ONE LIBERTY PROPERTIES INC
S-11/A, 1998-03-30
REAL ESTATE INVESTMENT TRUSTS
Previous: ALPNET INC, DEF 14A, 1998-03-30
Next: PNC BANK CORP, SC 13D/A, 1998-03-30




                           REGISTRATION NO. 333-45937


              AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION
                                ON MARCH 30, 1998

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-11

                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1993

                          ONE LIBERTY PROPERTIES, INC.
                     (EXACT NAME OF REGISTRANT AS SPECIFIED
                          IN ITS GOVERNING INSTRUMENTS)

           60 Cutter Mill Road, Great Neck, NY 11021 - (516) 466-3100
               (Address, including Zip Code, and Telephone Number,
                 including Area Code, of Registrant's Principal
                               Executive Offices)

                                  Mark H. Lundy
           60 Cutter Mill Road, Great Neck, NY 11021 - (516) 466-3100
            (Name, Address, including Zip Code and Telephone Number,
                   including Area Code, of Agent for Service)

                                   COPIES TO:

                              SIMEON BRINBERG, ESQ.
                               60 CUTTERMILL ROAD
                           GREAT NECK, NEW YORK 11021
                                 (516) 773-2750

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

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

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

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
check the following box. |_|


                    CALCULATION OF REGISTRATION FEE

TITLE OF                       PROPOSED         MAXIMUM
SECURITIES      AMOUNT         MAXIMUM          AGGREGATE         AMOUNT OF
BEING           BEING          OFFERING PRICE   OFFERING         REGISTRATION
REGISTERED      REGISTERED     PER UNIT         PRICE                 FEE

Common Stock
Par Value $1.00 808,776 SHS. $13.81(1)       $11,169,197         $3,384.60(2)
Per Share

     (1) The proposed  maximum  offering price per share is estimated solely for
the purposes of calculating the registration fee in accordance with Rule 457.

     (2) Additional fee of $3,384.60 has been paid in connection with additional
shares being registered pursuant to Amendment No. 1.


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


<PAGE>


                          ONE LIBERTY PROPERTIES, INC.
                  Cross Reference Sheet, Showing the Localities
                  in the Prospectus of the Information Required
                   by Items 1 through 30, Part I, of Form S-11

Item #

1.     Forepart of Registration                  Facing Page of the Registration
       Statement and Outside Front               Statement;Front Cover of Pros-
       Cover Page of Prospectus                  pectus

2.     Inside Front and Outside                  Available Information: Table
       Back Cover Pages of Prospectus            of Contents

3.     Summary Information, Risk                 Prospectus Summary; Investment
       Factors and Ratio of Earnings             Considerations
       to Fixed Charges

4.     Determination of Offering Price           Cover Page of Prospectus;
                                                 The Offer

5.     Dilution                                  Not Applicable

6.     Selling Security-Holders                  Not Applicable

7.     Plan of Distribution                      The Offer

8.     Use of Proceeds                           Use of Proceeds

9.     Selected Financial Data                   Selected Financial Data

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

11.    General Information as to Registrant      The Company

12.    Policy with Respect to Certain Activities The Company

13.    Investment Policies of Registrant         The Company

14.    Description of Real Estate                Properties

15.    Operating Data                            Properties

16.    Tax Treatment of Registrant               Federal Income Tax Considera-
       and its Security Holders                  tions

17.    Market Price of and Dividends             Price Range of Common Stock
       on the Registrant's Common Equity         and Distributions
       and Related Stockholder Matters

18.    Description of Registrant's Securities    Description of Capital Stock

19.    Legal Proceedings                         Properties

20.    Security Ownership of Certain             Principal Stockholders
       Beneficial Owners and Management

21.    Directors and Executive Officers          Management

22.    Executive Compensation                    Executive Compensation

23.    Certain Relationships and                 Certain Relationships and
       Related Transactions                      Related Transactions

24.    Selection, Management and Custody         The Company
       of Registrant's Investments

25.    Policies with Respect to                  Investment Consideration
                                                 Certain Transactions

26.    Limitations of Liability                  Management

27.    Financial Statements and Information      Selected Financial Data;
                                                 Financial Statements

28.    Interest of Named Experts and Counsel     Legal Matters

29.    Disclosure of Commission Position on      Indemnification
       Indemnification for Securities
       Act Liabilities

30.    Quantitative and Qualitative              Not Applicable
       Disclosures about Market Risk



<PAGE>



                   Subject to Completion, Dated March 30, 1998
                                   PROSPECTUS

                          ONE LIBERTY PROPERTIES, INC.

                                2,383,670 Shares
                                       of
             Common Stock Issuable Upon Exercise of Non-Transferable
               Rights to Subscribe for Such Shares of Common Stock
                       American Stock Exchange Symbol: OLP

             ONE LIBERTY  PROPERTIES,  INC.  (the  "Company")  is issuing to its
common  stockholders  and  preferred  stockholders  of record as of the close of
business on March 24, 1998 (the "Record Date") rights  ("Rights")  entitling the
holders  thereof  to  subscribe  for an  aggregate  of  2,383,670  shares of the
Company's  Common  Stock  (the  "Offer").   Common  stockholders  and  preferred
stockholders  of record will  receive  one Right for each share of Common  Stock
and/or Preferred Stock held. Each Right entitles the holder to subscribe for and
purchase one share of Common Stock ("Basic Subscription  Privilege") for a price
of $__________ per share (the  "Subscription  Price") and, subject to proration,
each Right also entitles any holder exercising the Basic Subscription  Privilege
in full to subscribe at the Subscription  Price for up to two additional  shares
of Common Stock for each share of Common Stock purchased by the holder under the
Basic Subscription Privilege (the "Over-Subscription Privilege"). The Rights are
non-transferable  and will not be  admitted  for trading on the  American  Stock
Exchange or any other exchange. See "The Offer."

             Gould Investors L.P.,  which owns 392,981 shares of Common Stock of
the  Company  (24.9% of the  outstanding  shares of Common  Stock),  will  fully
exercise the Rights  granted to it to purchase an aggregate of 392,981 shares of
Common  Stock and will  exercise  the  Over-Subscription  Privilege  for 376,250
additional shares of Common Stock.

             THE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON June 15,
1998, UNLESS EXTENDED AS DESCRIBED HEREIN (THE "EXPIRATION DATE").

             The Company  announced the offer before the commencement of trading
on the American  Stock  Exchange on February 11, 1998.  The last  reported  sale
price of the Common  Stock at the close of business on February 10, 1998 was $14
3/8. The last reported sale price on the American  Stock Exchange on __________,
1998 was __________. The Subscription Price is approximately ____% less than the
last reported sale price on the American Stock Exchange on  ____________,  1998.
Common and  preferred  stockholders  who  subscribe  for shares of Common  Stock
pursuant to the Offer will not be entitled to receive the cash  distribution  of
$.30 per share  which  will be paid to common  stockholders  on or about July 1,
1998,  (subject to  declaration  by the Board of Directors)  with respect to the
shares subscribed for pursuant to the Offer.


<PAGE>



             As a result of the terms of the Offer,  holders of Common Stock who
do not fully  exercise the Basic  Subscription  Privilege and  Over-Subscription
Privilege  will,  upon the completion of the Offer,  own a smaller  proportional
interest in the  Company  than would  otherwise  be the case.  Before  making an
investment  decision  stockholders of the Company should carefully  consider the
factors set forth under the caption  "Investment  Considerations" in addition to
the other information contained in this Prospectus.

             THESE  SECURITIES  HAVE NOT BEEN  APPROVED  OR  DISAPPROVED  BY THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS
THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE  ACCURACY OR ADEQUACY OF THIS  PROSPECTUS.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.

             Price to Public       Underwriting    Proceeds to Company
                                   Discounts and
                                   Commissions
Per Share                             N/A                         (1)
Total                                 N/A                         (2)




     (1) Before deduction of offering  expenses payable by the Company estimated
at $120,000.

     (2) Funds received by check prior to the Expiration  Date will be deposited
into a segregated  interest  bearing  account (which interest will accrue to the
benefit of the Company)  pending  proration and  distribution  of shares.  Total
proceeds to the Company  assumes that all Common Stock offered are sold,  either
pursuant  to  the   exercise  of  the  Basic   Subscription   Privilege  or  the
Over-Subscription Privilege.

                             The date of this Prospectus is __________, 1998.



<PAGE>


                              TABLE OF CONTENTS
                                                              PAGE

Prospectus Summary
             The Company
             The Offer
             Selected Financial Information
             Summary Consolidated Financial Data
  
Investment Considerations

The Company
             General
             Investment Policy
             Credit Agreement
             Mortgages Receivable

Properties
             Additional Information Concerning Certain of the
             Properties
             Lease Expirations
             Indebtedness
             Competition
             Environmental Matters
             Regulations and Insurance
             Legal Proceedings

Use of Proceeds
Price Range of Common Stock and Distributions
Capitalization
Selected Financial Data
Management's Discussion and Analysis of Financial Condition and Results of
  Operations
Management 
Executive Compensation
Certain Relationships  and Related Transactions
Principal Stockholders
Description of Capital Stock
Federal Income Tax Considerations
The Offer
Experts
Legal  Matters
Indemnification
Available Information
Index to Financial Statements


<PAGE>




                            PROSPECTUS SUMMARY


         The following summary is qualified in its entirety by the more detailed
information  and financial  statements  (including the notes thereto)  appearing
elsewhere in this Prospectus.


                               THE COMPANY


         One Liberty Properties, Inc. (the "Company" or "One Liberty") is a self
administered and self-managed real estate investment trust ("REIT") incorporated
under the laws of Maryland on December  20,  1982.  The primary  business of the
Company is to acquire,  own and manage improved,  free standing  commercial real
estate  operated by the lessee under a long-term net lease.  The Company's focus
is the acquisition, ownership and management of improved real property leased to
retail businesses under long term commercial net leases. The Company,  from time
to time,  will  acquire  and own  improved  commercial  real  estate,  including
multi-family apartment houses, office buildings and industrial buildings, leased
under a long term lease to an occupant or operator.

         At December 31, 1997 the Company owned fee title to 36 properties and a
"sandwich"  lease  position  with  regard  to  one  property  (collectively  the
"Properties"),  located in 14 states.  The Properties  contain  1,118,435 square
feet of rentable  commercial space. The occupancy rate of the Company's property
portfolio was 99% on January 30, 1998.

         The  Company's  business  strategy  is  focused on  acquiring  improved
commercial  properties subject to long term net leases which have scheduled rent
increases. It pursues a national operating strategy and seeks property locations
which are on main  thoroughfares  or arteries,  in areas where the  demographics
(growing population, favorable occupancy levels and trends and increasing rents)
are  positive.  Both the credit of the existing or proposed  tenant and property
values are  investigated  and are important in the  acquisition  decision,  with
property  location and local  demographics  given greater weight in the decision
making process.

     The Company's  principal  executive  officers are located at 60 Cutter Mill
Road, Great Neck, N.Y. 11021 and its telephone number is (516) 466-3100.


<PAGE>


                                   THE OFFER

Securities Offered                 2,383,670  shares of Common
                                   Stock,  $1.00 par value, by a Rights
                                   offering to Common  Stockholders and
                                   Preferred Stockholders.

Subscription Price                 ____ per Share.

Record Date                        March 24, 1998

Rights                             One non-transferable Right is being
                                   issued with respect to each share of
                                   Common  Stock  and  Preferred  Stock
                                   held  of  record  as of  the  Record
                                   Date. Rights must be exercised prior
                                   to the Expiration Date.

Basic Subscription                 Each Right entitles the holder thereof
Privilege                          to  subscribe  at  the  Subscription
                                   Price for shares of Common  Stock at
                                   the  rate  of  one  share  for  each
                                   Right.

Over-Subscription                  Subject to proration, a holder of Rights
Privilege                          who has fully exercised the Basic
                                   Subscription Privilege may oversubscribe
                                   at the Subscription Price for up to
                                   two  additional  shares of Common  Stock for
                                   each share of Common Stock purchased
                                   under the Basic Subscription Privilege.
                                   Shares  acquired   pursuant  to  the
                                   Over-  Subscription   Privilege  are
                                   subject to  proration  as more fully
                                   discussed    under    the    caption
                                   "Offer-Over-Subscription Privilege."

Expiration                         Date The  Rights  expire at 5:00  p.m.,  New
                                   York City time, on June 15, 1998. Thereafter
                                   the Rights cannot be exercised.

Rights Agent                       American Stock Transfer and Trust Company

Use of Proceeds                    The proceeds from the sale of Common
                                   Stock in the Rights offering will be
                                   used to pay in full  the  $4,605,000
                                   due under the Credit  Agreement  and
                                   the balance  (estimated at $_______)
                                   to   acquire   Properties   and  for
                                   working capital.

Investment                         A purchase of Common Stock involves a
Considerations                     degree of investment risk. Purchasers
                                   should carefully consider the information
                                   set forth under "Investment Considerations".


<PAGE>

<TABLE>
<CAPTION>


                            SELECTED FINANCIAL INFORMATION



                                                           YEAR ENDED DECEMBER 31,
OPERATING DATA                     1997          1996            1995           1994         1993
- --------------                     ----          ----            ----           ----         ----
<S>                           <C>             <C>            <C>             <C>          <C>    

Revenues                      $6,284,809      $5,511,556     $4,890,962      $4,041,378   $3,348,419
Gain On Sales
  Of Investments                 599,251                                                     168,631
Provision For Valua-
   tion Adjustment
   and Impairment                      -        (659,000)                                   (258,744)

Net Income                     2,984,192       2,173,952      3,096,302      2,861,137     2,435,269

Net Income
  Applicable To
  Common Stock-
  Holders                      1,533,972         725,593      1,649,783      1,416,434       992,362

PER SHARE DATA:

Net Income Per
  Common Share:
  Basic                            $1.01           $0.50          $1.17          $1.04          $.74
  Diluted                          $1.00           $0.50          $1.16          $1.04          $.73
Cash Distribu-
  tions Per Share
  Of Common Stock                  $1.20           $1.20          $1.03           $.86          $.94
Cash Distributions
  Per Share Of
  Preferred Stock                  $1.60           $1.60          $1.60          $1.60         $1.60

BALANCE SHEET DATA:
Real Estate
 Investments, Net            $48,316,984     $42,889,213    $24,253,765    $10,996,534    $5,627,909
Mortgages and Notes
 Receivable                    5,943,450       6,049,033      7,564,716     16,096,224    17,274,039
Total Assets                  57,647,555      52,522,988     38,040,246     37,652,773    32,383,674
Mortgages Payable             20,545,247      16,846,921      6,590,154      6,983,647     2,753,700
Total Liabilities             26,336,680      21,987,633      7,532,267      7,680,937     3,360,236
Redeemable
 Convertible
 Preferred Stock              13,106,970      12,950,792     12,796,475     12,643,998     2,493,337
Shareholders' Equity          18,203,905      17,442,841     17,711,504     17,327,838    16,530,101

</TABLE>

<PAGE>



                          ONE LIBERTY PROPERTEIS, INC.
                       SUMMARY CONSOLDIATED FINANCIAL DATA

The  following  tables set forth the summary  unaudited  pro forma  consolidated
financial data for One Liberty  Properties,  Inc.  giving effect to the expected
purchase of 300 Gold Street in  Brooklyn,  New York as if it had occurred on the
dates indicated.

The  summary  unaudited  pro forma  consolidated  statement  of income  data are
presented as if the  transaction was consummated on January 1, 1997. The summary
unaudited pro forma balance sheet data are presented as if the  transaction  was
consummated on December 31, 1997.

The summary  unaudited pro forma  consolidated  financial data should be read in
conjunction   with,   and  is  qualified  in  its  entirety  by  the  historical
consolidated financial statements and notes thereto.


<PAGE>

<TABLE>
<CAPTION>

                                           ONE LIBERTY PROPERTIES, INC.
                                        SUMMARY CONSOLIDATED FINANCIAL DATA

                                                                             Pro Forma                Historical
                                                                            Year Ended                Year Ended
                                                                          December 31, 1997        December 31, 1997
                                                                          -----------------        -----------------
                                                                             (Unaudited)
                                                                   
OPERATING DATA:
<S>                                                                         <C>                        <C>    
Revenues:
    Rental income                                                           $  6,184,656               $ 5,341,491
    Interest from related parties                                                832,579                   832,579
    Interest and other income                                                    104,739                   110,739
                                                                           -------------               -----------
                                                                               7,121,974                 6,284,809
                                                                            ------------                ----------

Expenses:
    Depreciation and amortization                                              1,157,345                 1,023,345
    Interest - mortgages payable                                               1,854,626                 1,517,126
    Interest - bank                                                              389,105                   210,305
    Leasehold rent                                                               288,833                   288,833
    General and administrative                                                   629,420                   629,420
                                                                            ------------               -----------
                                                                               4,319,329                 3,669,029
                                                                             -----------                ----------

Income before gain on sale of real
    estate and minority interest                                               2,802,645                 2,615,780

Gain on sale of real estate                                                      599,251                   599,251
                                                                            ------------               -----------

Income before minority interests                                               3,401,896                 3,215,031

Minority interest                                                               (250,839)                 (230,839)
                                                                            -------------              ------------

Net income                                                                   $ 3,151,057               $ 2,984,192
                                                                             ===========               ===========

Calculation of net income applicable to common stockholders:
    Net income                                                               $ 3,151,057               $ 2,984,192
    Less dividends and accretion on preferred stock                            1,450,220                 1,450,220
                                                                            ------------              ------------

Net income applicable to common stockholders                                 $ 1,700,837               $ 1,533,972
                                                                             ===========               ===========

Net income per common share:
    Basic                                                                $          1.12            $         1.01
                                                                         ===============            ==============
    Diluted                                                              $          1.12            $         1.00
                                                                         ===============            ==============

BALANCE SHEET DATA:

Total real estate investments, net                                           $55,016,984               $48,316,984
Mortgages receivable                                                           5,943,450                 5,943,450
Total assets                                                                  64,147,555                57,647,555
Total liabilities                                                             32,836,680                26,336,680
Redeemable Convertible Preferred Stock                                        13,106,970                13,106,970
Total Stockholder's Equity                                                    18,203,905                18,203,905



</TABLE>







<PAGE>

                       INVESTMENT CONSIDERATIONS

              In addition to other  information in this Prospectus the following
factors should be considered carefully in evaluating an investment in the shares
of Common Stock offered by this Prospectus.

Risks Associated With Indebtedness
              Leverage  As of December  31,  1997 the  Company  had  outstanding
approximately  $20,545,000  in long term mortgage  indebtedness  and  $4,605,000
under its Revolving Credit facility.  Upon completion of the offering and use of
the proceeds contemplated hereby, the ratio of debt to shareholders' equity will
be approximately ______________.

     Near Term Maturity of Indebtedness The Company is subject to risks normally
associated with debt financing,  including the risk that the Company's cash flow
will be  insufficient to meet required  payments of principal and interest,  the
risk that existing  indebtedness on the Properties (which in most cases will not
have been fully amortized at maturity) will not be able to be refinanced or that
the  terms of such  refinancing  will not be as  favorable  as the  terms of the
existing  indebtedness.  A portion of the Company's  mortgage  indebtedness will
become due by 2002, requiring payments of $4,238,000 in 1999,$1,139,000 in 2000,
$256,000 in 2001 and $1,559,000 in 2002. From 1998 through 2008 the Company will
have to refinance an aggregate of $18,973,000.

              Because only a small  portion of the  principal  of the  Company's
mortgage  indebtedness will be repaid prior to maturity and the Company does not
plan to retain sufficient cash to repay such  indebtedness at maturity,  it will
be necessary to refinance  debt through  additional  debt  refinancing or equity
offerings. If the Company is unable to refinance this indebtedness on acceptable
terms,  the Company may be forced to dispose of properties upon  disadvantageous
terms,  which might result in losses to the Company and might  adversely  affect
cash available for distributions to stockholders.  If prevailing interest rates,
or other factors at the time of refinancing  result in higher  interest rates on
refinancing,   the  Company's  interest  expense  would  increase,  which  would
adversely  affect  the  Company's  payments  of  cash  distributions  to  Common
stockholders.   Further,   if  a  property  or   properties   are  mortgaged  to
collateralize payment of indebtedness and the Company is unable to meet mortgage
payments,  the property or properties  could be foreclosed upon by the mortgagee
with a  consequent  loss of income  and asset  value to the  Company.  Even with
respect to non-recourse  indebtedness,  the lender may have the right to recover
deficiencies from the Company in certain circumstances,  including environmental
liabilities.

              No Limitation on Debt. The governing instruments of the Company do
not contain any limitation on the amount of indebtedness  the Company may incur.
Accordingly,  the Board of  Directors  could  permit  the  Company to become too
highly leveraged, which could adversely affect the Company.

