for grant at that time.  At September  30, 1998 none of these options
were exercisable.


<PAGE>


     The Trust elected  Accounting  Principles Board Opinion No. 25,  Accounting
for Stock  Issued to  Employees  ("APB  25"),  and  related  Interpretations  in
accounting for its employee stock options. Under APB 25, no compensation expense
is recognized  because the exercise price of the Trust's  employee stock options
equals  the  market  price of the  underlying  stock on the date of  grant.  The
alternative  fair value accounting  provided for under FAS No. 123,  "Accounting
for  Stock-Based  Compensation",  is not  applicable  because it requires use of
option  valuation  models that were not  developed  for use in valuing  employee
stock options.

     Proforma  information  regarding  net  income  and  earnings  per  share is
required by FAS No. 123, and has been  determined  as if the Trust had accounted
for its employee  stock options under the fair value method.  The fair value for
these  options was  estimated  at the date of the grant using the  Black-Scholes
option  pricing model with the following  weighted-average  assumptions  for the
1998,  1996 and 1995 grants,  respectively:  risk free  interest  rate of 5.64%,
6.02% and 5.54%,  dividend yield of 0% in all three years,  volatility factor of
the  expected  market  price of the Trust's  common  stock  based on  historical
results of 0.188, 0.270 and 0.389; and an expected life for each option grant of
5 years.

     The  Black-Scholes   option  valuation  model  was  developed  for  use  in
estimating the fair value of traded  options which have no vesting  restrictions
and are fully  transferable.  In addition,  option  valuation models require the
input  of  highly  subjective   assumptions   including   expected  stock  price
volatility.  Because the Trust's  employee  stock  options have  characteristics
significantly  different  from  those of  traded  options,  and  changes  in the
subjective  input  assumptions  can materially  affect the fair value  estimate,
management  believes the existing models do not  necessarily  provide a reliable
single measure of the fair value of its employee  stock  options.  The Trust has
elected not to present proforma  information  because the impact on the reported
net income and earnings per share is immaterial.

                    Changes   in  the   number  of  shares   under  all   option
arrangements are summarized as follows:

                                             Year Ended September 30,
                                             ------------------------ 
                                            1998       1997       1996 
                                            --------------------------
                    
Outstanding at beginning of period        135,500     53,000     447,000
Granted                                    50,000     82,500      53,000
Option price per share granted         7.3125-7.9375   $6.00      $4.375
Cancelled                                  17,500          -           -
Exercisable at end of period               74,750     47,125       3,250
Exercised                                   2,500          -     400,700
Expired                                    17,500          -      46,300
Outstanding at end of period              165,500    135,500      53,000
Option prices per share outstanding  $4.375-$7.9375 $4.375-$6.00  $4.375

     As of September  30, 1998 the  outstanding  options had a weighted  average
remaining  contractual  life of  approximately  4.9 years and a weighted average
exercise price of $5.92.


<PAGE>


Earnings Per Share

                    The following  table sets forth the computation of basic and
diluted earnings per share:

                                               1998          1997         1996
                                              -------        ----         ----
Numerator:
Net income                                    $13,588        $7,333     $2,246
Distributions on preferred shares                   -             -       (203)
Numerator for basic earnings
 per share - net income applicable            _______        ______      ______
 to common shareholders                        13,588         7,333       2,043
      
Effect of diluted securities
Preferred stock dividends                           -             -         203
Numerator for diluted earnings
 per share - income available
 to common shareholders after                  ______         _____       _____
 assumed conversion                            13,588         7,333       2,246
                                                                           

Denominator:
Denominator for basic earnings
 per share -weighted average shares         7,902,161     8,527,057   7,825,557
Effect of dilutive securites:
Employee stock options                         39,132        30,911      42,911
Preferred stock                                     -             -     772,500
                                            ---------     ---------    --------
Dilutive potential common shares               39,132        30,911     815,411


Denominator for diluted earnings
 per share - adjusted weighted - average
 shares and assumed conversions             7,941,293     8,557,968   8,640,968

Basic earnings per share                     $   1.72      $    .86    $    .26
Diluted earnings per share                   $   1.71      $    .86    $    .26

Treasury Shares

     The Trust's Board of Trustees  authorized the purchase from time to time of
up to  1,614,000  shares  of  beneficial  interest  of the  Trust.  During  1998
1,205,000  shares have been purchased at an approximate  cost of $10,433.  As of
September 30, 1998 the Trust owns 1,723,000 shares of beneficial interest of the
Trust at an aggregate cost of $14,880.