Real Estate Investment Risks
              General.  Income from real property  investments and the Company's
resulting  ability  to make cash  distributions  to Common  stockholders  may be
affected by the general  economic  climate,  by changes in the  national  and/or
regional  economic  climate,  competitive  factors,  changing consumer habits or
retailing  trends and changing  demographics and traffic  patterns.  In addition
real estate  values may be affected by such factors as  government  regulations,
interest  rate  levels,  availability  of  financing,  zoning or tax  laws,  and
potential liability under environmental and other laws.

              Dependence  on Rental  Income.  A  significant  percentage  of the
Company's income is derived from rental income from the Properties. As a result,
the  Company's  income and ability to make cash  distributions  to  stockholders
would be  adversely  affected  if the tenant of a material  property (a property
which accounts for more than 10% of the Company's aggregate gross revenues) or a
significant  number of  tenants  were  unable to meet their  obligations  to the
Company or if a significant  amount of space at the Company's  Properties became
vacant. In the event of a default by a tenant, the Company may experience delays
in  enforcing  its  rights  as  landlord  and may  incur  substantial  costs  in
protecting  its  investment.  The bankruptcy or insolvency of a major tenant may
have an adverse effect on the Company.

              Market   Illiquidity   Real  estate   investments  are  relatively
illiquid. Therefore, the Company is limited in its ability to vary its portfolio
in response to economic  changes and may  encounter  difficulty  in disposing of
properties when tenants vacate (either at the expiration of the applicable lease
or otherwise).

     Competition.  Numerous  companies  compete  with  the  Company  in  seeking
properties for acquisition.

              Investment  in  Mortgages.  Although the Company has  successfully
invested  in  mortgages  in the  past,  it has no  current  plans to  invest  in
mortgages. If the Company were to invest in mortgages in the future, it would be
subject to the risks of such investments,  which include the risk that borrowers
may not be able to make debt service  payments or pay principal when due and the
risk that the value of the mortgaged property may be less than the amount owed.

Adverse Consequences of Failure to Qualify as a REIT.

         Taxation as a Corporation. The Company believes that it has operated so
as to qualify as a REIT  under the  Internal  Revenue  Code  ("Code")  since its
organization.  Qualification as a REIT involves the application of technical and
complex  Code  provisions  for  which  there  are  only  limited   judicial  and
administrative interpretations. The determination of various factual matters and
circumstances not entirely within the Company's control may affect the Company's
ability to qualify as a REIT.  For  example,  in order to qualify as a REIT,  at
least  95% of the  Company's  gross  income  in any year  must be  derived  from
qualifying  sources  and the Company  must make  distributions  to  shareholders
aggregating  annually at least 95% of its REIT taxable income (excluding capital
gains).  In  addition,   no  assurance  can  be  given  that  legislation,   new
regulations,   administrative   interpretations  or  court  decisions  will  not
significantly change the tax laws with respect to qualification as a REIT or the
federal income tax consequences of such qualification. The Company is relying on
the opinion of Herrick, Feinstein LLP, tax counsel to the Company, to the effect
that the Company has been organized in conformity  with the  requirements  under
the Code and that the Company's  proposed  method of operation will enable it to
meet the  requirements  for  qualification  and taxation as a REIT. See "Federal
Income Tax  Considerations."  Such legal opinion is based on various assumptions
and factual  representations  by the Company  regarding the Company's ability to
meet the various  requirements for qualification as a REIT, and no assurance can
be given that actual operating results will meet these requirements.  Such legal
opinion is not binding on the Internal Revenue Service.

              If the Company  fails to qualify as a REIT,  it will be subject to
federal income tax (including  any  applicable  alternative  minimum tax) on its
taxable income at regular  corporate  rates and would not be allowed a deduction
in computing its taxable income for amounts distributed to its stockholders.  In
addition,  unless  entitled to relief under certain  statutory  provisions,  the
Company will be disqualified from treatment as a REIT for the four taxable years
following the year during which  qualification is lost. The additional tax would
significantly  reduce the cash flow available for  distribution to stockholders.
See "Federal Income Tax Considerations - Failure to Qualify."

              REIT Distribution Requirements and Potential Impact of Borrowings.
To obtain the favorable tax treatment  associated with REIT's  qualifying  under
the Code, the Company  generally will be required each year to distribute to its
stockholders  at least 95% of its net taxable income.  In addition,  the Company
will be subject to a 4% nondeductible excise tax on the amount, if any, by which
certain distributions paid by it with respect to any calendar year are less than
the sum of 85% of its  ordinary  income,  95% of its capital gain net income and
100% of its undistributed income from prior years.

              Difference in timing between the receipt of income, the payment of
expenses and the  inclusion of such income and the deduction of such expenses in
arriving at taxable income, or the effect of nondeductible capital expenditures,
the  creation  of  reserves or required  debt or  amortization  payments,  could
require  the  Company  to  borrow  funds  on a  short-term  basis  to  meet  the
distribution  requirements  that  are  necessary  to  achieve  the tax  benefits
associated with qualifying as a REIT. In such instances,  the Company might need
to borrow funds in order to avoid  adverse tax  consequences  even if management
believed that then prevailing market conditions were not generally favorable for
such borrowings.



<PAGE>



Risks Associated with Preferred Stock "Put" Option.

              The Company has 808,776 shares of Redeemable Convertible Preferred
Stock ("Preferred Stock") outstanding. The Preferred Stock affords the preferred
stockholders  the option to "put" the Preferred  Stock to the Company at a price
of $16.50 per share during the ninety day period  commencing July 1, 1999. It is
not  contemplated  that any  Preferred  Stock will be  converted to Common Stock
unless the  conversion  rate is favorable.  At the current  market price for the
Company's  Common  Stock,  the  conversion  rate  is  not  favorable.  Preferred
stockholders  may  determine to retain  Preferred  Stock because of the dividend
rate ($1.60 per annum per share) and/or because of the conversion  feature.  See
"Description of Capital Stock,  Preferred Stock." However,  if all the Preferred
Stockholders  exercise  the  "put"  option  the  cost  to the  Company  will  be
$13,344,804.  The  Company  may be  forced  to borrow  funds,  on a  secured  or
unsecured  basis,  to fund the  payment due as a result of exercise of the "put"
option or might have to dispose of properties on disadvantageous  terms to cover
such  payment.  There is no  assurance  that  loans will be  available  for this
purpose,  when the funds are required, or that interest rates will be acceptable
at that time.

Environmental Risks

              Under  various  federal,  state and  local  laws,  ordinances  and
regulations,  an owner or operator of real estate may be required to investigate
and clean up hazardous or toxic substances or petroleum product releases at such
property and may be held liable to a governmental entity or to third parties for
property  damage and for  investigation  and  clean-up  costs  incurred  by such
parties in connection with contamination. The cost of investigation, remediation
or removal of such  substances  may be  substantial,  and the  presence  of such
substances, or the failure to properly remediate such substances,  may adversely
affect the owner's ability to sell or rent such property or to borrow using such
property  as  collateral.  In  connection  with  the  ownership,  operation  and
management  of real  properties,  the  Company  may be  considered  an  owner or
operator of such  properties or as having arranged for the disposal or treatment
of hazardous or toxic substance and,  therefore,  potentially liable for removal
or  remediation  costs,  as well  as  certain  other  related  costs,  including
governmental  fines and injuries to persons and  property.  For a more  complete
discussion  of   environmental   regulation   affecting  the   Properties,   see
"Properties-Environmental Matters."

              Management  believes that environmental  studies made with respect
to  substantially  all  of  the  Properties  have  not  revealed   environmental
liabilities that would have a material adverse effect on the Company's business,
results of operations  and liquidity.  However,  no assurances can be given that
existing  environmental studies with respect to any of the Properties reveal all
environmental liabilities, that any prior owner of a Property did not create any
material  environmental  condition not known to the Company,  or that a material
environmental condition does not otherwise exist (or may exist in the future) as
to any one or more Properties.  If such a material environmental  condition does
in fact exist (or exists in the  future),  it could have an adverse  impact upon
the Company's financial condition, results of operations and liquidity.

Conflicts of Interest

           The  Company's  policy is that it will not engage in any  transaction
with any director,  officer,  principal  stockholder or affiliate of a director,
officer or  principal  stockholder  without  the  approval  of a majority of the
directors of the Company, including a majority of the unaffiliated directors. In
addition,  the Company will not acquire a property from or dispose of a property
to any director,  officer or principal  stockholder  or affiliate of a director,
officer or principal stockholder without a "fairness" or similar opinion from an
investment  banker  or real  estate  appraiser  that  the  transaction  is fair,
competitive  and  commercially  reasonable and the approval of a majority of the
unaffiliated directors.  Reference is made to the caption "Certain Relationships
and Related  Transactions" for a discussion of transactions  between the Company
and entities  affiliated with officers,  directors or principal  stockholders of
the Company or affiliates thereof.

           There is no assurance that the Company's conflicts of interest policy
has or will  successfully  eliminate  the  influence of  potential  conflicts of
interest,  and if they are not  successful,  decisions  could be made that might
fail to reflect fully the interests of all stockholders.

Dependence on Key Personnel

           The Company is dependent on the efforts of Fredric H. Gould, Chairman
of the Board, and Matthew Gould, President and Chief Executive Officer.  Neither
devotes full time to the affairs of the Company, but both devote such time as is
necessary to carry out their respective  duties.  Loss of the services of either
of them could have an adverse effect on the business of the Company. Neither has
an employment agreement with the Company.


<PAGE>


                              THE COMPANY

General

              The Company is a self  administered  and self  managed real estate
investment  trust ("REIT")  incorporated  under the laws of Maryland on December
20,  1982.  The primary  business  of the Company is to acquire,  own and manage
improved,  free standing,  commercial real estate operated by the lessee under a
long-term net lease. Its focus is the  acquisition,  ownership and management of
improved real property  leased to retail  businesses  under long term commercial
net leases.  The  Company,  from time to time,  will  acquire  and own  improved
commercial  real estate net leased to a  corporation  or  government  agency and
improved  real  property  (such as a multi  family  apartment  building,  office
building or industrial  building)  leased under a long-term lease to an occupant
or operator.  Under the typical net lease and long-term lease,  rental and other
payments to be made by the lessee are payable without diminution for any reason.
The lessee,  in addition to its rent  obligation,  is generally  responsible for
payment of all charges attributable to the property,  such as real estate taxes,
assessments,  water and sewer rents and  charges,  governmental  charges and all
utility and other charges incurred in the operation of the property. The lessee,
is also generally  responsible for maintaining the property,  including ordinary
maintenance  and  repair  and  restoration   following  a  casualty  or  partial
condemnation.  The rental provisions in a net lease transaction may include, but
may not be limited  to, rent  payable on a stepped  basis  (rentals  increase at
specified  intervals),  an indexed basis (rentals increase pursuant to a formula
such as the consumer price index),  a percentage  basis (minimum rental payments
plus additional  rentals in the form of  participation in the sales derived from
the business conducted at the property), or a combination of the foregoing.

Investment Policy

         The  Company's  business  strategy  is focused on  acquiring  improved,
commercial  property  subject to a long-term net lease which has scheduled  rent
increases.  The Company's investment policies, as articulated in its by-laws, as
amended, are as follows:

         Types of  Investments  - The Company is permitted to invest in any type
of real property,  mortgage  loans (and in both cases in interests  therein) and
other investments of any nature,  without  limitation,  provided such investment
does not adversely  affect the Company's  ability to qualify as a REIT under the
Internal  Revenue  Code.  No  limitation  is set on the number of  properties or
mortgage loans in which the Company may invest,  the amount or percentage of the
Company's  assets  which may be  invested  in any  specific  property  or on the
concentration  of investments in any geographic  area in the United States.  The
Company may consider  investments  in any type of real  property and in mortgage
loans secured by real property;  however as stated above, the current investment
policy of the Company is to invest in  improved,  commercial  real estate  under
long term net lease. The Company does not intend to make  construction  loans or
loans secured by mortgages on undeveloped  land.  Although it has not done so in
the past, the Company may issue  securities in exchange for properties which fit
its  investment  criteria.  The Company  intends to pursue a national  operating
strategy,  but does not intend to  purchase  properties  located  outside of the
United States.

             After  termination  of any lease  relating to any of the  Company's
properties (either at lease expiration or early  termination),  the Company will
seek to relet or sell such  property in a manner which will  maximize the return
to the Company,  considering the income and residual potential of such property.
The Company may also  consider  the sale or other  disposition  of any  property
prior to  termination  of the relevant  lease if such sale or other  disposition
appears  advantageous.  The Company may take purchase money  obligations as part
payment in lieu of cash in  connection  with any sale and may take into  account
local  custom and  prevailing  market  conditions  in  negotiating  the terms of
repayment.  It will be the  Company's  policy to use any cash  realized from the
sale or other  disposition  of  properties,  net of required  payments under its
credit  facility and net of required  distributions  to shareholders to maintain
its REIT status, to acquire additional properties.

         Incurrence of Debt - The  directors of the Company,  in the exercise of
their  business  judgment,  are permitted to determine the level of debt and the
terms and conditions of any financing or refinancing.  There is no limitation on
the level of debt which the Company may incur.  The Company  borrows money, on a
secured  and  unsecured  basis,  the  proceeds  of which  are used for  property
acquisitions and for working capital purpose.

         The  investment  objectives  of the  Company  are  (i) to  protect  the
Company's  capital;  (ii) to provide  current  income;  and (iii) to provide the
opportunity  for  increases in income and capital  appreciation.  In  evaluating
potential net lease investments,  the Company considers, among other factors (i)
the  intrinsic  value of the  property,  given its location and use,  (ii) local
demographics  (population,  occupancy levels, rental trends), (iii) the lessee's
adequacy  from a  financial  point of view to meet  operational  needs and lease
obligations,  (iv) the return on equity to the Company,  and (v)  potential  for
capital  appreciation.  The  intrinsic  value of the property,  essentially  its
location and the local demographics, are given greater weight in the acquisition
process than the tenant's  credit  worthiness,  although the tenant's  financial
condition  is a  factor  given  significant  consideration  in  the  acquisition
process.

             From time to time, the Company may invest in shares of another REIT
or in the shares of an entity not involved in real estate investments,  provided
that any such  investment  does not adversely  affect the  Company's  ability to
qualify as a REIT under the  Internal  Revenue  Code.  If the Company  makes any
investments  in  shares  of  another  entity  in the  future,  it will  make the
investment  in such a way that it will not be treated as an  investment  company
under  the  Investment  Company  Act of 1940.  The  Company  does not  intend to
underwrite the securities of other issuers.


<PAGE>


Credit Agreement

             On March 1,  1996  the  Company  entered  into a  revolving  credit
agreement ("Credit  Agreement") with Bank Leumi Trust Company of New York ("Bank
Leumi").  Borrowings  under the Credit Agreement are used to provide the Company
with funds to acquire properties. The Credit Agreement matures February 28, 1999
with a right for the Company to extend the Credit  Agreement  until February 29,
2000. Bank Leumi has agreed to advance up to $5,000,000 on a revolving basis and
has agreed to a total $15,000,000  facility  (including the $5,000,000 that Bank
Leumi has committed for) on a pro rata participating basis. In June, 1997, First
Bank of the  Americas  (now  Commercial  Bank of New York)  joined in the Credit
Agreement to the extent of $4,000,000. Accordingly, the total availability under
the  Credit  Agreement  is  $9,000,000  and can be  increased  to a  maximum  of
$15,000,000  either by  adding  other  banking  institutions  or by the  present
participants  increasing the extent of availability  under the Credit Agreement.
The Company pays interest  under the Credit  Agreement at the rate of prime plus
1/2% on funds  borrowed on an interest only basis,  plus a 1/4% servicing fee on
the  outstanding  balance to Bank Leumi.  Net proceeds of certain  events (e.g.,
sale of property, financing of properties) must be applied to reduce the loan.

             As  collateral  for any  advances  taken by the  Company  under the
Credit Agreement,  the Company has pledged the stock of each of its subsidiaries
and the wrap around  mortgage  the Company  holds on a property  located on East
16th Street in New York City (see "Mortgages Receivable" below). The Company has
agreed to maintain at least $250,000 on deposit with Bank Leumi.

             The Credit Agreement  contains  affirmative and negative  covenants
including a covenant that (i) through February 28, 1999 the Company's net worth,
as defined,  will not be less than the greater of $28,000,000  and two times the
revolving credit loans  outstanding and thereafter the $28,000,000  increases to
$30,000,000;  (ii) that cash flow, as defined,  for each fiscal year through the
1998 fiscal year shall be at least $3,000,000, increasing to $3,4000,000 for the
1999  fiscal  year and  thereafter,  and (iii) at least two of Fredric H. Gould,
Matthew  J.  Gould and  Jeffrey A.  Gould  shall be  involved  in the day to day
management of the Company.

Mortgages Receivable

             In 1992 and 1993,  during a  downturn  in the real  estate  markets
nationally,  the Company took advantage of opportunities  to purchase  mortgages
receivable at a discount and to originate a mortgage loan, all of which resulted
in the Company generating above average yields to maturity.  The Company has not
acquired or originated any mortgages  receivable  since January,  1995. The only
significant  mortgage  receivable  held at  December  31, 1997 is  described  as
follows:

     - On July 30, 1993, the Federal Deposit Insurance Corporation ("FDIC") sold
to an entity related to the Company,  a $23,000,000 first mortgage secured by an
office building located on East 16th Street in Manhattan, New York. The sale was
made by the  FDIC  pursuant  to  public  auction.  The  successful  bidder  paid
$19,000,300  for the  mortgage,  which carries an interest rate of 8% per annum.
The office  building  which secures this  mortgage is owned by a partnership  in
which Gould Investors L.P., an affiliated  entity, is a general partner and owns
substantially all partnership interests.  See "Certain Relationships and Related
Transactions"  for a discussion of the  affiliation of Gould  Investors L.P. and
certain  persons   affiliated  with  Gould  Investors  L.P.  with  the  Company.
Simultaneously  with the closing an unrelated  party advanced  $13,181,000,  the
Company  advanced  $6,080,000  (including  closing costs),  and the mortgage was
severed into a first mortgage of $13,181,000 paying interest at 9-1/2% per annum
held by such unrelated party and a subordinate  wrap mortgage of $9,819,000 held
by the  Company.  Both the first  mortgage and wrap  mortgage  mature in 2005 at
which  time the  first  mortgage  will have been  fully  amortized  and the wrap
mortgage  will  have  a  principal  balance  of  approximately  $4,000,000.  The
principal  balance of the wrap  mortgage  held by the Company was  $7,974,030 at
December  31, 1997 and the book  balance,  after  discount,  was  $5,653,412  at
December 31, 1997.

     The building  which secures the first mortgage and the wrap mortgage is net
leased  to the City of New  York.  The lease  expires  in 2005 with one  renewal
option of five years.  The City has a limited right to terminate the lease.  The
first mortgage and the wrap mortgage are nonrecourse.

                                 PROPERTIES

             The Company, at December 31, 1997, owned fee title to 36 properties
and a "sandwich" lease position with respect to one property.  The 36 properties
(referred to herein  collectively  as the  "Properties"  and  individually  as a
"Property") are located in 14 states. A limited liability company,  in which the
Company is the  principal  member,  has  entered  into  contract  to  purchase a
property  located in Brooklyn,  New York for a consideration  of $6,700,000 (see
"Additional Information Concerning Certain of the Properties" under this caption
for a description of this property).


<PAGE>

<TABLE>
<CAPTION>



             The  following  sets  forth  certain  information  relating  to the
Company's Properties.
                                                                                                                   RENEWAL
                                                                                   NET      CURRENT                OPTIONS
                                                                                 RENTABLE   ANNUAL    EXPIRATION   (NUMBER
PROPERTY LOCATION         TENANT             PROPERTY TYPE        LAND AREA      SQ. FT.    RENT      DATE        OF YEARS)
- -----------------         ------             -------------        ---------      -------    ----      ----        ----------
<S>                      <C>                 <C>                  <C>            <C>       <C>       <C>            <C>
 
I45 Service Road and
Mount Houston Road                           Freestanding                                                           5 (25
Houston, TX              The Kroger          Retail               2.665 Acres    38,448    $149,947  3/7/00         years)
                         Company


5600 Britton Pkwy.       Kittle's Home       Freestanding                                                           5 (25
Columbus, OH             Furnishing Center,  Retail               6.228 Acres    97,328    $738,764  11/30/2011     years)
                                    Inc.(1)


13751 S. Tamiami         Barnes & Noble      Freestanding                                                           4 (20
Trail, Ft. Myers, FL     Superstores,Inc.    Retail               31,315 Sq.Ft.  29,993    $467,000   1/31/17       years)
                                    (2)


1987 Mt. Zion Rd.        The Sports          Freestanding                                                           4 (20
Clayton County, GA       Authority           Retail               5.5 Acres      50,400    $390,600   10/31/14      years)
                         Inc.


9000 E. Peakview Ave.    Gart Bros.          Freestanding                                                           3 (15
Greenwood Village, CO    Sporting Goods      Retail               3.2 Acres      45,000    $423,000   1/31/16       years)
                         Company

490 Oakbend Drive        Just For            Freestanding                                             10/31/16       2 (10
Lewisville, TX           Feet, Inc.          Retail               1.9768 Acres   21,043    $355,559                  years)


6933 Lee Highway         K Mart              Freestanding                                                            8 (40
Chattanooga, TN          Corporation(3)      Retail               6.3 Acres      72,897    $399,238   11/30/06       years)


1st Ave. NE & Hwy. 100   Ultimate            Freestanding                                                            4 (20
Cedar Rapids, IA         Akquisition Corp.   Retail               1.52 Acres     15,400    $157,850   6/30/15        years)
                         (4)



                                                                                                                     RENEWAL
                                                                                   NET      CURRENT                  OPTIONS
                                                                                 RENTABLE   ANNUAL   EXPIRATION      (NUMBER
PROPERTY LOCATION        TENANT              PROPERTY TYPE        LAND AREA      SQ. FT.     RENT      DATE          OF YEARS)
- -----------------        ------              -------------        ---------      -------     ----      ----          ---------

900 Central Texas Hwy.   Hollywood           Freestanding                                                            2 (10
Killeen, TX              Entertainment Corp. Retail               48,177 Sq.Ft.  8,000     $141,200   6/30/10        years)



US Highway 59            Hollywood           Freestanding                                                            2 (10
Rosenberg, TX            Entertainment Corp. Retail               34,000 Sq.Ft.  8,000     $111,800   1/31/10        years)


                                             Gasoline Svc.
                                             Station with
5600 S. Cedar Street     Total               Freestanding                                                            2 (20
Lansing, MI              Petroleum, Inc.     Retail               53,733 Sq.Ft.  7,807     $69,148    5/31/11        years)


                                             Gasoline Svc.
                                             Station with
4384 Kalamazoo Ave.      Total               Freestanding                                                            2 (20
Kentwood, MI             Petroleum, Inc.     Retail               45,745 Sq.Ft.  6,434     $45,969    5/31/11        years)


                                             Gasoline Svc.
                                             Station with
1499 S. Lincoln Road     Total               Freestanding                                                            2 (20
Flint, MI                Petroleum, Inc.     Retail               59,242 Sq.Ft.  7,335     $91,216    5/31/11        years)


                                             Gasoline Svc.
                                             Station with
1504 Center Avenue       Total               Freestanding                                                            2 (20
Essexville, MI           Petroleum, Inc.     Retail               68,882 Sq.Ft.  6,980     $57,966    5/31/11        years)

                                             Gasoline Svc.
                                             Station with
112 Ashman Circle        Total               Freestanding                                                            2 (20
Midland, MI              Petroleum, Inc.     Retail               24,000 Sq.Ft.  6,067    $78,763     5/31/11        years)


<PAGE>




                                                                                                                  RENEWAL
                                                                                   NET     CURRENT                OPTIONS
                                                                                 RENTABLE  ANNUAL    EXPIRATION   (NUMBER
PROPERTY LOCATION        TENANT               PROPERTY TYPE        LAND AREA     SQ. FT.    RENT       DATE       OF YEARS)
- -----------------        ------               -------------        ---------     -------    ----       ----       ---------

                                              Gasoline Svc.
                                              Station with
6500 Pierson Road       Total                 Freestanding                                                           2 (20
Flint, MI               Petroleum, Inc.       Retail               74,910 Sq.Ft. 13,145   $99,044     5/31/11        years)


                                              Gasoline Svc.
                                              Station with
7492 Gratiot Road       Total                 Freestanding                                                           2 (20
Saginaw, MI             Petroleum, Inc.       Retail               63,557 Sq.Ft. 8,781    $61,490     5/31/11        years)


                                              Gasoline Svc.
                                              Station with
2046 28th Street        Total                 Freestanding                                                           2 (20
Wyoming, MI             Petroleum, Inc.       Retail               75,080 Sq.Ft. 10,506   $65,292     5/31/11        years)


                                              Gasoline Svc.
                                              Station with
901 South US 27         Total                 Freestanding                                                           2 (20
St. Johns, MI           Petroleum, Inc.       Retail               36,382 Sq.Ft. 6,588    $77,929     5/31/11        years)

                                              Gasoline Svc.
1050 Columbia Ave.      Total                 Station with
Battle Creek, MI        Petroleum, Inc.       Freestanding                                                           2 (20
                                              Retail               30,451 Sq.Ft. 6,813    $68,982     5/31/11        years)


                                              Gasoline Svc.
                                              Station with
1988 South Cedar        Total                 Freestanding                                                           2 (20
Imlay City, MI          Petroleum, Inc.       Retail               66,278 Sq.Ft. 8,883    $98,865     5/31/11        years)



<PAGE>



                                                                                                                     RENEWAL
                                                                                   NET      CURRENT                  OPTIONS
                                                                                 RENTABLE   ANNUAL   EXPIRATION      (NUMBER
PROPERTY LOCATION       TENANT                PROPERTY TYPE        LAND AREA     SQ. FT.    RENT       DATE          OF YEARS)
- -----------------       ------                -------------        ---------     -------    ----       ----          ---------

                                              Gasoline Svc.
                                              Station with
279 Baldwin Street      Total                 Freestanding                                                           2 (20
Jennison, MI            Petroleum, Inc.       Retail               62,795 Sq.Ft. 8,767      $60,125     5/31/11        years)

                                              Gasoline Svc.
                                              Station with
3210 Plainfield Ave.    Total                 Freestanding                                                           2 (20
Grand Rapids, MI        Petroleum, Inc.       Retail               44,283 Sq.Ft. 7,869      $55,911     5/31/11        years)

119 Madison Avenue      Stamford              Multifamily                       126 rental
New York, NY            Realty                Apt. House/          14,658 Sq.Ft.units and   $550,000    2/28/38        --
                        Associates,           Retail                            6 retail
                        Inc.(5)                                                  stores

                                                                                 375,000 Sq.
                                                                                 Ft. + 21,000
7007 N.W. 37 Ave.       United States         Industrial                         Sq.Ft.                                2 (30
Miami, FL               Cold Storage, Inc.    Building(6)          12.5 Acres    Mezzanine   $425,000   4/30/10        years)

                                                                                 Two-Screen
                                                                                 Theatre
2131 6th Avenue         Twin                  Freestanding                       Containing
Seattle, WA             78 Associates         Movie Theatre        19,480 Sq.Ft. 1,445 Seats $18,000   12/31/51        --
                        (7)

6660 Broughton Ave.     Woodside              Industrial                                                               3 (75
Columbus, OH            78 Associates         Building            246,936 Sq.Ft. 55,370      $42,000   6/30/04         years)
                        (7)




<PAGE>


                                                                                                                       RENEWAL
                                                                                   NET       CURRENT                   OPTIONS
                                                                                 RENTABLE    ANNUAL   EXPIRATION       (NUMBER
PROPERTY LOCATION       TENANT               PROPERTY TYPE        LAND AREA      SQ. FT.      RENT      DATE           OF YEARS)
- -----------------       ------               -------------        ---------      -------      ----      ----           ---------

                        Athens Food
US Hwy. 25 Bypass       Systems, Inc. an    Freestanding                                                               1 (10
Greenwood, SC           Arby Franchise      Retail               25,359 Sq.Ft.   2,755       $74,000   2/28/10         years)


8824 Ranier Avenue      Payless Shoe        Freestanding                                                               3 (15
Seattle, WA             Source, Inc. (8)    Retail               15,625 Sq.Ft.   3,038       $53,078   12/31/01        years)


1205 E. El Dorado St.   Payless Shoe        Freestanding                                                               4 (20
Decatur, IL             Source, Inc. (8)    Retail               24,396 Sq.Ft.   3,060       $46,000   12/31/01        years)


5670 W. 3500 St. S.     Payless Shoe        Freestanding                                                               3 (15
West Valley, UT         Source, Inc. (8)    Retail               16,563 Sq.Ft.   3,200       $56,733   12/31/01        years)


1101 Gartland Ave.      Payless Shoe        Freestanding                                                               1 (2
Nashville, TN           Source, Inc.        Retail               16,117 Sq.Ft.   3,053       $27,477   12/31/99        years)


329 E. 47th Street      Payless Shoe        Freestanding                                                               3 (15
Chicago, IL             Source, Inc. (8)    Retail               3,500 Sq.Ft.    3,065       $41,496   12/31/01        years)

2818 N. Court Road      Freestanding                                                                                   2 (6
Ottumwa, IA             Hy-Vee, Inc.        Retail               13,020 Sq.Ft.   3,072       $19,200   12/31/99        years)


2837 E. Ledbetter Dr.   Abdelsalam          Freestanding                                                               1 (5
Dallas, TX              Salaheddin          Retail               14,270 Sq.Ft.   3,060       $21,600   6/30/02         years)


628 W. 14th Street                          Freestanding
Chicago Heights, IL     Vacant (9)          Retail               14,028 Sq.Ft.   3,062           --         --           --


951 State Avenue                            Freestanding
Kansas City, KS         Vacant (9)          Retail               17,875 Sq.Ft.   3,120           --         --           --


</TABLE>

<PAGE>



     (1) Masco Corporation  guarantees 25% of the basic rent during the original
lease term.

     (2) The lease is guaranteed by Barnes & Noble, Inc.

     (3) KMart Corporation has subleased the entire space to Rhodes, Inc.

     (4) This lease is guaranteed by Ultimate Electronics, Inc.

     (5) If tenant  converts the property to  cooperative  ownership,  the lease
term is extended for 150 years from the date of conversion.

     (6) The Company holds a "sandwich" lease position. It is the tenant under a
master lease and Landlord under an operating lease.

     (7) The Company leases these  properties to unrelated  third  parties.  The
Seattle  property is leased by the Company's  tenant to United  Artists  Theatre
Circuit, Inc., and the Columbus Property to the Kroger Company.

     (8) The May  Department  Store Company was the original  tenant under these
leases and remains contingently liable under these leases.

     (9) Formerly occupied by Payless Shoes Source,  Inc., whose lease for these
properties expired on December 31, 1996 without renewal.

<PAGE>





Additional Information Concerning Certain Of The Properties

             As of December  31, 1997,  the  following  Properties  owned by the
Company (and one Property which a limited liability company in which the Company
is the principal member has contracted to acquire)either  had a book value equal
to or greater  than 10% of the total  assets of the  Company or  revenues  which
accounted for more than 10% of the Company's aggregate gross revenues.

Columbus, Ohio Property

Description of Columbus, Ohio Property

             The Columbus,  Ohio  Property,  constructed  in 1996, is located at
5600 Britton  Parkway,  West of 1-270.  The property is in a suburb of Columbus,
approximately 12 miles Northwest of downtown Columbus.  This 6.228 acre property
is improved with a 97,378 square foot furniture  showroom/retail store, of which
93,978 is located on grade and 3,400 is  mezzanine  office  space.  The property
contains 270 parking spaces.

Description of Columbus, Ohio Property Lease

Lease Term The  Property  is leased to Kittles'  Home  Furnishing  Center,  Inc.
("Kittles")  for a fifteen year term expiring  November 30, 2011. The Tenant has
five successive five year renewal options.

     Amounts  Payable Under the Columbus,  Ohio Lease The basic annual rental is
$738,764 through November 1999,  increasing to $807,267 per annum for the period
December  1999 to November  2002 and  increasing  every  three years  thereafter
during the original term.

             The lease is a triple net lease and  requires the Tenant to pay, in
addition to basic annual rent,  all real estate taxes,  assessments,  insurance,
common area maintenance and structural and non-structural repairs.

Maintenance  and  Modifications  The Tenant is required to keep the  Property in
good condition and repair,  including all structural and non-structural portions
(roof, foundations, floors, building systems) and all sidewalks, landscaping and
driveways.

             The Tenant is precluded from making any  structural  alterations to
the building and building systems, and to the exterior of the building,  without
Landlord's  prior consent which is not to be  unreasonably  withheld or delayed.
Tenant  is  permitted  to  make  interior  non-structural   alterations  without
Landlord's consent,  subject to the satisfaction of certain conditions specified
in the lease.

Insurance Landlord is required to carry fire, extended coverage,  vandalism, and
malicious mischief and similar risk insurance  insuring the Property  (excluding
Tenants merchandise,  trade fixtures, equipment and other personal property) for
the full  replacement  value.  Tenant is to reimburse  Landlord  for  Landlord's
annual premium costs.
Tenant is required to carry liability insurance.

Damage to or Condemnation of Columbus,  Ohio Property If the building is damaged
or destroyed by fire or other casualty Landlord, within 120 days, is required to
commence  repair and within 210 days restore the building to  substantially  the
condition it was in prior to the casualty.

       In the event any portion of the  building  is taken by eminent  domain so
that Tenant is unable to carry on its business in substantially  the same manner
as prior to the taking, then the lease shall terminate at the election of either
Landlord  or  Tenant.  If  more  than  20% of  the  parking  area  is  taken  by
condemnation,  Tenant  has the  right to  terminate  the lease as of the date of
taking. If, after a taking by eminent domain,  neither Landlord or Tenant elects
to terminate  the lease,  Tenant shall remain in the portion of the building not
taken,  Landlord is required to restore the remaining portion to a complete unit
of like  quality  and  character  and rental  payments  are to be adjusted on an
equitable  basis. If Landlord is required to restore it is not required to spend
more for the restoration that it received in the condemnation as an award,  less
any amount paid to a mortgagee.

Mortgage

             In December,  1997 the Company  obtained a $4,325,000  non-recourse
first  mortgage  loan from Lehman  Brothers  Holding,  Inc. The  mortgage  bears
interest at 7.33% per annum and matures in December, 2007. The mortgage is being
amortized  based on a 30 year  amortization  schedule.  Assuming  no  additional
payments  are  made on the  principal  in  advance  of the  maturity  date,  the
principal balance due at maturity will be approximately $3,800,000.  The Company
has the option of prepaying this mortgage in whole or in part provided it pays a
prepayment premium based on a yield maintenance formula.

Total Petroleum Properties

Description of Total Petroleum Properties
             Although  the  Total  Petroleum   Properties  consist  of  thirteen
separate  properties  located  in  various  towns  and  cities  in the  State of
Michigan,  they are considered as one property for the purpose of determining if
they are "materially important" real properties.  The Total Petroleum Properties
are all service stations and include  gasoline  pumping islands,  a service area
and a retail building used as a convenience store.

Description of Total Petroleum Leases

             Lease Term The Total  Petroleum  Properties  have 13  separate  but
identical leases dated as of May 15, 1991 (Total Petroleum Leases).  The primary
lease  term for the Total  Petroleum  Properties  is 20 years  ending on May 31,
2011. Total Petroleum has the right to extend the leases for two 10 year renewal
terms, but the renewal option can only be exercised on an all or none basis. The
Total Petroleum Leases contain a cross default  provision which provides that on
a monetary  default  resulting in the termination of a lease, the Landlord has a
right to terminate any or all of the other leases.

             Amounts  Payable  under the Total  Petroleum  Leases  The  combined
annual rent for all 13 properties is $912,456  through May 14, 1998,  increasing
by 3% each May 15th throughout the term of the lease. The leases are net leases,
which requires Total to pay all real estate taxes, assessments,  and all utility
charges.

             Maintenance and Modifications  Total Petroleum is required,  at its
expense,  to  maintain  the Total  Petroleum  Properties  in good  repair and is
responsible to keep each property in reasonably clean  condition.  The Tenant at
its  sole   expense  may  make  any   non-structural   alterations,   additions,
replacements or improvements to the property without the Landlord's consent. The
Tenant is required to obtain the Landlord's prior written consent for structural
alterations,  additions,  replacements or improvements which consent will not be
unreasonably withheld.

             Insurance Total Petroleum is required to maintain  insurance at its
expense providing for fire with standard extended risk coverage to the extent of
the  full  replacement   cost.  So  long  as  the  Tenant's  net  worth  exceeds
$100,000,000  the deductible may be that which is provided in Total  Petroleum's
master corporate insurance policy, and if its net worth falls below $100,000,000
then the deductible shall not exceed $250,000  without  Landlord's  consent.  In
Management's  opinion the Total Petroleum  Properties are adequately  covered by
insurance.

             Damage to or Condemnation of Property If any of the Total Petroleum
Properties is damaged or destroyed by fire or other  casualty  there is to be no
rent  abatement  and Total  Petroleum  is  required  to repair and  restore  the
premises in a reasonable diligent manner. If, however, the premises are rendered
untenantable,  Total  Petroleum  may terminate the lease in which event it shall
pay to the Company an amount sufficient to restore the premises to the condition
existing  as of the  date  the  lease  was  executed,  reasonable  wear and tear
excepted.

             If  all  or  any  part  of  any  of  the  properties  is  taken  by
condemnation  so as to render the remaining  portion of the property  unsuitable
for  Tenant's  business,  then the rent due under the lease  shall be  equitably
adjusted  until such time as the Tenant  provides  Landlord with written  notice
that it elects to terminate  the lease.  If however,  the Tenant does not vacate
the property within ninety days of such taking then it is conclusively  presumed
that such taking is not extensive  enough to render the premises  unsuitable for
Total  Petroleum's  business.  In the event of a  taking,  damages  awarded  are
payable as follows:  (i) Total  Petroleum  is entitled to a portion of the award
attributable  to the value of its leasehold and (ii) Landlord is entitled to the
value of its reversion. In allocating between the value of the leasehold and the
reversion, the value of improvements and betterments made by the Tenant is to be
equitably  divided  between  leasehold and reversion.  Each party is entitled to
file a claim in any condemnation proceeding.

             Option to Purchase  Total  Petroleum  has been granted an option to
purchase  all  locations  at fair  market  value,  excluding  the  value  of the
improvements made by it. This option may be exercised during the last six months
of the term of the lease.  Fair market value is to be determined by an appraisal
process.

             Right of First Refusal Total  Petroleum has been granted a right of
first  refusal to purchase a Total  Petroleum  Property from the Company for the
same purchase price and on the same terms and conditions as a bona fide offer to
purchase received by the Company from an unrelated party which is engaged in, or
plans to engage in the business of selling petroleum  products,  which offer the
Company intends to accept.

             Mortgage The Total Petroleum Properties are owned free and clear of
mortgages.

Gold Street, Brooklyn, New York Property

Purchase  Contact:  A limited  liability  company,  in which the  Company is the
principal  member,  has  entered  into a contract  to  purchase  the Gold Street
Property for a consideration of $6,700,000.  The closing is expected to occur in
April, 1998.

Description  of Gold  Street  Property  The Gold  Street  Property,  located  on
Flatbush Avenue and Gold Street in the downtown area of Brooklyn, New York, is a
66,000 square foot  training and office  facility  (six  stories),  located on a
15,000 square foot parcel of land containing 27 parking spaces.

Description of Gold Street Property Lease
Lease  Term:  The  Property  is leased to the New York  City  Transit  Authority
pursuant  to a net lease  which  commenced  on October  16,  1987 and expires on
October 15, 2002. As part of the consolidation of the Transit Police and the NYC
Police Department, the Property is now occupied by the NYC Police Department.

     Amount  Payable  Under the Lease The  annual  fixed rent under the lease is
$850,000.  The lease requires the Tenant to pay all real estate taxes, water and
sewer and utility charges.

Maintenance and  Modifications  Tenant is responsible,  at its cost and expense,
for the care of the Property and is to make all repairs,  interior and exterior,
and structural and non-structural;  however, Landlord is responsible (subject to
reimbursement  by Tenant,  as  described)  for repair to  structural  components
(footings,piers or buttresses,  columns,  beams, exterior walls and load bearing
walls).  Structural  components do not include building systems, roof or windows
and window  frames.  The Tenant is required to reimburse  Landlord for the first
$25,000 of repairs to  structural  components in each lease year on a cumulative
basis,  up to  $375,000  over the lease  term.  Tenant  cannot  make  structural
alterations  without  Landlord's prior consent,  which is not to be unreasonably
withheld, provided any such changes will not (i) change the nature or appearance
of the building,  (ii) change the rentable  square  footage,  (iii)  increase or
decrease  the size or change the shape of the  structure,  and/or (iv) cause any
structure  to be erected on the  parking  area.  Tenant can make  non-structural
interior changes and alterations  without  Landlord's consent but is required to
deliver to Landlord  copies of all  permits,  as-built  plans and an  architects
certification that the alterations are non-structural.