NOTE 8 -       ADVISOR'S COMPENSATION AND CERTAIN TRANSACTIONS

     Certain of the Trust's  officers and trustees are also officers,  directors
and the shareholder of REIT Management Corp.  ("REIT"),  to which the Trust pays
advisory fees for administrative  services and investment advice. The agreement,
which expires on December 31, 2001, provides that directors and officers of REIT
may serve as  trustees,  officers and  employees of the Trust,  but shall not be
compensated for services rendered in such latter  capacities.  Advisory fees are
charged  to  operations  at a rate of 1% on real  estate  loans and 1/2 of 1% on
other  invested  assets.  Advisory fees amounted to $519,  $559 and $615 for the
years ended September 30, 1998, 1997, and 1996, respectively.

     The borrower may pay fees to REIT for  services  rendered in arranging  and
restructuring  loans by the Trust. These fees, which are allowed by the advisory
agreement,  on loans arranged on behalf of the Trust and which are paid directly
by the borrower to REIT  amounted to $229 for the year ended  September 30, 1998
and $155 for the year ended September 30, 1997.  There were no such fees paid to
REIT during the year ended September 30, 1996.

     REIT arranges for the management of certain  foreclosed  properties for the
Trust under renewable year-to-year  agreements.  Management fees, legal fees and
leasing, selling and financing commissions incurred and reimbursed to REIT or an
other  affiliated  company for the years ended September 30, 1998, 1997 and 1996
aggregated $595, $655 and $776, respectively.

     The Chairman of the Board of Trustees of the Trust holds a similar position
in One Liberty,  Inc. a related  party is an  executive  officer of the managing
general  partner  and is a general  partner  of Gould  Investors  L.P. a related
party.  During the years ended  September  30,  1998,  1997 and 1996,  allocated
general and  administrative  expenses  charged to the Trust by Gould  aggregated
$622, $979 and $1,161, respectively.

 NOTE 9 -      COMMITMENT

     In August 1984, the Board of Trustees approved a  non-contributory  pension
plan covering  eligible  employees and officers.  Contributions by the Trust are
made through a money purchase plan, based upon a percent of qualified employees'
total salaries.  Pension expense approximated $105, $81 and $60 during the years
ended September 30, 1998, 1997 and 1996, respectively.



<PAGE>
<TABLE>
<CAPTION>



NOTE 10 - QUARTERLY FINANCIAL DATA  (Unaudited)

                                           1st Quarter  2nd Quarter  3rd Quarter   4th Quarter     Total
                                            Oct.-Dec.    Jan.-March     April-June     July-Sept.    For Year
                                            ---------    ----------     ----------     ----------    --------

                                                                           1998

<S>                                         <C>           <C>            <C>             <C>         <C>    
          
Revenues                                    $ 2,446       $  2,504       $  2,539        $  2,708    $ 10,197
          Income before
              gain on sale of fore-
              closed properties
              held for sale                 $   999       $  1,051       $  1,020        $  1,171    $  4.241
           Net income                       $ 3,153       $  3,608       $  2,295        $  4,532    $ 13,588
           Per share                        $   .38       $    .45       $    .28        $    .62    $   1.72 (a) (b)


                                                                           1997

           Revenues                         $ 3,936       $  4,477       $  3,462        $  5,280     $17,155
          Income before
              gain on sale of fore-
              closed properties
              held for sale                 $ 1,463       $  1,784       $    995        $  2,404    $  6,646
           Net income                       $ 1,463       $  1,784       $    995        $  3,091    $  7,333
           Per share                        $   .17       $    .21       $    .12        $    .37    $    .86 (a) (b)

          Per share earnings represent primary earnings per beneficial share.
          (a) Calculated on weighted average shares outstanding for the fiscal year.
          (b) Balances do not crossfoot due to rounding.
</TABLE>

NOTE 11 - SUBSEQUENT EVENT

     Between   October   1,  1998  and   November   20,   1998  the  Trust  sold
available-for-sale  securities with a book value of $690 for an approximate gain
of $434.



<PAGE>






                                BRT REALTY TRUST
             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
                               SEPTEMBER 30, 1998
                             (Amounts in Thousands)
<TABLE>
<CAPTION>

                                                                                      Gross Amount At Which Carried At
                                    Initial Cost To Company                                  September 30, 1998         
                                   -----------------------                               -------------------------       
                                              Buildings         Costs Capitalized                  Buildings            
                           Encum-                 And       Subsequent to Acquisition                 And                      
Description                brances    Land   Improvements  Improvements Carrying Costs    Land    Improvements   Total  
- ----------------------------------------------------------------------------------------------------------------------
<S>                        <C>       <C>         <C>           <C>           <C>         <C>        <C>         <C> 


Residential
   Manhattann, New York    $     -   $    -      $  919        $  834        $    -      $   -      $1,753      $1,753        
   Islip, New York               -        -          40             -             -          -          40          40    