Insurance  Tenant is  self-insured.  Tenant  indemnifies  Landlord  against  all
damages and losses  (including  reasonable  attorneys  fees)  resulting from any
claim against Landlord regarding any item which is an obligation of Tenant under
the lease.

Damage  to Gold  Street  Property  In case of  damage  to or  total  or  partial
destruction of any improvements, Landlord, at its cost, shall either restore and
rebuild  or erect a new  building.  However,  if  there is total or  substantial
damage of the  improvement,  Landlord  has the option to cancel the lease on not
less than 150 days notice.

Mortgage  The  Company  intends to obtain a mortgage  secured by this  Property.
North Fork Bank has issued a commitment,  subject to the satisfaction of certain
conditions,  that it will lend $4,500,000  with respect to this Property,  at an
interest rate of 7.5% per annum and a 25 year amortization schedule, over a five
year term.

Term of Limited Liability Company

The Company will fund the purchase price and closing costs. A limited  liability
company will be formed to acquire title to the property. The other member of the
limited  liability  company will be the person who introduced the transaction to
the Company. The limited liability company's  organizational  documents have not
been  finalized.  It is  contemplated  that the minority  member will receive an
annual  distribution  of $20,000;  thereafter  the Company will receive all cash
flow until it has received repayment of its entire investment plus a 15% return;
thereafter  all cash flow will be  distributed  95% to the Company and 5% to the
minority member.


<PAGE>
<TABLE>
<CAPTION>


Lease Expirations
             The following table sets forth scheduled lease  expirations for all
leases for the Properties as of December 31, 1997.

                                                      Current
                                   Net Rentable       Annual        % of Rents
                                   Square Feet      Rents Under     Represented
Year of Lease   Number of Leases   Subject to        Expiring       By Expiring
Expiration        Expiring (1)    Expiring Leases    Leases (2)      Leases
- ----------        ------------    ---------------    ----------      ------
<S>                   <C>            <C>            <C>               <C>    
1998                  0                   -                 -             -
1999                  2               6,125         $  46,677         0.83%
2000                  1              38,448           149,947         2.68%
2001                  4              12,363           197,309         3.52%
2002                  1               3,060            21,600         0.39%
2003                  0                   -                 -             -
2004                  1              55,370            42,000         0.75%
2005                  0                   -                 -             -
2006                  1              72,897           359,640         6.42%
2007                  0                   -                 -             -
2008 and thereafter   2             923,494         4,783,471        85.41%
                                    -------         ---------        ------
                                  1,111,757         5,600,644          100%
                                  =========         =========          ====
</TABLE>

     (1) Lease  expirations  assume  tenants do not  exercise  existing  renewal
options.

     (2) Reflects  monthly base rent  provided for under terms of each  expiring
lease as in effect on December 31, 1997  multiplied by 12 and does not take into
account any contractual rent escalations.

     (3) The  Company's  two vacant  properties  are not  included  in the above
table.


<PAGE>





Indebtedness
             The following  table sets forth certain  information  regarding the
mortgage indebtedness of the Company as of December 31, 1997.
<TABLE>
<CAPTION>

                                 CURRENT
                       INTEREST PRINCIPAL PROJECTED ANNUAL  MATURITY   BALANCEDUE
PROPERTY LOCATION        RATE    AMOUNT   INTEREST PAYMENTS  DATE(1)  AT MATURITY
- -----------------        ----    ------   -----------------  -------  -----------
                                  (000)          (000)                    (000)
<S>                      <C>    <C>          <C>             <C>          <C>    

Columbus, OH             7.33%  $4,325       321             1/1/08       3,762
Fort Myers, FL           7.80%  $3,210       252             1/1/04       2,881
Clayton County, GA       8.45%  $2,363       198             9/1/06       1,960
Greenwood Village, CO    8.75%  $2,671       232             3/31/06      2,254
Lewisville, TX           8.75%  $1,572       135             1/1/17           0
Cedar Rapids, IA         8.5%   $  952       80              12/31/00       874
Killeen, TX              9.1%   $  715       64              8/14/02        667
Rosenberg, TX            8.55%  $  677       57              12/5/02        616
New York, NY             8.75%  $4,062       352             6/14/99      3,966
</TABLE>

(1) Assumes the Company  does not extend any  mortgage  pursuant to the terms of
the mortgage.



<PAGE>








Competition

        The  Company  faces  competition  for  the  acquisition  of  net  leased
properties from other REITs, investment companies,  insurance companies, pension
funds and private  individuals,  some of whom have  greater  resources  than the
Company.  The Company also faces indirect  competition  from  institutions  that
provide or arrange for other types of commercial financing,  such as traditional
mortgage financing and traditional bank financing. The Company believes that its
management's  experience in real estate,  mortgage lending,  credit underwriting
and transaction structuring allows it to compete effectively for properties.

Environmental Matters

        Under various federal,  state and local environmental laws,  regulations
and  ordinances,  current or former  owners of real  estate,  may be required to
investigate  and clean up hazardous or toxic  chemicals,  substances or waste or
petroleum products or waste (collectively,  "Hazardous  Materials") released on,
under, in or from such property, and may be held liable to governmental entities
or to third parties for certain damage and for  investigation and clean-up costs
incurred by such parties in connection with the release or threatened release of
Hazardous  Materials.  Such laws typically impose  responsibility  and liability
without regard to whether the owner knew of or was  responsible for the presence
of Hazardous  Materials,  and the liability under such laws has been interpreted
to be joint and several under such circumstances. The Company's leases generally
provide that the tenant is responsible for all  environmental  liability and for
compliance with environmental  regulations  relating to the tenant's operations.
Such a  contractual  arrangement  does not  eliminate  the  Company's  statutory
liability or preclude claims against the Company by governmental  authorities or
persons who are not a party to such an arrangement.  Contractual arrangements in
the  Company's  leases may provide a basis for the  Company to recover  from the
tenant damages or costs for which the Company has been found liable.

        The cost of investigation and clean-up of Hazardous Materials on, under,
in or from property can be substantial, and the fact that the property has had a
release of Hazardous  Materials,  even if remediated,  may adversely  affect the
value of the property  and the owner's  ability to sell or lease the property or
to borrow using the property as collateral. In addition, some environmental laws
create a lien on a property in favor of the  government for damages and costs it
incurs in  connection  with the  release  or  threatened  release  of  Hazardous
Materials,  and certain  state  environmental  laws provide that such a lien has
priority  over all  other  encumbrances  on the  property  or that a lien can be
imposed on other property owned by the responsible party.  Finally, the presence
of Hazardous  Materials on a property could result in a claim by a private party
for  personal  injury or a claim by a  neighboring  property  owner for property
damage.

        Other federal,  state and local laws and regulations  govern the removal
or encapsulation of  asbestos-containing  material when such material is in poor
condition  or in the event of building  remodeling,  renovation  or  demolition.
Still other federal,  state and local  statutes,  regulations and ordinances may
require the removal or upgrading of  underground  storage  tanks that are out of
service  or out of  compliance.  In  addition,  federal,  state and local  laws,
regulations and ordinances may impose prohibitions,  limitations and operational
standards on, or require permits, approvals and notifications in connection with
the  discharge of  wastewater  and other water  pollutants,  the emission of air
pollutants  and  operation  of  air  polluting  equipment,  the  generation  and
management   of  Hazardous   Materials,   and   workplace   health  and  safety.
Non-compliance  with  environmental  or health and safety  requirements may also
result  in the need to cease or alter  operations  at a  property,  which  could
affect the financial  health of a tenant and its ability to make lease payments.
Furthermore,  if there is a violation of such  requirement in connection  with a
tenant's  operations,  it is  possible  that the  Company,  as the  owner of the
property,  could  be held  accountable  by  governmental  authorities  for  such
violation and could be required to correct the violation.

        The  Company   typically   undertakes  an   investigation  of  potential
environmental  risks when evaluating an acquisition.  Where  warranted,  Phase I
and/or  Phase  II  assessments   are  performed  by  independent   environmental
consulting and engineering  firms. Phase I assessments do not involve subsurface
testing,  whereas  Phase II  assessments  involve  some  degree  of soil  and/or
groundwater  testing.  The Company may acquire a property which is known to have
had a release of Hazardous  Materials in the past, subject to a determination of
the  level of risk and  potential  cost of  remediation.  The  Company  normally
requires  property  sellers to  indemnify it against any  environmental  problem
existing  as of  the  date  of  purchase.  Additionally,  the  Company  normally
structures  its leases to require  the tenant to assume all  responsibility  for
environmental  compliance or environmental  remediation  relating to the tenants
operations at the Property.

        Except for the  environmental  remediation  undertaken by the Company at
the  Total  Petroleum  Properties,  the  Company  has not been  notified  by any
governmental authority of or become aware of non-compliance,  liability or other
claim in connection with any of the Properties.

        In 1991, when the Company entered into lease  agreements  relating to 13
Total Petroleum Properties, the Company deposited $2,000,000 with an independent
escrow agent,  to cover  remediation  costs relating to  environmental  problems
discovered at certain of the Total Petroleum  Properties.  The agreement between
the Company and Total  Petroleum  limits the Company's  maximum cost to $350,000
per location,  with any excess cost being the responsibility of Total Petroleum.
There are  currently  two locations  which will require  additional  remediation
efforts.  As of December 31, 1997 there is  approximately  $781,000  held by the
escrow agent, which the Company deems adequate.

<PAGE>



Regulations and Insurance

        Americans With  Disabilities  Act and Similar Laws.  Under the Americans
with  Disabilities Act of 1990 (the "ADA"),  all places of public  accommodation
are required to meet certain Federal  requirements  related to access and use by
disabled  persons.   These  requirements  became  effective  in  1992.  Although
management of the Company  believes that the  Properties  are  substantially  in
compliance  with present  requirements of the ADA, the Company has not conducted
and does not presently  intend to conduct an audit or investigation to determine
its  compliance.  There  can be no  assurance  that the  Company  will not incur
additional costs in complying with the ADA.

        Additional  legislation  may place further  burdens or  restrictions  on
owners with respect to access by disabled  persons.  The ultimate  amount of the
cost  of  compliance  with  the  ADA  or  such   legislation  is  not  currently
ascertainable, but are not expected to have a material effect on the Company.

        Insurance.  Under  substantially  all leases,  the Company's tenants are
responsible for providing  adequate  insurance on the Properties they lease. The
Company believes the Properties are covered by adequate fire, flood and property
insurance.

Legal Proceedings

        Neither the  Company nor the  Properties  are  presently  subject to any
material litigation nor, to the Company's knowledge,  is any material litigation
threatened against the Company or the Properties,  other than routine litigation
arising in the ordinary course of business,  which collectively are not expected
to have a  material  adverse  effect on the  business,  financial  condition  or
results of operations of the Company.

                             Use of Proceeds

        The  Company  intends  to use the  proceeds  derived  from  this  Rights
Offering, net of expenses of approximately $120,000, to repay debt of $4,605,000
due under its Credit  Agreement  and for  working  capital  purposes.  The funds
allocated to working  capital will be used primarily for property  acquisitions.
Pending use of such proceeds the Company will invest such proceeds in short term
income-producing   investments   which  are   consistent   with  the   Company's
qualification for taxation as a real estate investment trust.


<PAGE>


                 PRICE RANGE OF COMMON STOCK AND DISTRIBUTIONS

        The  Company's  Common Stock and  Preferred  Stock trade on the American
Stock  Exchange  under the symbols OLP and OLP Pr,  respectively.  The following
table sets forth the high and low  prices  for the  Common  Stock and  Preferred
Stock of the Company as  reported by the  American  Stock  Exchange  and the per
share cash  distributions  paid by the Company on the Common Stock and Preferred
Stock during each quarter of the years ended December 31, 1996 and 1997.

<TABLE>
<CAPTION>

                             COMMON STOCK                   PREFERRED STOCK
                                      DISTRIBUTIONS                     DISTRIBUTIONS
1996               HIGH    LOW          PER SHARE     HIGH     LOW        PER SHARE
- ----               ----    ---          ---------     ----     ---        ---------
<S>               <C>      <C>            <C>        <C>      <C>           <C>

First Quarter     14-1/8   13             $.30       16-7/8   16-1/4        $.40
Second Quarter    13-5/8   13-3/8         $.30       17       16-1/4        $.40
Third Quarter     13-1/2   12-5/8         $.30       16-7/8   16-1/4        $.40
Fourth Quarter    13-1/2   12-5/8         $.30*      17-1/8   16-1/4        $.40*


1997

First Quarter     13-3/4   12-3/4         $.30       17-5/8   16-1/2        $.40
Second Quarter    13-3/4   13-1/4         $.30       17-1/8   16-5/16       $.40
Third Quarter     14       13-1/8         $.30       17-7/8   16-1/2        $.40
Fourth Quarter    14-5/8   13-5/8         $.30*      17-7/8   16-7/8        $.40*

</TABLE>

     *A cash  distribution  of $.30 and $.40 was paid on the  Common  Stock  and
Preferred  Stock,  respectively,  on January 2 ,1997 and January 5, 1998.  These
distributions  are  reported  as being paid in the  fourth  quarter of the prior
year.


<PAGE>


     On  _______________,  1998,  the closing  sale price of the Common Stock as
reported by the American Stock Exchange was $________ per share.  As of March 2,
1998 the  approximate  number  of  holders  of record  of the  Common  Stock and
Preferred Stock was 397 and 175, respectively.

        In the future,  the Company's ability to make cash  distributions to its
stockholders  will be affected by a number of factors,  including  the  revenues
received  from its  Properties,  the  operating  expenses  of the  Company,  the
interest  expense  incurred  on  outstanding  indebtedness,  and the  ability of
tenants to meet their obligations under leases.
One or more of the  foregoing  factors  could  limit the  Company's  ability  to
maintain distributions at the current level.

        Management  believes  that the  amount of cash not  distributed  will be
sufficient to cover:  (i) costs  associated  with the renewal or  replacement of
current tenants as their leases expire, (ii) recurring capital expenditures that
will not be reimbursed by tenants and, (iii) unforeseen cash needs. The expected
amount  of  distributions  will not  allow  the  Company,  using  only cash from
operations,  to retire all of its debt when due, and  therefore the Company will
be  required  to  seek  additional  debt  or  equity  financings,   and/or  sell
Properties, to repay such debt.

        Distributions by the Company to the extent of its current or accumulated
earnings and profits for Federal  income tax  purposes,  other than capital gain
dividends,  will be taxable to stockholders as ordinary dividend income. Capital
gain  dividends   generally   will  be  treated  as  long-term   capital  gains.
Distributions  in excess of earnings and profits  generally will be treated as a
non-taxable  reduction  of the  stockholders'  basis in the stock to the  extent
thereof,  and thereafter as taxable gain.  Distributions  treated as non-taxable
reduction in basis will have the effect of deferring  taxation until the sale of
a  stockholder's  capital  stock.  For a  discussion  of the  tax  treatment  of
distributions  to holders of shares of capital  stock,  see "Federal  Income Tax
Considerations--Taxation of Taxable U.S. Stockholders."


<PAGE>

                             CAPITALIZATION

        The following table sets forth the Company's unaudited capitalization as
of  December  31,  1997,  after  giving  effect to Gould  Investors  L.P.  fully
exercising  its Basic  Subscription  Right  relating to 392,981 Shares of Common
Stock and exercising its  Over-Subscription  Privilege for 376,250  shares.  The
information set forth in the following table should be read in conjunction  with
the consolidated  financial  statements and notes thereto included  elsewhere in
this Prospectus,  as well as "Management's  Discussion and Analysis of Financial
Condition and Results of Operations."

<TABLE>
<CAPTION>

                                                                   December 31, 1997
                                                                   -----------------
                                                                 Historical   Pro Forma
                                                                 ----------   ---------
<S>                                                             <C>          <C>    
Mortgages and other notes payable                               $25,150,276  $20,545,248

Redeemable Convertible Preferred Stock (1)
        $1.00 par value, $1.60 cumulative annual
        dividend, 2,300,000 shares authorized;
        808,776 shares issued and outstanding                    13,106,970   13,106,975
Stockholders' equity(2)
  CommonStock,$1.00 par value,25,000,000 shares authorized;
  1,544,314 and 2,360,639 shares issued and outstanding,
  respectively                                                    1,561,450    2,330,681
  Paid-in capital                                                14,419,609   23,530,381
  Net unrealized gain on available-for-sale
     securities                                                     146,706      146,706
  Accumulated undistributed income                                2,076,140    2,076,140
                                                                  ---------    ---------
        Total stockholders' equity                               18,203,905   28,083,908
                                                                 ----------   ----------
             Total capitalization                               $56,461,151  $61,736,126
                                                                -----------  -----------
</TABLE>


     (1) The Preferred Stock has a stated  liquidation  preference of $16.50 per
share and is  convertible  into .825 of a share of Common Stock.  The holders of
the Preferred  Stock have a right to "put" it to the Company at $16.50 per share
during the ninety day period commencing July 1, 1999.

     (2) Does not  include  (i)  44,000  shares of  Common  Stock  reserved  for
issuance  under the 1989 and 1996 Stock Option Plans and (ii) 667,240  shares of
Common Stock reserved for issuance upon conversion of the Preferred Stock.


<PAGE>


SELECTED FINANCIAL DATA

     The following are highlights of the Company's  operations which are derived
from the  audited  financial  statements  of the  Company  for the  years  ended
December 31, 1997, 1996, 1995, 1994 and 1993.
<TABLE>
<CAPTION>


                                                     YEAR ENDED DECEMBER 31,
INCOME STATEMENT DATA        1997           1996            1995              1994              1993
- ---------------------        ----           ----            ----              ----              ----
<S>                      <C>             <C>             <C>                <C>             <C>    

- -Revenues                $6,284,809      $5,511,556      $4,890,962         $4,041,378      $3,348,419
- -Gain on Sale
 of Investments
 and Real Estate            599,251              --              --                 --         168,631
- -Provision for
 Valuation
 Adjustment and
 Impairment                      --        (659,000)             --                 --        (258,744)
- -Net Income               2,984,192       2,173,952       3,096,302          2,861,137       2,435,269
 Calculation of
 Net Income
 Applicable to
 Common
 Stockholders:
- -Net Income               2,984,192       2,173,952       3,096,302          2,861,137       2,435,269
- -Less: Dividends
  and Accretion
  on Preferred
  Stock                   1,450,220       1,448,359       1,446,519          1,444,703       1,442,907
- -Net Income
 Applicable
 to Common
 Stockholders            $1,533,972        $725,593      $1,649,783         $1,416,434        $992,362
- -Weighted Average
 Number of Common
 Shares
 Outstanding
  - Basic                 1,522,967       1,447,413       1,409,371          1,356,989       1,338,619
  - Diluted               1,529,203       1,459,198       1,423,361          1,365,143       1,353,935
- -Net Income Per
 Common Share: (Note a)
   -Basic                     $1.01            $.50           $1.17              $1.04            $.74
   -Diluted                   $1.00            $.50           $1.16              $1.04            $.73
- -Cash Distributions
 Per Share of:
  -Common Stock               $1.20           $1.20           $1.03               $.86            $.94
  -Preferred Stock            $1.60           $1.60           $1.60              $1.60           $1.60
</TABLE>

(a)      The  earnings  per share  amounts  prior to 1997 have been  restated as
         required to comply with Statement of Financial Accounting Standards No.
         128,  Earnings Per Share. For further  discussion of earnings per share
         and the impact of Statement  No. 128,  see Note 2 to the  Consolidated
         Financial Statements.


<PAGE>
<TABLE>
<CAPTION>


                                                        DECEMBER 31,
STATEMENT DATA               1997            1996              1995              1994              1993
- --------------               ----            ----              ----              ----              ----
<S>                      <C>             <C>               <C>               <C>                <C>    

Balance Sheet Data
- -Total Real
 Estate
 Investments, Net        $48,316,984     $42,889,213       $24,253,765       $10,996,534        $ 5,627,909
- -Investments in
 US Government
 Obligations and
 Securities                       --              --         1,274,747         3,972,256          4,856,453
- -Mortgages and
 Note Receivables          5,943,450       6,049,033         7,564,716        16,096,224         17,274,039
- -Total Assets             57,647,555      52,522,988        38,040,246        37,652,773         32,383,674
- -Total Liabilities        26,336,680      21,987,633         7,532,267         7,680,937          3,360,236
- -Redeemable
 Convertible
 Preferred Stock          13,106,970      12,950,792        12,796,475        12,643,998         12,493,337
- -Total Stock-
 holders' Equity          18,203,905      17,442,841        17,711,504        17,327,838         16,530,101

</TABLE>


<PAGE>


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
  CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources

             The Company's  primary sources of liquidity are cash generated from
operating  activities,  cash  and  cash  equivalents,  funds  available  under a
revolving  credit facility (of which  approximately  $4,395,000 was available at
December 31,  1997) and funds  obtainable  from  mortgages to be secured by real
estate investments.

             In March,  1996 the  Company  entered  into a $5 million  revolving
credit agreement ("Credit  Agreement") with Bank Leumi Trust Company of New York
("Bank  Leumi").  Under the terms of the Credit  Agreement  the  Company can add
additional  lenders to provide a maximum total facility of $15,000,000.  In June
1997, the Company closed on a $4,000,000  participation interest with Commercial
Bank of New York  (formerly  First Bank of the  Americas),  increasing the total
facility to $9,000,000.  Borrowings  under the Credit Agreement will provide the
Company with funds, when needed, to acquire  additional  properties.  The Credit
Agreement  matures  February 28, 1999 with a right for the Company to extend the
Credit Agreement until February 29, 2000.

     The Company is currently  in  discussions  concerning  the  acquisition  of
additional  net  leased  properties.  Cash  provided  from  operations  and  the
Company's   cash  position  will  provide  funds  for  cash   distributions   to
stockholders  and operating  expenses.  These sources of funds, as well as funds
available  under the Credit  Agreement,  will provide funds for future  property
acquisitions.  Funds raised in the Rights  Offering  will be used  primarily for
property  acquisitions.  It will  continue  to be the  Company's  policy to make
sufficient  cash  distributions  to  stockholders  in order for the  Company  to
maintain its real estate  investment  trust  status  under the Internal  Revenue
Code.

             In connection with the lease agreements with Total Petroleum,  Inc.
("Total  Petroleum")  consummated  in 1991, the Company agreed to expend certain
funds to remediate  environmental  problems at certain  locations  net leased to
Total Petroleum. It was agreed that the net cost to the Company would not exceed
$350,000  per  location,  with any  excess  being  the  responsibility  of Total
Petroleum.  At that time the Company  deposited  $2,000,000  with an independent
escrow  agent to insure  compliance  by the Company  with its  obligations  with
respect  to the  environmental  clean up. At  December  31,  1997  there are two
locations which require  additional  remediation  efforts.  The Company believes
that the  $781,000  held by the  escrow  agent  will be  adequate  to cover  any
additional environmental costs at the Total Petroleum locations.

             There will be no effect on the Company's  liquidity relating to the
year 2000 issue because during 1997 the Company acquired  computer  hardware and
software to handle the  Company's  accounting  and real estate  management.  The
computer software is capable of handling all issues relating to the year 2000.


<PAGE>


Comparison of Years Ended December 31, 1997 and 1996

     As a  result  of the  acquisition  of  five  properties  in  1996  and  two
properties in 1997 rental income  increased by $1,163,203 to $5,341,491  for the
year ended December 31, 1997 as compared to the year ended December 31, 1996.

     The  decrease in  interest  income from  related  parties of $299,571  from
$1,132,150  for the year ended  December 31, 1996 to $832,579 for the year ended
December  31, 1997 is  substantially  due to the payoff in full of a senior note
receivable during August 1996.

Interest  and other income  decreased to $110,739 in 1997 from  $201,118 in 1996
primarily  due to a decrease in interest  earned on U.S.  Government  securities
resulting from the sale of such  securities,  the proceeds of which were used to
purchase properties.

A $301,754  increase in  depreciation  and  amortization  expense to  $1,023,345
results primarily from depreciation on properties acquired during 1996 and 1997.
Also  contributing  to the increase was the  amortization  of capitalized  costs
incurred in connection with the Company's credit facility and placing  mortgages
on its properties.

The increase in  interest-mortgages  payable from $891,953 in 1996 to $1,517,126
in 1997 is due to  interest  paid on  mortgages  placed on  properties  acquired
during 1996 and 1997.  Interest - bank note  payable  amounted  to $210,305  and
$110,185 for the years ended December 31, 1997 and 1996, respectively, resulting
from borrowings under the Credit Agreement.
Borrowings  under  the  Credit  Agreement  were  made  to  facilitate   property
acquisitions.

General and administrative costs decreased by $33,781 from $663,201 for the year
ended  December 31, 1996 to $629,420 for the year ended December 31, 1997 due to
a combination of factors including a decrease in professional fees. In addition,
the year ended  December 31, 1996 included  various fees and costs incurred with
the implementation of the Company's distribution reinvestment plan.

At December 31, 1996, the Company owned five properties which had been leased to
a retail chain of stores. The initial term with respect to the leases expired on
December  31,  1996.  Two of these  properties  were under  contract  of sale on
December 31, 1996 (both sales closed during 1997), and three were vacant (two of
which are still  vacant and one of which has since been  relet).  The Company is
actively  seeking a buyer or tenant for the two vacant  properties.  At December
31, 1996 the Company  recorded a provision for  valuation  adjustment on the two
properties  which were under  contract  of sale  based on the sales  prices.  In
addition,  the Company had determined that the estimated fair value of the three
vacant  properties were lower than their carrying  amounts and thus, the Company
had recorded a provision for the differences. The total provision taken on these
five properties amounted to $659,000. There was no comparable provision taken in
1997.

     On August 5, 1997,  the property  owned by a limited  liability  company in
which the  Company  was a majority  member was sold and a gain of  $599,251  was
realized  on the  sale.  The  Company's  share  of the gain is  $383,915  (after
deducting the minority interest share of the gain of $215,336).

Comparision of Years Ended December 31, 1996 and 1995

             In view of the Company's acquisition of nineteen properties in 1995
and five properties in 1996, rental income increased by $1,512,831 to $4,178,288
for the year ended December 31, 1996 from $2,665,457 for the year ended December
31, 1995. The  straight-lining  of rents during the year ended December 31, 1996
contributed $218,961 to the increase in rental income.

             The decrease in interest  income from  related  parties of $746,112
from  $1,878,262 to $1,132,150 is  substantially  due to  accelerated  principal
collections  during 1995 on a senior note receivable which resulted in unusually
large  amortization  of the discount on such note during 1995 and  additionally,
resulted in a substantial  decrease in interest earned on such note during 1996.
This note was collected in full during  August 1996.  Also  contributing  to the
decrease  in  interest  earned  was the payoff in full  during  March 1996 of an
$845,000 mortgage receivable.

             Interest  and  other  income  decreased  to  $201,118  in 1996 from
$347,243  in  1995  primarily  due to a  decrease  in  interest  earned  on U.S.
Government securities resulting from the sale of such investments,  the proceeds
of which were used to purchase properties.

             A $232,946  increase in depreciation  and  amortization  expense to
$712,591  for the year ended  December 31, 1996  results  from  depreciation  on
properties  acquired during 1995 and 1996. Also contributing to the increase was
the  amortization  of capitalized  costs incurred in connection with the Company
obtaining a bank credit facility and placing mortgages on its properties.

             The increase in interest-mortgages payable from $453,684 in 1995 to
$891,953 in 1996 is due to interest paid on mortgages  placed in connection with
property  acquisitions  during  1995 and  1996.  Interest  - bank  note  payable
amounted to $110,185  during 1996  resulting from  borrowings  under a revolving
credit agreement which was entered into during 1996.

             General and administrative costs of $663,201 reflect an increase of
$86,264 from the prior year expense of $576,937 and is due to a  combination  of
factors including various fees and other costs incurred with the  implementation
and maintenance of the Company's distribution  reinvestment plan and an increase
in professional fees.

             At December 31, 1996 the Company owned five properties  leased to a
chain of retail stores, all of which leases expired on December 31, 1996. Two of
those properties were under contract of sale on December 31, 1996, one was relet
and two became vacant. The Company is actively seeking a buyer or tenant for the
two vacant properties. The Company recorded a provision for valuation adjustment
on the two  properties  under contract of sale since the sales prices were lower
than their  carrying  amounts  and thus the  Company  took a  provision  for the
difference.  The total  provision  taken on these  five  properties  amounts  to
$659,000. There was no comparable provision taken in 1995.


<PAGE>


                                                MANAGEMENT

     Directors and Executive Officers. The following sets forth information with
respect to the directors and executive officers of the Company:

    NAME                      AGE    POSITION WITH THE COMPANY

Fredric H. Gould               62    Chairman of the Board

Joseph Amato                   61    Director

Charles Biederman              64    Director

Arthur Hurand                  81    Director

Marshall Rose                  61    Director

Matthew J. Gould               38    President and Chief Executive Officer

Simeon Brinberg                64    Vice President

David W. Kalish                51    Vice President and Chief Financial Officer

Nathan Kupin                   83    Senior Vice President

Jeffrey Gould                  33    Vice President

Mark H. Lundy                  35    Secretary

Seth D. Kobay                  43    Vice President and Treasurer

Karen Dunleavy                 39    Vice President, Financial


            Fredric H. Gould.  Mr.  Gould has been  Chairman of the Board of the
Company since 1989. Mr. Gould has served as Chairman of the Board of Trustees of
BRT Realty Trust, a real estate investment trust, since 1984 and Chief Executive
Officer  of BRT  Realty  Trust  since  1996.  Since  1985 Mr.  Gould  has been a
principal  executive  officer of the managing general partner of Gould Investors
L.P.,  a limited  partnership  engaged in the  ownership  and  operation of real
properties and he also serves as a general partner of Gould Investors L.P. He is
President  of the advisor to BRT Realty  Trust and a director of Sunstone  Hotel
Investors, Inc.


<PAGE>


     Joseph  Amato.  Mr. Amato has been engaged in real estate  development  and
management for  approximately  thirty years.  He is President of Kent Management
Corp.
            
     Charles  Biederman.  Mr.  Biederman has been  executive  Vice  President of
Sunstone  Hotel  Investors,  Inc.,  a  publicly  traded  REIT  engaged  in hotel
ownership,  since  1994.  Mr.  Biederman  has also been  engaged in real  estate
development  for more than  thirty  years and has been  President  of  Woodstone
Homes, Inc., engaged in luxury home construction in the Vail,  Colorado area for
more than the past five years.

     Arthur Hurand.  Mr Hurand is a private  investor and has been for more than
the past five years.  He has been engaged in the ownership and operation of real
properties for more than forty years. He is a trustee of BRT Realty Trust.

     Marshall  Rose.  Mr. Rose has been a director of the Company since 1989. He
has been a trustee  of BRT  Realty  Trust  since  1986,  and served as a general
partner of Gould  Investors  L.P. from 1988 to November  1997.  Mr. Rose is also
President  and Chief  Executive  Officer of  Georgetown  Equities,  Inc., a real
estate  consulting  firm,  and serves as a director of Estee  Lauder,  Inc.  and
Golden Book Family Entertainment, Inc.

     Matthew J. Gould. Mr. Gould has been President and Chief Executive  Officer
of the Company  since 1989.  He has been a Vice  President  of BRT Realty  Trust
since 1986, a Vice President of the managing  general partner of Gould Investors
L.P.  from  1986 to 1996 and  President  since  1996.  He also  serves as a Vice
President of the advisor to BRT Realty Trust.

     Simeon  Brinberg.  Mr. Brinberg has served as Vice President of the Company
since 1989. He has been  Secretary of BRT Realty Trust since 1983, a Senior Vice
President  of BRT Realty  Trust since 1988 and a Vice  President of the managing
general  partner of Gould  Investors  L.P. since 1988. He is a director of Witco
Corporation.
      
     David W.  Kalish.  Mr.  Kalish  has  served  as Vice  President  and  Chief
Financial  Officer of the  Company  since June 1990.  Mr.  Kalish is also a Vice
President and Chief Financial Officer of BRT Realty Trust and Vice President and
Chief Financial  Officer of the managing general partner of Gould Investors L.P.
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,
certified public accountants.

            Nathan Kupin.  In addition to serving as a Senior Vice  President of
the Company since 1989,  Mr. Kupin has been a Trustee and Vice  President of BRT
Realty Trust since 1983.  He is also Vice  Chairman of the Board of Directors of
the  managing  general  partner of Gould  Investors  L.P.  and a director of the
advisor to BRT Realty Trust.


<PAGE>


     Jeffrey  Gould.  Mr. Gould has been a Vice  President of the Company  since
1989.  Mr.  Gould was a Vice  President of BRT Realty Trust from January 1988 to
March 1993,  Executive  Vice President and Chief  Operating  Officer of BRT from
March 1993 to March 1996, and President and Chief Operating  Officer since March
1996. Mr. Gould has served as a Trustee of BRT Realty Trust since March 1997.

            Mark H. Lundy.  In addition to being  Secretary of the Company since
June 1993,  Mr.  Lundy has been a Vice  President  of BRT since April 1993 and a
Vice  President of the managing  general  partner of Gould  Investors L.P. since
July  1990.  Prior  to  July  1990 he was an  associate  with  the  law  firm of
Dickstein, Shapiro and Moran, Washington, D.C.

     Seth D. Kobay.  Mr.  Kobay has been Vice  President  and  Treasurer  of the
Company  since  August 1994.  He has been Vice  President  and  Treasurer of BRT
Realty Trust since March 1994 and Vice  President of  Operations of the managing
general partner of Gould Investors L.P. since 1986.
            
     Karen  Dunleavy.  Ms.  Dunleavy has been Vice  President,  Financial of the
Company since August 1994.  She has served as Treasurer of the managing  general
partner of Gould Investors L.P. since 1986.

            Matthew J. Gould and Jeffrey Gould are Fredric H. Gould's sons.

            Board of Directors and Committees

            The  Company is  managed  by a five  member  Board of  Directors,  a
majority of whom are  independent of the Company's  management.  Messrs.  Amato,
Biederman  and  Hurand  comprise  the  Company's   independent   directors  (the
"Independent  Directors").  The Board of Directors is divided into three classes
serving  staggered  three-year  terms.  The  Board is  composed  of two  Class 1
directors (Messrs.  Gould and Hurand),  two Class 2 directors (Messrs.  Rose and
Biederman),  and one Class 3 director (Mr. Amato),  whose terms will expire upon
the election of directors at the annual meeting of  stockholders  held following
the fiscal years ending December 31, 2000, 1999 and 1998, respectively.  At each
annual  meeting of  stockholders,  directors  will be reelected or elected for a
full term of three years to succeed those directors whose terms are expiring.

            Audit  Committee.  The Board of Directors has  established  an Audit
Committee consisting of Messrs. Amato, Biederman and Hurand. The Audit Committee
makes   recommendations   concerning  the   engagement  of  independent   public
accountants,  reviews with  independent  public  accountants  the results of the
audit  engagement,  approves  professional  services provided by the independent
accountants, reviews the independence of the independent accountants,  considers
the range of audit and non-audit fees, and reviews the adequacy of the Company's
internal accounting controls.


<PAGE>



     Compensation  Committee Interlocks.  The Compensation Committee consists of
Messrs.  Beiderman  and  Hurand,  neither  of whom is or has been an  officer or
employee of the Company.  Messrs. Biederman and Fredric Gould serve as directors
of Sunstone Hotel Investors, Inc. and Messrs. Hurand, Fredric Gould and Rose are
trustees of BRT Realty  Trust.  For a description  of the  background of each of
these individuals, see "Directors and Executive Officers."
      
     Compensation of Directors.  The Company compensates its directors,  who are
not officers of the Company, with fees for their services as directors.  The fee
paid to each of such directors  currently is $10,000 annually.

           Limitation of  Liability.  The  Company's  Articles of  Incorporation
provides  that to the maximum  extent that  Maryland  law in effect from time to
time permits  limitation of liability of directors and officers,  no director or
officer shall be liable to the Company or its stockholders for money damages.


<PAGE>


                          EXECUTIVE COMPENSATION


Summary Compensation Table

            The following summary  compensation table includes  information with
respect to compensation paid and accrued by the Company for services rendered in
all  capacities to the Company  during the fiscal years ended December 31, 1997,
1996 and 1995 for the Chief  Executive  Officer  of the  Company.  No  executive
officer of the Company other than the Chief Executive Officer received, directly
or indirectly, annual compensation in 1997, 1996 or 1995 in excess of $100,000.


<TABLE>
<CAPTION>

                                             Summary Compensation Table

                           Annual Compensation                              Long Term Compensation
                                                                        Awards
                                                        Other                     Securities/
                                                        Annual        Restricted  Underlying   Payouts
Name and Principal               Salary     Bonus      Compen-           Stock     Options/     LTIP        All Other
    Position           Year        $         $(1)      sation (2)       Awards($)  SARs(#)    Payout($)    Compensation (3)
- ------------------   -------    -------    --------   -------------   ---------    -------    --------     ----------------
<S>                   <C>      <C>         <C>             <C>            <C>         <C>        <C>       <C>    

Matthew J. Gould      1997     $140,000          0         -              -           -          -          $9,600
  President and       1996     $132,000          0         -              -           -          -         $10,578
  Chief Executive     1995     $125,000    $25,000         -              -           -          -          $8,789
  Officer (3)
</TABLE>

- ----------
     (1) The $25,000 bonus  reflected  for 1995 was awarded by the  Compensation
Committee subsequent to completion of the 1995 financial statements and although
attributable  to 1995  the  $25,000  was not paid or  accrued  until  1996. 

     (2) The only type of Other  Annual  Compensation  for the  Chief  Executive
Officer was reimbursement to REIT Management Corp., an affiliated entity, for an
allocated  portion of pension expense paid for the Chief Executive  Officer (see
footnote 3 below).

     (3) Represents the amount reimbursed by the Company to an affiliated entity
for an allocated  portion of the pension  expense  paid for the Chief  Executive
Officer.

<PAGE>


Stock Option Plan

            The Company's  directors  adopted a stock option plan on October 16,
1989 covering  110,000  shares ("1989 Plan") and a stock option plan on December
6, 1996  covering  125,000  shares  ("1996  Plan").  Both plans were approved by
stockholders. Options are granted at per share exercise prices at least equal to
the fair  market  value on the date of grant.  Neither the 1989 Plan or the 1996
Plan provides for stock appreciation rights.


Options Granted in 1997


     The following  table sets forth  information  concerning the grant of stock
options in 1997 to the  Company's  Chairman of the Board and President and Chief
Executive Officer.

<TABLE>
<CAPTION>

                                Individual Grants(1)


                                                                                         Potential Realizable
                                        % of Total                                         Value at Assumed
                                          Options                                        Annual Rates of Stock
                                          Granted          Exercise or                   Price Appreciation For
                           Options       to Employees       Base Price                      Option Term (2)
Name                       Granted      in Fiscal Year        ($/sh)    Expiration Date      5%          10%
- ----                       -------      --------------      ----------  ---------------     ---         ----
<S>                         <C>             <C>              <C>           <C>              <C>         <C>

Fredric H. Gould            4,500           11%              $13.50        3/20/02          $3,037      $6,075
Matthew J. Gould            6,000           15%              $13.50        3/20/02          $4,050      $8,100
</TABLE>

(1) Options were granted on March 21, 1997.

(2) These amounts,  based on assumed appreciation rates of 5% and 10% prescribed
by the Securities and Exchange  Commission  rules,  are not intended to forecast
possible  appreciation of the Company's  stock price.  These numbers do not take
into account  certain  provisions of options  providing for  termination  of the
option  following  termination of employment,  non-transferability  or phased-in
vesting. The Company did not use an alternate formula for a grant date valuation
as it is not aware of any formula which will determine with reasonable  accuracy
a present value based on future unknown or volatile factors. Future compensation
resulting  from option grants is based solely on the  performance of the Company
stock price.




<PAGE>



            The  following  table sets  forth  information  with  respect to the
exercise of stock options by the  Company's  Chairman of the Board and President
and Chief  Executive  Officer in 1997 and the  number  and value of  unexercised
options held by each of them at December 31, 1997.
<TABLE>
<CAPTION>

                      Stock Options Exercised and Fiscal Year End Option Values in 1997

                                                                Number of Securities        Value of Unexercised
                                                               Underlying  Unexercised      In-the-Money Options
                                                               Options at Fiscal Year End   at Fiscal Year End (2)
                             Shares                            -----------------------------------------------------
                            Acquired       Value
Name                       on Exercise  Realized(1)  Exercisable  Unexercisable   Exercisable  Unexercisable
- ----                       -----------  -----------  -----------  -------------   -----------  -------------
<S>                           <C>         <C>           <C>           <C>           <C>           <C>

Fredric H. Gould              9,000       $37,688       1,125         3,375         $5,766        $17,297
Matthew J. Gould                  -             -       1,500         4,500         $7,688        $23,063
</TABLE>

- ----------
     (1) Value realized is the aggregate  market value, on the date of exercise,
of the shares acquired, less the aggregate exercise price paid for such shares.

     (2) Value of  unexercised  options  is the  aggregate  market  value of the
underlying  shares (based on the closing  price on December 31, 1997,  which was
$14-1/4 per share) less the aggregate exercise price for such shares.


<PAGE>


                  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

           The  following  relationships  should be  noted:  Fredric  H.  Gould,
Chairman  of the Board of the  Company,  is  Chairman of the Board of BRT Realty
Trust,  ("BRT"), a General Partner of Gould Investors L.P. ("Gould")and Chairman
of the Board and sole shareholder of Georgetown  Partners,  Inc.,("Georgetown"),
managing general partner of Gould. Matthew Gould,  President and Chief Executive
Officer of the Company, is a Vice President of BRT and President of the Managing
General Partner of Gould and Jeffrey Gould, a Vice President of the Company,  is
President of BRT and Vice President of the corporate managing general partner of
Gould.  In addition,  David W. Kalish,  Simeon  Brinberg,  Nathan Kupin and Mark
Lundy,  executive  officers of the Company,  are  executive  officers of BRT and
executive  officers of the corporate  managing general partner of Gould.  Nathan
Kupin  also  serves as a Trustee  of BRT.  Marshall  Rose is a  director  of the
Company  and a trustee  of BRT and served as a general  partner  of Gould  until
November 30, 1997.  Arthur  Hurand is a director of the Company and a trustee of
BRT Realty Trust.

           The Company and related  entities,  including  Gould,  occupy  common
office space and use certain  personnel in common.  In 1997,  $179,260 of common
general and administrative expenses, including rent, telecommunication services,
computer  services,  bookkeeping,  secretarial  and other clerical  services and
legal and  accounting  services,  were  allocated  to the  Company.  This amount
includes  $43,523,  $47,520  and  $11,595,  allocated  to the  Company for legal
services and accounting services (a portion of which was capitalized)  performed
by Simeon  Brinberg  and Mark H. Lundy and David W.  Kalish,  respectively.  The
allocation  of common  general  and  administrative  expenses  is  computed on a
quarterly  basis and is based on the time devoted by  executive,  administrative
and clerical personnel to the affairs of each participating entity.

           In January 1992,  the Company made a first  mortgage loan to Gould in
the amount of $1,200,000.  The loan, which matured in January, 1995 was extended
to January 31, 1997 at an interest rate of 11% and required minimum amortization
of $5,000 per month.  This  mortgage  receivable  was secured by the  commercial
space and four cooperative apartments located on East 86th Street, in Manhattan,
N.Y. The loan was repaid in full in March,  1996.  On the date this  transaction
was  entered  into by the  Company  with Gould and when it was  extended  it was
management's  judgment  that the loan was well  secured and  provided a yield at
least as favorable as could have been obtained from an unrelated third party The
President of the Company, who is also an officer of the managing general partner
of Gould,  presented this opportunity to the Board,  which unanimously  approved
the transaction.

           On February 26, 1993 the Company  purchased from an unrelated  entity
28.9% of a 16.67% portion of an indebtedness due to various institutions by BRT.
The Company paid  $3,215,142 for a $4,626,720  share of the principal  amount of
such  indebtedness.  The Company  paid the same price  (i.e.,  received the same
discount) for its portion of the  indebtedness as the unrelated entity paid. The
debt was bought by the  unrelated  entity  from the  Federal  Deposit  Insurance
Corporation  ("FDIC") in a competitive  public  auction.  The  principal  earned
interest at prime plus one  percent  and  required  minimum  principal  payments
through its maturity date of June 30, 1997. This  indebtedness  was paid in full
in August 1996. This  opportunity was brought to the attention of the Company by
the  officers  of BRT  because  of the  beneficial  yield  to  maturity  on this
investment.  The purchase of this  indebtedness was unanimously  approved by the
directors of the Company.

           On July 30, 1993, as a result of a public  auction,  the FDIC sold to
an  entity  related  to  the  Company,  for a  consideration  of  $19,000,300  a
$23,000,000  first  mortgage,  providing  for an interest  rate of 8% per annum,
secured  by an office  building  located  in  Manhattan,  New York.  The  office
building which secures this mortgage is owned by a partnership in which Gould is
the general partner and in which Gould owns substantially all of the partnership
interests.  Simultaneously  with the  purchase,  $13,181,000  was advanced by an
unrelated party,  $6,080,000  (which includes closing costs) was advanced by the
Company,  and the  mortgage  was severed  into a first  mortgage of  $13,181,000
paying  interest  at 9  1/2%  per  annum  held  by  the  unrelated  party  and a
subordinate  wrap  mortgage of  $9,819,000  held by the Company.  Both the first
mortgage and the wrap mortgage  mature in 2005 at which time the first  mortgage
will be fully  amortized and the wrap mortgage will have a principal  balance of
approximately  $4,000,000.  The Company receives monthly  principal and interest
payments  of $79,318 and at December  31,  1997 its  principal  balance had been
reduced to approximately $7,974,000. The largest aggregate amount outstanding on
this  indebtedness  during  1997  was  $8,387,000.  Interest  income,  including
amortization  of the  discount of  $334,200,  amounted to $832,579  for the year
ended  1997.  The  opportunity  to bid for  this  mortgage  was  brought  to the
Company's attention by Fredric H. Gould, an executive officer of the Company and
a general  partner and  executive  officer of the  managing  general  partner of
Gould. The Company  determined the amount of its bid after exploring its ability
to obtain  financing  and then  examining  the yield to maturity  (approximately
14.5% per annum) and the risk. This transaction was unanimously  approved by the
directors of the Company.  The building which secures the first mortgage and the
wrap mortgage is leased to the City of New York.  The lease expires in 2005 with
an option to renew for an  additional  five years and  provides  the City with a
limited  right of  termination.  The first  mortgage  and the wrap  mortgage are
nonrecourse to the owner of the building.


<PAGE>


                        PRINCIPAL STOCKHOLDERS

The following table sets forth information regarding the beneficial ownership of
Common  Stock  and  Preferred  Stock  of the  Company  by each of the  Company's
executive  officers,  directors and executive officers and directors as a group,
and by all persons known by the Company to be the beneficial  owner of more than
five percent of the Company's  outstanding voting power as of December 31, 1997.
To the Company's knowledge,  each person identified in the table has sole voting
and investment  power with respect to all shares shown as beneficially  owned by
such  person,  except as otherwise  set forth in the notes to the table.  Unless
otherwise  indicated,  the address of each person listed below is 60 Cutter Mill
Road, Great Neck, NY 11021.

                         NUMBER OF SHARES
                         OF COMMON STOCK/   PERCENT OF   PERCENT OF
NAME                     PREFERRED STOCK      CLASS     VOTING POWER

Gould Investors L.P. (1)   392,981/0          24.8/0         19.8
Fredric H. Gould (1) (2)  632,326/7,500       39.9/*         31.9
Matthew Gould (1) (3)(6)  443,901/6,900       28.0/*         22.5
Jeffrey Gould (4) (6)      47,498/3,000       2.9/*           2.6
Marshall Rose (5)         119,751/0           7.6/0*          6.0
Joseph Amato                  219/0

Charles Biederman          5,000/0            *                 *

Arthur Hurand             32,748/0            *                 *

Karen Dunleavy (6)          850/100           *                 *

Simeon Brinberg (6)       9,890/500           *                 *

David W. Kalish (6)       8,300/200           *                 *

Seth Kobay (6)                  750           *                 *

Mark Lundy (6)                8,500           *                 *

All Executive Officers and
Directors as a group (13 in
number)                916,752/18,100(6)      57.8/2.2%      46.5

*  Less than 5%

(1)  Fredric H. Gould is general  partner  of Gould  Investors  L.P.  and he and
Matthew Gould are executive  officers of the corporate  managing general partner
of Gould Investors L.P.

(2) Includes  141,307 shares of Common Stock owned  directly,  392,981 shares of
Common Stock owned by Gould  Investors  L.P.  and 106,557  owned by entities and
trusts over which Mr. Gould has shared voting and  dispositive  power.  Does not
include 30,862 shares of Common Stock and 2,800 shares of Preferred  Stock owned
by Mr.  Gould's  spouse,  as to which shares Mr. Gould  disclaims any beneficial
interest.

(3)  Includes  54,419  shares of Common  Stock owned  directly,  3,520 shares of
Common Stock owned as custodian for minor children (as to which shares Mr. Gould
disclaims  any  beneficial  interest),  392,981  shares of Common Stock owned by
Gould  Investors  L.P. and options to purchase 1,500 shares (which are currently
exercisable or are  exercisable  within 60 days).  With respect to the Preferred
Stock,  1,200  shares are owned as  custodian  for minor  children  (as to which
shares Mr. Gould  disclaims  any  beneficial  interest).  Does not include 1,578
shares of Common  Stock and 500 shares of Preferred  Stock owned by Mr.  Gould's
spouse, as to which shares Mr. Gould disclaims any beneficial interest.

(4) Includes 976 shares of Common  Stock owned as custodian  for minor  children
(as to which shares Mr. Gould disclaims any beneficial  interest) and options to
purchase 1,500 shares (which are currently exercisable or are exercisable within
60 days).  Does not include 976 shares owned by Mr. Gould's spouse,  as to which
shares Mr. Gould disclaims any beneficial interest.

(5) Includes 8,630 shares of Common Stock owned directly,  1,668 shares owned by
trusts over which Mr. Rose has sole  voting and  dispositive  power (as to which
shares Mr. Rose disclaims any beneficial  interest) and 109,454 shares of Common
Stock  owned by entities  over which Mr.  Rose has sole  voting and  dispositive
power.

(6) Includes all currently  exercisable options or options which are exercisable
within 60 days.



<PAGE>


                               DESCRIPTION OF CAPITAL STOCK

     The following summary of the terms of the capital stock of the Company does
not purport to be complete  and is subject to and  qualified  in its entirety by
reference to Maryland law and to the Company's charter and bylaws.

General
            The charter of the Company provides that the Company may issue up to
27,300,000  shares of capital stock,  consisting of 25,000,000  shares of common
stock, par value $1.00 per share (the "Common  Stock"),  and 2,300,000 shares of
preferred  stock,  par value $1.00 per share.  As of January 3, 1998,  1,574,894
shares of Common Stock and 808,776  shares of Redeemable  Convertible  Preferred
Stock  ("Preferred  Stock") were issued and  outstanding.  Under  Maryland  law,
stockholders generally are not liable for the corporation's debts or obligations
solely as a result of their status as stockholders.

Common Stock
            Subject to the preferential  rights of any other shares or series of
capital  stock,  holders  of shares of Common  Stock  are  entitled  to  receive
distributions  on such  shares if, as and when  authorized  and  declared by the
Board of Directors of the Company out of assets  legally  available and to share
ratably in the assets of the Company legally  available for  distribution to its
stockholders in the event of its  liquidation,  dissolution or winding-up  after
payment of, or adequate  provision  for, all known debts and  liabilities of the
Company.  Holders  of  shares  of  Redeemable  Convertible  Preferred  Stock are
entitled to receive,  when and as declared by the Board of Directors  cumulative
cash  distributions  at the  annual  rate of $1.60  per share in  preference  to
dividends on the Common Stock.

            Each  outstanding  share of Common Stock  entitles the holder to one
vote and each  outstanding  share of Redeemable  Convertible  Preferred Stock to
one-half vote on all matters submitted to a vote of stockholders,  including the
election  of  directors.  There  is no  cumulative  voting  in the  election  of
directors,  which means that the holders of a majority of the outstanding shares
of Common Stock and Preferred  Stock,  voting as one class, can elect all of the
directors then standing for election and the holders of the remaining  shares of
Common Stock and Preferred Stock will not be able to elect any directors.

            Holders of shares of Common  Stock have no  preference,  conversion,
sinking fund,  redemption,  exchange or  preemptive  rights to subscribe for any
securities of the Company.

            Pursuant  to  the  Maryland   General   Corporation  Law,  (MGCL)  a
corporation  generally cannot (except under and in compliance with  specifically
enumerated provisions of the MGCL) dissolve,  amend its charter, merge, sell all
or  substantially  all of its  assets,  engage in a share  exchange or engage in
similar  transactions outside the ordinary course of business unless approved by
the affirmative  vote of stockholders  holding at least two-thirds of the shares
entitled to vote on the matter unless a lesser  percentage  (but not less than a
majority of all of the votes  entitled to be cast on the matter) is set forth in
the  corporation's  charter.  The Company's charter provides for approval of any
such action by a majority of the votes entitled to be cast in the matter, except
in the case of  amendment  of the  charter  provisions  relating  to  removal of
directors, classification of the Board of Directors, voting rights of the Common
Stock or voting  requirements for charter amendments.  In addition,  a number of
other  provisions of the MGCL could have a  significant  effect on the shares of
Common Stock and the rights and  obligations  of holders  thereof.  See "Certain
Provisions of Maryland Law and the Company's Charter and  Bylaws--Control  Share
Acquisitions."

Preferred Stock

Dividend Rights
            The holders of the Preferred Stock are entitled to receive, when and
as declared by the Company's  Board of Directors,  cumulative  cash dividends at
the annual  rate of $1.60 per share,  payable  quarterly  on January 1, April 1,
July 1 and  October 1.  Dividends  are  cumulative  and have a  preference  over
dividends  on Common Stock and any other junior stock of the Company that may be
outstanding from time to time.

Voting Rights
            The holders of  Preferred  Stock are  entitled to one-half  vote per
share on any matters to be voted upon by the Company's  stockholders,  including
the election of directors.  The holders of the Preferred  Stock and Common Stock
vote as one class. In addition, the holders of the Preferred Stock will have the
right to elect two directors as a class in the event of a default in the payment
of  dividends  in an  amount  equivalent  to  eight  consecutive  quarter-annual
payments.  Without the  approval of the  holders of at least  two-thirds  of the
outstanding  shares of Preferred  Stock,  additional  shares of Preferred  Stock
cannot be issued and the  Charter can not be amended to change the rights of the
Preferred  Stock or to  create  any  class of stock  having a  preference  as to
dividends or assets over the Preferred Stock. Without approval of the holders of
at least a majority of the outstanding  shares of Preferred  Stock,  the Company
cannot  create any  additional  preferred  stock with  preferences  equal to the
Preferred Stock.

Liquidation Rights
            Holders of  Preferred  Stock have a  preference  of $16.50 per share
plus accrued and unpaid dividends in case of either the voluntary or involuntary
liquidation  or  dissolution  of  the  Company.  No  distribution  ahead  of the
Preferred  Stock will be permitted on the Common Stock or any other junior stock
of the Company.


<PAGE>



Redemption
            Provided  that there is no  arrearage in the payment of dividends on
the Preferred Stock, the Preferred Stock will be redeemable upon notice,  at the
option of the Company,  at the following  prices per share (plus,  in each case,
accrued and unpaid dividends to the date fixed for  redemption):  (i) $16.70 per
share,  if redeemed  between July 1, 1997 and June 30, 1998; and (ii) $16.50 per
share, if redeemed after July 1, 1998. No sinking fund is required.

"Put" Option

     Holders of  Preferred  Stock  would have a right to require  the Company to
purchase their shares of Preferred  Stock at $16.50 per share,  plus accrued and
unpaid dividends to the date of such purchase, during a 90 day period commending
July 1, 1999.

Conversion Rights
            Each share of Preferred  Stock is  convertible  at any time,  at the
option  of the  holder  thereof,  into  0.825 of a share of  Common  Stock  upon
surrender  of a share of Preferred  Stock.  The  conversion  right is subject to
adjustment in certain events,  including  subdivisions or combinations of Common
Stock, declaration of stock dividends, issuance of rights to subscribe for stock
or other  securities,  change of shares of Common Stock into shares of any other
class or classes of stock,  mergers  and  consolidations.  Upon  conversion,  no
adjustment  will be  made  for  cumulative  dividends  except  that  any  unpaid
dividends will  constitute a debt of the Company to the converting  stockholder.
No  fractional  shares will be issued upon  conversion,  but in lieu thereof the
Company will pay the then market value of any such fraction in cash.


<PAGE>


                    FEDERAL INCOME TAX CONSIDERATIONS

            The following summary of material federal income tax  considerations
regarding  the Company and the Common Stock being  registered  by the Company is
based on current law.  The  information  set forth below,  to the extent that it
constitutes  matters of law,  or legal  conclusions,  is the opinion of Herrick,
Feinstein LLP, tax counsel to the Company, as to the material federal income tax
considerations relevant to holders of the Common Stock. This discussion does not
purport to deal with all aspects of taxation  that may be relevant to particular
stockholders in light of their personal  investment or tax circumstances,  or to
certain  types  of  stockholders   (including  insurance  companies,   financial
institutions or broker-dealers,  tax-exempt organizations,  foreign corporations
and persons who are not citizens or residents of the United  States,  subject to
special  treatment  under the federal income tax laws.  The  information in this
section  is  based  on  the  Code,  current,  temporary  and  proposed  Treasury
Regulations   thereunder,   the  legislative   history  of  the  Code,   current
administrative interpretations and practices of the IRS (including its practices
and policies as endorsed in private letter rulings, which are not binding on the
IRS except with respect to a taxpayer that  receives  such a ruling),  and court
decisions, all as of the date hereof. The Taxpayer Relief Act of 1997 (the "1997
Act") was  enacted on August 5, 1997.  The 1997 Act  contains  provisions  which
generally  make it easier to operate  and to  continue  to qualify as a REIT for
taxable years  beginning  after the date of enactment  (which,  for the Company,
would be applicable commencing with its taxable year beginning January 1, 1998).

            EACH PROSPECTIVE  PURCHASER IS ADVISED TO CONSULT HIS OR HER OWN TAX
ADVISOR  REGARDING THE SPECIFIC TAX  CONSEQUENCES TO HIM OR HER OF THE PURCHASE,
OWNERSHIP AND SALE OF THE SHARES OF COMMON STOCK, INCLUDING THE FEDERAL,  STATE,
LOCAL,  FOREIGN AND OTHER TAX CONSEQUENCES OF SUCH PURCHASE,  OWNERSHIP AND SALE
AND OF POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

Taxation of the Company

           General. The Company has elected to be taxed as a REIT under Sections
856 through 860 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
since  inception.  The  Company  believes  that it has  been  organized  and has
operated in such a manner as to qualify  for  taxation as a REIT under the Code,
and the Company intends to continue to operate in such a manner.

           These  sections of the Code are technical and complex.  The following
sets forth the material  aspects of the sections that govern the federal  income
tax treatment of a REIT and its  stockholders.  This summary is qualified in its
entirety by the applicable Code  provisions,  rules and regulations  promulgated
thereunder, and administrative and judicial interpretations thereof.


<PAGE>


           In the  opinion of  Herrick,  Feinstein,  LLP,  the  Company has been
organized in conformity with the requirements  for  qualification as a REIT, and
its method of operation has enabled and will enable it to meet the  requirements
for  continued  qualification  and taxation as a REIT under the Code. It must be
emphasized that this opinion is based on various factual assumptions relating to
the organization  and operation of the Company,  and is conditioned upon certain
representations  made by the Company as to factual  matters.  In addition,  this
opinion is based upon the factual  representations of the Company concerning its
business and  properties  as set forth in this  Prospectus  and assumes that the
actions described in this Prospectus have been completed as described. Moreover,
such  qualification and taxation as a REIT depends upon the Company's ability to
meet, through actual annual operating results, distribution levels and diversity
of stock  ownership,  the various  qualification  tests  imposed  under the Code
discussed  below, the results of which have not been and will not be reviewed by
Brinberg  and  Lundy.  Accordingly,  no  assurance  can be given that the actual
results of the Company's  operation for any particular taxable year will satisfy
such requirements.  Further,  the anticipated income tax treatment  described in
this  Prospectus  may be  changed,  perhaps  retroactively,  by  legislative  or
administrative action at any time. See "Failure to Qualify."

           If the Company  qualifies for taxation as a REIT,  it generally  will
not be subject  to  federal  corporate  income  taxes on its net income  that is
currently distributed to stockholders.  This treatment substantially  eliminates
the "double  taxation" (at the corporate and stockholder  levels) that generally
results from investment in a corporation.  However,  the Company will be subject
to federal  income tax as follows:  first,  the Company will be taxed at regular
corporate   rates  on  any   undistributed   REIT  taxable   income,   including
undistributed  net capital  gains.  Second,  under  certain  circumstances,  the
Company  may be subject  to the  "alternative  minimum  tax" on its terms of tax
preference.  Third,  if the  Company  has (i) net income  from the sale or other
disposition  of  "foreclosure  property"  which  is held  primarily  for sale to
customers in the ordinary cause of business or (ii) other  nonqualifying  income
from foreclosure  property,  it will be subject to tax at the highest  corporate
rate on such  income.  Fourth,  if the Company  has net income  from  prohibited
transactions  (which are, in general,  certain  sales or other  dispositions  of
property held primarily for sale to customers in the ordinary course of business
other than  foreclosure  property),  such  income will be subject to a 100% tax.
Fifth,  if the Company  should fail to satisfy the 75% gross  income test or the
95% gross income test (as discussed below),  but has nonetheless  maintained its
qualification  as a REIT because  certain other  requirements  have been met, it
will be  subject  to a 100%  tax on an  amount  equal  to (a) the  gross  income
attributable  to the greater of the amount by which the Company fails the 75% or
95%  test  multiplied  by (b) a  fraction  intended  to  reflect  the  Company's
profitability.  Sixth,  if the  Company  should fail to  distribute  during each
calendar year at least the sum of (i) 85% of its REIT  ordinary  income for such
year,  (ii) 95% of its REIT capital gain net income for such year, and (iii) any
undistributed taxable income from prior periods, the Company would be subject to
a 4% excise tax on the excess of such  required  distribution  over the  amounts
actually distributed.

           Requirements  for  Qualification.  The  Code  defines  a  REIT  as  a
corporation,  trust or association  (1) which is managed by one or more trustees
or directors; (2) the beneficial ownership of which is evidenced by transferable
shares, or by transferable  certificates of beneficial interest; (3) which would
be taxable as a domestic  corporation,  but for  Sections 856 through 859 of the
Code;  (4) which is neither a financial  institution  nor an  insurance  company
subject to certain provisions of the Code; (5) the beneficial ownership of which
is held by 100 or more  persons;  (6) during the last half of each  taxable year
not more than 50% in value of the outstanding stock of which is owned,  directly
or  constructively,  by five or fewer  individuals  (as  defined  in the Code to
include certain  entities);  and (7) which meets certain other tests,  described
below,  regarding  the nature of its income and assets.  The Code  provides that
conditions (1) to (4), inclusive, must be met during the entire taxable year and
that  condition  (5) must be met  during at least 335 days of a taxable  year of
twelve  months,  or during a  proportionate  part of a taxable year of less than
twelve months. For purposes of conditions (5) and (6), pension funds and certain
other   tax-exempt   entities   are  treated  as   individuals,   subject  to  a
"look-through" exception in the case of condition (6).

           The Company has  satisfied  condition  (5) and  believes  that it has
issued sufficient shares to allow it to satisfy condition (6). In addition,  the
Company's charter provides for restrictions  regarding ownership and transfer of
shares,  which  restrictions are intended to assist the Company in continuing to
satisfy the share ownership  requirements  described in (5) and (6) above.  Such
ownership and transfer  restrictions  are described in  "Description  of Capital
Stock-Restrictions  on Ownership,  Transfer and Conversion."  These restrictions
may not ensure that the Company will, in all cases, be able to satisfy the share
ownership  requirements described above, primarily (though not exclusively) as a
result of  fluctuations  in value among the  different  classes of the Company's
capital   stock.   If  the  Company  fails  to  satisfy  such  share   ownership
requirements,  the Company's  status as a REIT will  terminate.  See "Failure to
Qualify".

     In  addition,  a  corporation  may not  elect to become a REIT  unless  its
taxable year is the calendar  year.  The Company has and will continue to have a
calendar taxable year.

           Ownership of Subsidiaries. The Company owns certain of its Properties
through subsidiaries. Code Section 856(i) provides that a corporation which is a
"qualified  REIT  subsidiary"  (defined as any corporation if 100 percent of the
stock of such  corporation  is held by the REIT at all times  during  the period
such  corporation  was  in  existence)  shall  not  be  treated  as  a  separate
corporation,  and all assets,  liabilities,  and items of income, deduction, and
credit of a "qualified REIT subsidiary" shall be treated as assets,  liabilities
and such items of  income,  etc.  (as the case may be) of the REIT.  Each of the
Company's  subsidiaries  qualify as  "qualified  REIT  subsidiaries"  within the
meaning of the Code. Thus, in applying the requirements  described  herein,  the
Company's  subsidiaries  are ignored,  and all assets,  liabilities and items of
income,  deduction  and  credit of such  subsidiaries  are  treated  as  assets,
liabilities and items of income, deduction, and credit of the Company.

           Income  Tests.  In order to  maintain  qualification  as a REIT,  the
Company annually must satisfy three gross income  requirements.  First, at least
75% of the  Company's  gross  income  (excluding  gross  income from  prohibited
transactions)  for each taxable year must be derived directly or indirectly from
investments  relating to real property or mortgages on real property  (including
"rents from real  property"  and, in certain  circumstances,  interest)  or from
certain types of temporary  investments.  Second,  at least 95% of the Company's
gross income  (excluding  gross income from  prohibited  transactions)  for each
taxable year must be derived  from such real  property  investments,  dividends,
interest and gain from the sale or  disposition  of stock or securities (or from
any  combination of the  foregoing).  Third,  for taxable years  beginning on or
before August 5, 1997,  short-term  gain from the sale or other  disposition  of
stock or securities, gain from prohibited transactions,  and gain on the sale or
other  disposition  of real  property  held for less than four years (apart from
involuntary  conversions and sales of foreclosure  property) must represent less
than 30% of the Company's gross income  (including  gross income from prohibited
transactions) for each taxable year.

           Rents  received  by the  Company  will  qualify  as "rents  from real
property" in satisfying the gross income requirements for a REIT described above
only if several  conditions are met. First, the amount of rent must not be based
in whole or in part on the income or profits of any person.  However,  an amount
received or accrued  generally  will not be  excluded  from the term "rents from
real  property"  solely  by  reason  of  being  based on a fixed  percentage  or
percentages of receipts or sales.  Second, the Code provides that rents received
from a tenant will not qualify as "rents from real  property" in satisfying  the
gross income  tests if the REIT,  or an actual or  constructive  owner of 10% or
more of the REIT,  actually or constructively owns 10% or more of such tenant (a
"Related Party Tenant").  For the Company's taxable year which begins on January
1, 1998 and for all taxable years thereafter,  only partners who own 25% or more
of the  capital  or  profits  interest  in a  partnership  are  included  in the
determination  of whether a tenant is a "Related Party Tenant."  Third,  if rent
attributable  to personal  property,  leased in connection  with a lease of real
property,  is greater than 15% of the total rent received under the lease,  then
the portion of rent  attributable to such personal  property will not qualify as
"rents from real  property."  Finally,  for rents  received to qualify as "rents
from real  property," the REIT generally must not operate or manage the property
or furnish  or render  services  to the  tenants  of such  property,  other than
through an  independent  contractor  from whom the REIT derives no revenue.  The
REIT may,  however,  directly  perform  certain  services  that are  "usually or
customarily  rendered" in connection with the rental of space for occupancy only
and are not otherwise considered "rendered to the occupant" of the property. The
Company has not and will not (i) charge rent for any  property  that is based in
whole or in part on the income or  profits  of any  person  (except by reason of
being based on a percentage of receipts or sales, as described above), (ii) rent
any property to a Related Party Tenant (unless the Board of Directors determines
in its  discretion  that the rent received from such Related Party Tenant is not
material and will not jeopardize the Company's  status as a REIT),  (iii) derive
rental income  attributable to personal  property (other than personal  property
leased in  connection  with the lease of real  property,  the amount of which is
less than 15% of the total  rent  received  under the  lease),  or (iv)  perform
services  considered to be rendered to the occupant of the property,  other than
through an independent contractor from whom the Company derives no revenue.

           For taxable years of the Company  beginning  after August 5, 1997, if
the Company  provides  services to a tenant that are other than those usually or
customarily  provided in connection with the rental of space for occupancy only,
amounts  received or accrued by the Company  for any such  services  will not be
treated as "rents from real  property"  for  purposes  of the REIT gross  income
tests but will not cause other amounts  received with respect to the property to
fail to be treated as "rents  from real  property"  if the  amounts  received in
respect of such services,  together with amounts received for certain management
services,  do not exceed 1% of all  amounts  received  or accrued by the Company
during the taxable  year with respect to such  property.  If the 1% threshold is
exceeded,  then all amounts  received or accrued by the Company  with respect to
the  property  will not  qualify  as  "rents  from real  property,"  even if the
impermissible  services are provided to some, but not all, of the tenants of the
property.

           If the  Company  fails to satisfy one or both of the 75% or 95% gross
income tests for any taxable  year,  it may  nevertheless  qualify as a REIT for
such year if it is  entitled to relief  under  certain  provisions  of the Code.
These relief provisions will be generally  available if the Company's failure to
meet such tests was due to reasonable cause and not due to willful neglect,  the
Company  attaches a schedule of the sources of its income to its federal  income
tax return,  and any incorrect  information on the schedule was not due to fraud
with intent to evade tax. It is not possible,  however,  to state whether in all
circumstances  the Company  would be  entitled  to the  benefit of these  relief
provisions.  If these relief  provisions are inapplicable to a particular set of
circumstances  involving the Company, the Company will not qualify as a REIT. As
discussed  above in  "Taxation  of the Company - General,"  even if these relief
provisions  apply, a tax would be imposed with respect to the excess net income.
No similar  mitigation  provision  provides  relief if the Company fails the 30%
gross income test. In such case, for taxable years  beginning  before January 1,
1998, the Company would cease to qualify as a REIT.



<PAGE>


           Any gain  realized by the Company on the sale of any property held as
inventory or other property held primarily for sale to customers in the ordinary
course of business will be treated as income from a prohibited  transaction that
is subject to a 100% penalty tax. Such  prohibited  transaction  income may also
have an adverse  effect upon the  Company's  ability to satisfy the income tests
for  qualification  as a REIT.  Under existing law,  whether property is held as
inventory or primarily  for sale to customers in the ordinary  course of a trade
or  business  is  a  question  of  fact  that  depends  on  all  the  facts  and
circumstances with respect to the particular  transaction.  The Company holds it
Properties for investment with a view to long-term appreciation,  engages in the
business of acquiring, owning, and operating the Properties and makes occasional
sales of Properties consistent with its investment  objectives.  There can be no
assurance, however, that the IRS might not contend that that one or more of such
sales is subject to the 100% penalty tax.

           Asset Tests. The Company, at the close of each quarter of its taxable
year, must also satisfy three tests relating to the nature of its assets. First,
at least 75% of the value of the Company's  total assets must be  represented by
real estate assets, cash, cash items and government securities. Second, not more
than 25% of the Company's  total assets may be represented  by securities  other
than those in the 75% asset class. Third, of the investments included in the 25%
asset class,  the value of any one issuer's  securities owned by the Company may
not exceed 5% of the value of the Company's total assets and the Company may not
own more than 10% of any one issuer's outstanding voting securities.

           After initially  meeting the asset tests at the close of any quarter,
the Company  will not lose its status as a REIT for failure to satisfy the asset
tests at the end of a later quarter solely by reason of changes in asset values.
If the  failure  to satisfy  the asset  tests  results  from an  acquisition  of
securities  or other  property  during a quarter,  the  failure  can be cured by
disposition of sufficient nonqualifying assets within 30 days after the close of
that quarter.  The Company has maintained and will continue to maintain adequate
records of the value of its assets to ensure compliance with the asset tests and
to take such other actions  within the 30 days after the close of any quarter as
may be  required  to  cure  any  noncompliance.  If the  Company  fails  to cure
noncompliance  with the asset tests within such time period,  the Company  would
cease to qualify as a REIT.

           Annual Distribution Requirements. The Company, in order to qualify as
a REIT, is required to distribute  dividends (other than capital gain dividends)
to its stockholders in an amount at least equal to (A) the sum of (i) 95% of the
Company's "REIT taxable income"  (computed  without regard to the dividends paid
deduction  and the  Company's  net capital  gain) and (ii) 95% of the net income
(after tax), if any,  from  foreclosure  property,  minus (B) the sum of certain
items of non cash income. Such distributions must be paid in the taxable year to
which they  relate,  or in the  following  taxable  year if declared  before the
Company  timely  files its tax return for such year and if paid on or before the
first regular  dividend payment after such  declaration.  To the extent that the
Company does not  distribute all of its net capital gain or distributes at least
95%, but less than 100%, of its "REIT taxable  income," as adjusted,  it will be
subject to tax thereon at regular ordinary and capital gain corporate tax rates.
The  Company has made and intends to make  timely  distributions  sufficient  to
satisfy these annual distribution requirements.

     For the  Company's  taxable  year  beginning on January 1, 1998 and for all
taxable years  thereafter,  undistributed  capital gains may be so designated by
the Company and are  includable  in the income of the holders of Common  Shares.
Such  holders are  treated as having  paid the capital  gains tax imposed on the
Company on the designated  amounts included in their income as long-term capital
gains.  Such  shareholders  would  receive an increase in their basis for income
recognized  and a decrease  in their  basis for taxes paid by the  Company.  See
"Taxation of Taxable U. S. Shareholders."

           Under  certain  circumstances,  the  Company may be able to rectify a
failure to meet the  distribution  requirement for a year by paying  "deficiency
dividends"  to  stockholders  in a later  year,  which  may be  included  in the
Company's  deduction for dividends paid for the earlier year.  Thus, the Company
may be able to avoid being taxed on amounts distributed as deficiency dividends;
however,  the Company will be required to pay interest  based upon the amount of
any deduction taken for deficiency dividends.

           Furthermore,  if the Company  should fail to  distribute  during each
calendar year at least the sum of (i) 85% of its REIT  ordinary  income for such
year,  (ii) 95% of its REIT  capital  gain  income for such year,  and (iii) any
undistributed taxable income from prior periods, the Company would be subject to
a 4% excise tax on the excess of such  required  distribution  over the  amounts
actually distributed.

Failure To Qualify
           If the Company fails to qualify for taxation as a REIT in any taxable
year, and the relief provisions do not apply, the Company will be subject to tax
(including  any  applicable  alternative  minimum tax) on its taxable  income at
regular corporate rates.  Distributions to stockholders in any year in which the
Company  fails to qualify will not be deductible by the Company nor will they be
required to be made.  As a result,  the  Company's  failure to qualify as a REIT
would  reduce  the  cash  available  for  distribution  by  the  Company  to its
stockholders.  In  addition,  if the  Company  fails to qualify  as a REIT,  all
distributions to stockholders  will be taxable as ordinary income, to the extent
of the Company's current and accumulated  earnings and profits,  and, subject to
certain limitations of the Code, corporate  distributees may be eligible for the
dividends received deduction. Unless entitled to relief under specific statutory
provisions,  the Company will also be  disqualified  from taxation as a REIT for
the four taxable years following the year during which  qualification  was lost.
It is not possible to state  whether in all  circumstances  the Company would be
entitled to such statutory relief.


<PAGE>



Taxation of Taxable U.S. Stockholders

           As used herein, the term "U.S.  Stockholder" means a holder of shares
of Common Stock who (for United  States  federal  income tax  purposes) (i) is a
citizen or resident of the United States, (ii) is a corporation, partnership, or
other entity  created or organized in or under the laws of the United  States or
of any political  subdivision thereof, or (iii) is an estate or trust the income
of which is subject to United States federal income  taxation  regardless of its
source.

           As long as the Company qualifies as a REIT, distributions made by the
Company  out of its  current  or  accumulated  earnings  and  profits  (and  not
designated as capital gain dividends) will constitute  dividends  taxable to its
taxable U.S.  Stockholders as ordinary income.  Such  distributions  will not be
eligible for the  dividends-received  deduction in the case of U.S. Stockholders
that are  corporations.  For purposes of determining  whether  distributions  to
holders of Common Stock are of out of current accumulated  earnings and profits,
the earnings and profits of the Company will be allocated first to the Preferred
Stock (to the extent of the preferred  distribution on such stock),  then to the
Common Stock.

           Distributions made by the Company that are properly designated by the
Company as capital gain dividends  will be taxable to taxable U.S.  Stockholders
as long-term  capital gains (to the extent that they do not exceed the Company's
actual net capital gain for the taxable year)  without  regard to the period for
which a U.S.  Stockholder has held his shares of stock.  U.S.  Stockholders that
are corporations may, however, be required to treat up to 20% of certain capital
gain dividends as ordinary income.

           To the extent that the Company makes distributions (not designated as
capital gain  dividends) in excess of its current and  accumulated  earnings and
profits,  such  distributions  will be  treated  first as a  tax-free  return of
capital to each U.S.  Stockholder,  reducing the adjusted  basis which such U.S.
Stockholder  has in his shares of stock for tax  purposes  by the amount of such
distribution  (but not  below  zero),  with  distributions  in  excess of a U.S.
Stockholder's  adjusted basis in his shares  taxable as capital gains  (provided
that the shares have been held as a capital  asset).  Dividends  declared by the
Company  in  October,  November,  or  December  of any  year  and  payable  to a
stockholder  of record on a specified date in any such month shall be treated as
both paid by the Company and received by the  stockholder on December 31 of such
year,  provided  that the dividend is actually  paid by the Company on or before
January 31 of the following calendar year. Stockholders may not include in their
own  income  tax  returns  any net  operating  losses or  capital  losses of the
Company.


<PAGE>



           For taxable years of the Company beginning after August 5, 1997, U.S.
shareholders  holding Shares at the close of the Company's  taxable year will be
required to include,  in computing their long-term capital gains for the taxable
year in which the last day of the Company's  taxable year fails, such amounts as
the Company may designate in a written  notice mailed to its  shareholders.  The
Company may not designate  amounts in excess of the Company's  undistributed net
capital gain for the taxable  year.  Each U.S.  shareholder  required to include
such a designated  amount in determining such  shareholder's  long-term  capital
gains will be deemed to have paid, in the taxable year of the inclusion, the tax
paid by the Company in respect of such  undistributed  net capital  gains.  U.S.
shareholders subject to these rules will be allowed a credit or a refund, as the
case may be,  for the tax  deemed to have been paid by such  shareholders.  U.S.
shareholders will increase their basis in their Shares by the difference between
the amount of such  includable  gains and the tax deemed paid by the shareholder
in respect of such gains.


<PAGE>


                                  THE OFFER

            The  Company  is  issuing  offers to holders of record of its Common
Stock and Preferred Stock at the close of business on March 24, 1998(the "Record
Date")non-transferable Rights ("Rights") to subscribe for and purchase shares of
Common  Stock at the  subscription  price set  forth on the  cover  page of this
Prospectus  (the  "Subscription  Price")  pursuant  to  the  Basic  Subscription
Privilege and Over-Subscription Privilege described below.

Rights to be Issued

            Holders of Common Stock and Preferred  Stock on the Record Date will
receive one Right with respect to each share held.

            Rights   Certificates:   Rights  to  subscribe   are   evidenced  by
non-transferable  Rights  Certificates,  each  Certificate  evidencing the total
number of Rights to which the holder is entitled. Rights Certificates may not be
transferred and Rights may not be divided or combined.

     Expiration  Date:  The Rights expire on 5:00 PM New York City time, on June
15, 1998 (the  "Expiration  Date").  To subscribe,  the Rights  Certificates and
payment must be received by the  Subscription  Agent, at their offices at:

By Overnight or
Express Delivery,                                     By Facsimile Transmission:
By Hand Delivery or
First Class Mail:

American Stock Transfer &                             American Stock Transfer &
Trust Company                                         Trust Company
Reorganization Department                             Reorganization Department
40 Wall Street                                        (718)234-5001
New York, NY  10005

(the  "Offices"),  not later than 5:00 PM New York City time, on the  Expiration
Date.  Rights  Certificate  holders who elect to send their  Certificates to the
Subscription  Agent by mail should allow  adequate time for actual receipt prior
to the time specified above.  Rights  Certificates  received by the Subscription
Agent at the Offices after 5:00 PM New York City time, on the  Expiration  Date,
will not be  accepted  and  will be  returned  except  under  the  circumstances
described under "Exercise and Payment."

Over-Subscription Privilege

            A  holder  who  exercises  his  Rights  may   oversubscribe  at  the
Subscription  Price for up to two  additional  shares  of Common  Stock for each
share of Common  Stock  purchased  by the  holder  under the Basic  Subscription
Privilege.  ("Over-Subscription  Privilege"). Common Stock will be available for
purchase pursuant to the Over-Subscription Privilege, if any, to the extent that
the maximum of 2,383,670  shares of Common Stock are not  subscribed for through
the exercise of Rights by the Expiration  Date. If the shares of Common Stock so
available  are not  sufficient  to satisfy  all  subscriptions  pursuant  to the
Over-Subscription  Privilege,  the  available  shares  of Common  Stock  will be
allocated   pro  rata   among  the   holders   of  Rights   who   exercise   the
Over-Subscription  Privilege based upon the proportion that the number of Rights
exercised by each holder of Rights who exercises his Over-Subscription Privilege
bears to the aggregate  number of Rights  exercised by all holders of Rights who
exercise their Over-Subscription Privilege.



<PAGE>


Exercise and Payment

            Rights to  subscribe  may be exercised by filling in and signing the
subscription form on the Rights Certificate and returning the Rights Certificate
together with payment in full for all shares of Common Stock  subscribed  for by
mail or otherwise to the Subscription  Agent at the Offices.  Payment in full of
the Subscription  Price ($_____ per Share) must be received at the Office of the
Subscription  Agent not later than 5:00 PM New York City time on the  Expiration
Date.  Except in cases of  satisfactory  late  delivery  of Rights  Certificates
provided for in the next paragraph, the Rights Certificates being exercised must
accompany such payment.  Payment must be made by cashier's check,  bank draft or
money order and should be made payable to One Liberty Properties, Inc.

            If prior to the Expiration Date the Subscription  Agent has received
the full Subscription Price,  together with a written telegraphic guarantee (use
telefax  number)  from a bank,  trust  company or a member of the New York Stock
Exchange,  other national securities  exchange,  or the National  Association of
Securities Dealers,  Inc. that the Rights Certificate with respect to the Shares
of Common Stock subscribed for has been properly completed and executed and will
be  received by the  Subscription  Agent prior to 10:00 AM New York City time on
June 22, 1998 together with such other  supporting  material as the Subscription
Agent may request,  such subscription will be accepted subject to receipt of the
duly exercised Rights Certificate.

            Rights to oversubscribe pursuant to the Over-Subscription  Privilege
together with the aggregate  subscription  price for all shares  subscribed  for
pursuant to the  Over-Subscription  Privilege  may be  exercised  by  completing
Section 2 of the Rights Certificate at the time the Rights are exercised.

            All questions as to the validity,  form, eligibility (including time
of receipt) and  acceptance  of any  subscription  (including  any  subscription
pursuant to the Over-Subscription  Privilege) will be determined by the Company,
in its sole  discretion,  whose  determination  shall be  binding.  The  Company
reserves  the  absolute  right  to  reject  any   subscription   (including  any
subscription pursuant to the Oversubscription Privilege) if such subscription is
not in proper form or if the acceptance thereof or the issuance of Common Shares
pursuant  thereto  could,  in the opinion of the  Company's  counsel,  be deemed
unlawful. The Company also reserves the right to waive any defect with regard to
any  particular  subscription.  Neither the Company nor the  Subscription  Agent
shall be under any duty to give notification of any defects of irregularities in
subscriptions,  nor shall any of them incur any  liability  for  failure to give
such notification.


<PAGE>



            Gould Investors L.P. which owns 24.9% of the  outstanding  shares of
Common Stock as of the Record Date,  has agreed to exercise fully to purchase an
aggregate  of 392,981  Shares of Common  Stock.  It has also advised the Company
that it will exercise its  Over-Subscription  Privilege to the extent of 376,250
shares.

                                 EXPERTS

            The  consolidated  financial  statements of One Liberty  Properties,
Inc. as of December  31, 1997 and 1996 and each of the three years in the period
ended December 31, 1997,  and the statement of revenues and certain  expenses of
300  Gold  Street  for the year  ended  December  31,  1997,  appearing  in this
Prospectus and  Registration  Statement have been audited by Ernst & Young LLP,
independent  auditors, as set forth in their reports thereon appearing elsewhere
herein,  and are included in reliance upon such reports given upon the authority
of such firm as experts in accounting and auditing.

                                LEGAL MATTERS

            The  validity of the Common  Stock  offered in  connection  with the
Rights  Offering  have been passed upon by  Brinberg  and Lundy,  60 Cutter Mill
Road,  Great Neck, NY. Simeon Brinberg and Mark Lundy,  partners of Brinberg and
Lundy, are officers and stockholders of the Company.

                               INDEMNIFICATION

            Insofar  as  indemnification   for  liabilities  arising  under  the
Securities  Act of 1933 may be  permitted  to  directors,  officers  or  persons
controlling the Company  pursuant to the foregoing  provisions,  the Company has
been informed that in the opinion of the Securities and Exchange Commission such
indemnification  is against public policy as expressed and in the Securities Act
and is therefore unenforceable.

                         ADDITIONAL INFORMATION

             The Company has filed with the Commission a Registration  Statement
on  Form  S-11  (together  with  any  amendments   thereto,   the  "Registration
Statement") under the Securities Act of 1933, as amended (the "Securities Act"),
with  respect  to the  shares  of  Common  Stock  offered  hereby.  For  further
information  with  respect to the Company and the Common Stock  offered  hereby,
reference  is  made  to the  Registration  Statement  and to  the  exhibits  and
schedules filed therewith.  The Registration  Statement,  including exhibits and
schedules  thereto,   may  be  inspected  at  the  public  reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549,
and copies of all or any part  thereof  may be  obtained  from such  office upon
payment of the prescribed  fees.  Statements  contained in this Prospectus or in
any document  incorporated in this Prospectus by reference as to the contents of
any contract,  agreement or other document referred to herein or therein are not
necessarily  complete.  With respect to each such  contract,  agreement or other
document  filed with the  Commission  as an  exhibit,  reference  is made to the
exhibit for a more complete  description of the matter  involved,  and each such
statement shall be deemed qualified in its entirety by such reference.

             The  Company is subject to the  informational  requirements  of the
Securities  Exchange Act of 1934  ("Exchange  Act") and in accordance  therewith
files reports,  proxy statements,  and other information with the Securities and
Exchange Commission. Such reports, proxy statements and other information can be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission at 450 Fifth Street, N.W., Washington DC 20549, 7 World Trade Center,
New York, NY 10048, and 500 West Madison Street,  Chicago,  Illinois 60661-2511.
Copies of such  materials can be obtained from the Public  Reference  Section of
the  Commission at 450 Fifth Street,  N.W.,  Washington,  DC 20549 at prescribed
rates.  Such  reports,  proxy  statements  and  other  information  can  also be
inspected at the office of the American Stock  Exchange,  86 Trinity Place,  New
York, NY 10006. The Company is an electronic  filer.  The Commission  contains a
web site that contains reports, proxy statements and other information regarding
the Company at http://www.sec.gov.


<PAGE>


                           INDEX TO FINANCIAL STATEMENTS
One Liberty Properties, Inc.:

Report Of Independent Auditors
Consolidated Balance Sheets
             As Of December 31, 1997 And
             1996 (Audited)

Consolidated Statements Of Income
             For The Three Years Ended
             December 31, 1997 (Audited)

Consolidated Statements Of Stockholders'
             Equity For The Three Years Ended
             December 31, 1997 (Audited)

Consolidated Statements Of Cash Flows
             For The Three Years Ended
             December 31, 1997 (Audited)

Notes To Consolidated Financial
             Statements, December 31, 1997

ProForma Condensed Consolidated Balance Sheet
  as of December 31, 1997 (Unaudited)

ProForma Condensed Consolidated Statement of Income
  for the Year Ended December 31, 1997 (Unaudited)

300 Gold Street:

Report of Independent Auditors

Statement of Revenues and Certain Expenses
 for the Year Ended December 31, 1997

Notes to Statement of Revenues and Certain Expenses 


<PAGE>






                          REPORT OF INDEPENDENT AUDITORS




To the Board of Directors and Stockholders of
One Liberty Properties, Inc. and Subsidiaries


We have  audited the  accompanying  consolidated  balance  sheets of One Liberty
Properties,  Inc. and  Subsidiaries  (the "Company") as of December 31, 1997 and
1996, and the related  consolidated  statements of income,  stockholders' equity
and cash flows for each of the three  years in the  period  ended  December  31,
1997. Our audits also included the financial  statement  schedules listed in the
Item 36 of Part II of this Registration  Statement (Form S-11).  These financial
statements and schedules are the responsibility of the Company's management. Our
responsibility  is to  express  an opinion  on these  financial  statements  and
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 financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the 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 One
Liberty Properties, Inc. and Subsidiaries at December 31, 1997 and 1996, and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1997, in conformity  with generally
accepted  accounting  principles.  Also, in our opinion,  the related  financial
statement  schedules,  when  considered  in  relation  to  the  basic  financial
statements  taken as a whole,  present  fairly,  in all material  respects,  the
information set forth therein.


New York, New York
February 18, 1998


<PAGE>

<TABLE>
<CAPTION>


                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES


                           Consolidated Balance Sheets


                                     ASSETS

                                                                                                      December 31,       
                                                                                             1997                   1996
                                                                                             ----                   ----

<S>                                                                                     <C>                    <C> 

Real estate investments, at cost (Notes 3, 4, and 6)
     Land                                                                               $  12,210,147          $   11,040,590
     Buildings                                                                             38,641,419              33,695,317
                                                                                           ----------              ----------
                                                                                           50,851,566              44,735,907
         Less accumulated depreciation                                                      2,534,582               1,846,694
                                                                                            ---------               ---------
                                                                                           48,316,984              42,889,213
Mortgages receivable - less unamortized discount -
     (substantially all from related parties) (Notes 5 and 6)                               5,943,450               6,049,033
Cash and cash equivalents                                                                   1,606,364               2,478,580
Unbilled rent receivable                                                                      665,052                 304,828
Rent, interest, deposits and other receivables                                                300,584                  66,908
Investment in BRT Realty Trust - (related party) (Note 2)                                     240,384                 199,068
Deferred financing costs                                                                      510,123                 480,640
Other                                                                                          64,614                  54,718
                                                                                               ------                  ------
                                                                                         $ 57,647,555            $ 52,522,988
                                                                                         ============            ============


                                                             LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
     Mortgages payable  (Note 6)                                                    $      20,545,247      $       16,846,921
     Note payable - bank  (Note 6)                                                          4,605,029               3,900,000
     Accrued expenses and other liabilities                                                   394,459                 475,109
     Dividends payable                                                                        791,945                 765,603
                                                                                              -------                 -------
                                                                                           26,336,680              21,987,633
                                                                                           ----------              ----------
Commitments and contingencies (Notes 3 and 7)                                                 -                      -
 
Minority interest in subsidiary (Note 3)                                                      -                       141,722  
                                      -                                                   -----------                 -------  

Redeemable Convertible Preferred Stock,
     $1 par value; $1.60 cumulative annual dividend;
         2,300,000 shares authorized; 808,776 shares issued;
         liquidation and redemption values of $16.50 (Note 7)                              13,106,970              12,950,792
                                              ------       -                               ----------              ----------

Stockholders' equity (Notes 6,9,10 and 11):
     Common Stock, $1 par value; 25,000,000 shares authorized;
         1,561,450 and 1,473,642 shares issued and outstanding                              1,561,450               1,473,642
     Paid-in capital                                                                       14,419,609              13,650,737
     Net unrealized gain on available-for-sale securities (Note 2)                            146,706                  97,673
     Accumulated undistributed net income                                                   2,076,140               2,220,789
                                                                                            ---------               ---------
                                                                                           18,203,905              17,442,841
                                                                                           ----------              ----------
                                                                                          $57,647,555             $52,522,988
                                                                                          ===========             ===========



                       See accompanying notes.

</TABLE>

<TABLE>
<CAPTION>

                                                         ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                                                               Consolidated Statements of Income

                                                                                           Year Ended December 31,     
                                                                                   1997              1996              1995
                                                                                   ----              ----              ----
<S>                                                                            <C>           <C>              <C>    

Revenues:
     Rental income (Note 3)                                                    $ 5,341,491   $    4,178,288   $     2,665,457
     Interest from related parties (Note 5)                                        832,579        1,132,150         1,878,262
     Interest and other income                                                     110,739          201,118           347,243
                                                                                   -------          -------           -------
                                                                                 6,284,809        5,511,556         4,890,962
                                                                                 ---------        ---------         ---------
Expenses:
     Depreciation and amortization                                               1,023,345          712,591           479,645
     Interest - mortgages payable                                                1,517,126          891,953           453,684
     Interest - bank                                                               210,305          110,185             -
     Leasehold rent                                                                288,833          288,833           284,394
     General and administrative (Note 8)                                           629,420          663,201           576,937
     Provision for valuation adjustment of real estate
        (Note 4)                                                                    -               659,000           -     
              -                                                                  ---------          -------         ---------      
                                                                                 3,669,029        3,325,763         1,794,660
                                                                                 ---------        ---------         ---------

Income before gain on sale of real estate
    and minority interest                                                        2,615,780        2,185,793         3,096,302

Gain on sale of real estate including minority
    interest share of $215,336 (Note 3)                                            599,251           -                -      
                                                                                   -------        ---------         ---------      

Income before minority interest                                                  3,215,031        2,185,793         3,096,302

Minority interest                                                                 (230,839)         (11,841)          -      
                                                                                  --------          -------        ----------       

Net income                                                                     $ 2,984,192      $ 2,173,952        $3,096,302
                                                                               ===========      ===========        ==========

Calculation of net income applicable
     to common stockholders:
     Net income                                                                $ 2,984,192   $    2,173,952   $     3,096,302
     Less dividends and accretion on preferred stock                             1,450,220        1,448,359         1,446,519
                                                                                 ---------        ---------         ---------
Net income applicable to common stockholders                                   $ 1,533,972      $   725,593   $     1,649,783
                                                                               ===========      ===========   ===============

Weighted average number of common
     shares outstanding:
         Basic                                                                   1,522,967        1,447,413         1,409,371
                                                                                 =========        =========         =========
         Diluted                                                                 1,529,203        1,459,198         1,423,361
                                                                                 =========        =========         =========

Net income per common share (Notes 2 and 11):
         Basic                                                                $       1.01      $        .50     $       1.17
                                                                              ============      ============     ============
         Diluted                                                              $       1.00      $        .50     $       1.16
                                                                              ============      ============     ============

Cash distributions per share:
     Common Stock                                                             $       1.20      $       1.20     $       1.03
                                                                              ============      ============     ============

     Preferred Stock                                                          $       1.60      $       1.60     $       1.60
                                                                              ============      ============     ============



                           See accompanying notes.

</TABLE>

<TABLE>
<CAPTION>


                                                         ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                                                        Consolidated Statements of Stockholders' Equity

                                                          For the three years ended December 31, 1997
 
                                                                             Net  Unrealized
                                                                             Gain (Loss) on    Accumulated
                                                Common         Paid-in       Available-for-    Undistributed
                                                 Stock         Capital       Sale Securities    Net Income         Total
                                                 -----         -------       ---------------    ----------         -----
<S>                                            <C>           <C>              <C>                <C>            <C> 

Balances, December 31, 1994                    $ 1,399,119   $ 13,233,109     $    (34,913)      $ 2,730,523    $17,327,838

Net income                                         -              -                 -              3,096,302      3,096,302
Distributions - Common Stock
   ($1.03 per share)                               -              -                 -             (1,449,397)    (1,449,397)
Distributions - Preferred Stock
   ($1.60 per share)                               -              -                 -             (1,294,042)    (1,294,042)
Accretion on Preferred Stock                       -             (152,477)          -                 -            (152,477)
Exercise of options                                 17,000        138,125           -                 -             155,125
Net unrealized gain on available-
   for-sale securities (Note 2)                    -                -               28,155            -              28,155
                                                 ---------      ---------           ------         ---------         ------

Balances, December 31, 1995                      1,416,119     13,218,757           (6,758)        3,083,386     17,711,504

Net income                                         -               -                -              2,173,952      2,173,952
Distributions - Common Stock
   ($1.20 per share)                               -               -                -             (1,742,507)    (1,742,507)
Distributions - Preferred Stock
   ($1.60 per share)                               -               -                -             (1,294,042)    (1,294,042)
Accretion on Preferred Stock                       -             (154,317)          -                 -            (154,317)
Exercise of options                                 23,500        190,937           -                 -             214,437
Shares issued through dividend
   reinvestment plan                                34,023        395,360           -                 -             429,383
Net unrealized gain on available-
   for-sale securities (Note 2)                     -             -                104,431            -             104,431
                                                 ---------      ---------          -------         -------         --------

Balances, December 31, 1996                      1,473,642     13,650,737           97,673         2,220,789     17,442,841

Net income                                         -               -                -              2,984,192      2,984,192
Distributions - Common Stock
   ($1.20 per share)                               -               -                -             (1,834,799)    (1,834,799)
Distributions - Preferred Stock
   ($1.60 per share)                               -               -                -             (1,294,042)    (1,294,042)
Accretion on Preferred Stock                       -             (156,178)          -                 -            (156,178)
Exercise of options                                 29,000        235,625           -                 -             264,625
Shares issued through dividend
   reinvestment plan                                58,808        689,425           -                 -             748,233
Net unrealized gain on available-
   for-sale securities (Note 2)                    -              -                 49,033            -              49,033
                                                ----------      ----------           ------        ---------          ------

Balances, December 31, 1997                    $ 1,561,450    $14,419,609       $  146,706      $  2,076,140    $18,203,905
                                               ===========    ===========       ==========      ============    ===========


                                            See accompanying notes.

</TABLE>


<TABLE>
<CAPTION>

                                                         ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                                                             Consolidated Statements of Cash Flows


                                                                                            Year Ended December 31,          
                                                                               1997               1996               1995    
                                                                               ----               ----               ----    
<S>                                                                      <C>             <C>                <C>    
Cash flows from operating activities:
     Net income                                                          $  2,984,192    $     2,173,952    $     3,096,302
     Adjustments to reconcile net income to net cash
          provided by operating activities:
         Gain on sale of real estate                                         (599,251)               -                    -
         (Increase) decrease in rental income from
            straightlining of rent                                           (360,224)          (218,061)            86,780
         Provision for valuation adjustment                                    -                 659,000                  -
         Depreciation and amortization                                      1,023,345            712,591            479,645
         Minority interest in earnings of subsidiary                          230,839             11,841                   -
         Changes in assets and liabilities:
            Decrease (increase) in rent, interest, deposits and
                other receivables                                            (221,508)           611,739           (328,461)
            Increase (decrease) in accrued expenses
                 and other liabilities                                        (80,650)           281,342             (5,123)
                                                                              -------            -------             ------ 

              Net cash provided by operating activities                     2,976,743          4,232,404          3,329,143
                                                                            ---------          ---------          ---------

Cash flows from investing activities:
     Additions to real estate                                             (10,058,389)       (19,940,571)        (3,819,323)
     Net proceeds from sale of real estate                                  4,347,429            -                  -
     Costs of acquisition of real estate and mortgage receivable
         from Gould Investors L.P. - related party                             -                  -                 (90,514)
     Collection of mortgages receivable - (including $79,032,
           $961,789 and $148,291 from related parties in 1997,
         1996 and 1995)                                                       105,583            987,108            169,388
     Collection of senior secured note receivable - BRT Realty
         Trust - related party                                                -                  528,575          1,579,618
     Sale of U.S. Government obligations and
         securities, net                                                      -                1,310,553          2,806,713
     Investment by minority interest in subsidiary                            -                  167,980            -
     Payments to minority interest by subsidiary                             (396,333)           (38,099)           -
     Other                                                                     42,249             (2,248)           (14,986)
                                                                               ------             ------            ------- 

            Net cash (used in) provided by investing activities            (5,959,461)       (16,986,702)           630,896
                                                                           ----------        -----------            -------

Cash flows from financing activities:
     Proceeds from bank borrowings, net of repayments                         705,029          3,900,000                -
     Proceeds from mortgages payable                                        5,925,000         10,375,000          2,413,350
     Payment of financing costs                                              (203,212)          (392,826)           (85,225)
     Repayment of mortgages payable                                        (2,226,674)          (118,233)        (2,806,843)      
     Exercise of stock options                                                264,625            214,437            155,125
     Cash distributions - Common Stock                                     (1,808,457)        (1,725,250)        (1,199,451)
     Cash distributions - Preferred Stock                                  (1,294,042)        (1,294,042)        (1,294,042)
     Issuance of shares through dividend reinvestment plan                    748,233            429,383              -      
                                                                              -------            -------         -----------    

            Net cash provided by (used in) financing activities             2,110,502         11,388,469         (2,817,086)
                                                                            ---------         ----------         ---------- 

Net (decrease) increase in cash and cash equivalents                         (872,216)        (1,365,829)         1,142,953

Cash and cash equivalents at beginning of year                              2,478,580          3,844,409          2,701,456
                                                                            ---------          ---------          ---------

Cash and cash equivalents at end of year                                  $ 1,606,364       $  2,478,580     $  3,844,409
                                                                          ===========       ============     ============


                                   See accompanying notes.

</TABLE>


<TABLE>
<CAPTION>

                                                         ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                                                       Consolidated Statements of Cash Flows - Continued


                                                                                         Year Ended December 31,            
                                                                               1997              1996               1995     
                                                                               ----              ----               ----     
<S>                                                                        <C>                <C>                <C> 
Supplemental disclosures of cash flow information:
     Cash paid during the year for interest expense                        $1,727,603         $  914,506         $  467,116
     Cash paid during the year for income taxes                                17,058             58,437             43,784

Supplemental schedule of noncash investing and
financing activities:
     Acquisition of real estate and mortgage receivable
        from Gould Investors L.P