Shopping Center/Retail
   Rock Springs, WY          1,070      600       2,483           458            28        600       2,969       3,569    

Office
   Dover, DE                 7,424      775       3,195         7,754             -        775      10,949      11,724    
                           -------------------------------------------------------------------------------------------
TOTAL                      $ 8,494   $1,375      $6,637        $9,046           $28     $1,375     $15,711     $17,086            
                           ===========================================================================================

</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                                                                                         Depreciation  
                                                                                           Life For
                                           Accum.         Date Of          Date         Latest Income 
                                           Deprec.     Construction      Acquired         Statement
- ------------------------------------------------------------------------------------------------------
<S>                                      <C>               <C>            <C>             <C>  

Residential
   Manhattann, New York                  $      -           -             Apr-90               -
   Islip, New York                              -           -                  -               -

Shopping Center/Retail
   Rock Springs, WY                           464           -             Jan-92           21-35 Years

Office
   Dover, DE                                    -           -             Oct-93               -

TOTAL                                     $   464        
                           =========================

(a)                                                          (d)

</TABLE>


                                BRT REALTY TRUST
             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
                               SEPTEMBER 30, 1998
                             (Amounts in Thousands)
Notes to the schedule:

(a)       With  respect  to  residential   apartment   units  acquired   through
          foreclosure  which are  subject  to an  offering  for sale of units or
          cooperative  shares,  the net effect of income and expenses is applied
          to the basis of the asset to the extent that the  realizable  value is
          not  exceeded.  With  respect  to  other  operating  properties,   all
          operating  income and expenses  are  reflected  in the  statements  of
          income.

(b)      Total foreclosed properties held for sale                $17,086
           Less: Accumulated amortization                             464
                   Valuation allowance                                349
                                                                  -------  
         Net foreclosed properties held for sale                  $16,273
                                                                  =======

(c)  Amortization  of the  Trust's  leasehold  interest is over the terms of the
     respective land leases.

(d)  Information not readily obtainable.

(e) A reconciliation of real estate owned is as follows:

                                                 Year Ended September 30,  
                                             1998          1997          1996   
                                             ----          ----          ----   

Balance at beginning of year                $22,811      $46,310      $50,248
Additions:
Foreclosures                                      -           13           34
Capitalization of expenses                      755          854        1,861
Recognition of valuation allowance upon
  sale of property                                -        1,779          332
Recognition of valuation allowance upon
  relinquishment of property                      -            -            -
                                         ----------   ----------  -----------
                                             23,566       48,956       52,475 
                                         ----------   ----------  -----------
Deductions:
Sales/conveyances                             7,169       26,031        5,961
Relinquishment of real estate owned               -            -            -
Provision for valuation adjustment                -            -            -
Depreciation/amortization                       124          114          204
                                          ---------   ----------  ------------
                                              7,293       26,145        6,165
                                           --------     --------   ------------
Balance at end of year                      $16,273     $ 22,811      $46,310
                                          =========     ========    ==========

(f) The aggregate cost of investments in real estate assets for federal income
    tax purposes approximates book value.


<PAGE>
<TABLE>
<CAPTION>


                                BRT REALTY TRUST
                   SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
                               SEPTEMBER 30, 1998
                             (Amounts in Thousands)


                                                                FINAL                                                               

          DESCRIPTION                LOANS          RATE         DATE       PERIODIC PAYMENT TERMS                      PRIOR LEINS 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>       <C>               <C>         <C>                                        <C>    
First mortgage loans:
Long term:
Cooperative Apartments - Islip, NY     1               9.0%     Oct-02      Interest monthly, principal at maturity          -      
Underlying Mortgage - Bronx, NY        1      Tbill + 2.25%     Jan-00      Interest monthly, principal at maturity          -
Miscellaneous
   $0-$299                             7                                                                                     -      
   $1,000-1,474                        1                                                                                     -      
Short term:
 Industrial Building, NY               1       Prime + 5.0%      Apr-99     Interest and principal monthly                   -
 Office Building - Brooklyn, NY        1       Prime + 1.0%      Mar-98     Interest monthly, principal at maturity          -
 Condominium Apartments, NY, NY        1       Prime + 5.0%      Jun-99     Interest monthly, principal at maturity          -
 Industrial Building, NJ               1       Prime + 4.0%      Jan-99     Interest monthly, principal at maturity          -
 Industrial Building - Queens, NY      1              10.5%      Oct-99     Interest and principal monthly                   -      
 Office Building - Bernardsville, NJ   1       Prime + 5.0%      Apr-99     Interest and principal monthly                   -
 Retail, Yonkers, NY                   1       Prime + 5.0%      Feb-99                                                      -
Miscellaneous
  $0-$299                              3                                                                                     -      
  $300-$499                            4                                                                                     -      
  $500-$999                            6                                                                                     -      
  $1,000-$1,474                        8                                                                                     -      
  Junior mortgage loans:
  Residential:

  Retail Building - New York, NY       1       Prime + 5.0%      Mar-99     Interest monthly, principal at maturity        334

                                  ======                                                                                ======     
</TABLE>


<TABLE>
<CAPTION>

                                                                                 PRINCIPAL AMOUNT
                                                                CARRYING         OF LOANS SUBJECT
                                             FACE AMOUNT        AMOUNT            TO DELINQUENT
          DESCRIPTION                       OF MORTGAGES     OF MORTGAGES     PRINCIPAL OR INTEREST
- -------------------------------------------------------------------------------------------------------
<S>                                           <C>              <C>                  <C>

First mortgage loans:
Long term:
Cooperative Apartments - Islip, NY            $2,143            $2,143               $ -
Retail/Apartments, Brooklyn, NY                2,149             2,149                 -
Residential/Retail,  New York, NY              2,244             2,244                 -
Underlying Mortgage - Bronx, NY                2,835             2,200                 -
Miscellaneous
   $0-$299                                       490               414                 -
   $300-499                                    1,205             1,205                 -
   $500-998                                    2,999             2,999                 -
   $1,000-1,474                                1,290             1,290                 -
Short term:
    Industrial Building,   NY                  1,922             1,922                 -
   Office Building - Brooklyn, NY              2,074             2,074                 -
   Condominium Apartments, NY, NY              2,174             2,174                 -
   Industrial Building, NJ                     2,600             2,600                 -
   Industrial Building - Queens, NY            3,070             3,070                 -
   Office Building - Bernardsville, NJ         3,075             3,075                 -
   Retail, Yonkers, NY                         3,180             3,180                 -
  Miscellaneous
  $0-$299                                        493               105                 -
  $300-$499                                    1,451             1,451                 -
  $500-$999                                    4,903             4,903                 -
  $1,000-$1,474                                8,863             7,921
  Junior mortgage loans:
  Residential:

  Miscellaneous
  $0-$1                                            1                 1                 -
 Wraparound mortgages:
  Retail Building - New York, NY               2,014             2,014                 -
                                             -------            -------               ---                                
 Miscellaneous

                                             $51,175           $49,134               $  -
                                             =======           =======               ====          
</TABLE>
<PAGE>



                                BRT REALTY TRUST
                   SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
                               SEPTEMBER 30, 1998
                             (Amounts in Thousands)

Notes to the schedule:

(a) The following  summary  reconciles  mortgages  receivable at their  carrying
values:

                                                 Year Ended September 30, 
                                             1998          1997          1996   
                                          ---------     ----------    ----------
   Balance at beginning of year            $ 37,909     $ 30,945      $  41,526
   Additions:
   Advances under real estate loans          31,716       15,353            451
   Repayments to participating lenders            -        1,000              -
   Capitalization of earned interest
     income to loan balance in accordance
     with agreements                              -          177              -
   Previously provided allowances                 -        1,300              -
   Purchase money mortgages from sale of
     real estate owned                            -          425            375
                                          ---------   ----------      ---------

                                             69,625       49,200         42,352
                                          ---------   ------------   -----------
   Deductions:
   Collections of principal                  20,491       11,278         11,148
   Proceeds from participating lenders            -            -            225
   Provision for possible loan losses             -            -              -
   Investments transferred to foreclosed
    properties, net                               -           13             34
                                          ---------   ----------      ---------
                                             20,491       11,291         11,407
                                          ---------   ----------      ---------

   Balance at end of year                  $ 49,134     $ 37,909       $ 30,945
                                           ========     ========       ========


  (b) The  aggregate  cost of  investments  in  mortgage  loans  is the same for
financial reporting purposes and Federal income tax purposes.


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION   EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE SHEET AND STATEMENT OF OPERATIONS  AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000014846
<NAME> BRT REALTY TRUST
<MULTIPLIER> 1000
                                                       
<S>                                        <C>         
<PERIOD-TYPE>                              YEAR
<FISCAL-YEAR-END>                          SEP-30-1998
<PERIOD-END>                               SEP-30-1998
<CASH>                                          13,949
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  85,821
<CURRENT-LIABILITIES>                                0
<BONDS>                                         13,994
                                0 
                                          0
<COMMON>                                        26,665
<OTHER-SE>                                      43,082
<TOTAL-LIABILITY-AND-EQUITY>                    85,821
<SALES>                                              0
<TOTAL-REVENUES>                                10,197
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                 5,956
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                 13,588
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             13,588
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    13,588
<EPS-PRIMARY>                                     1.72
<EPS-DILUTED>                                     1.71
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission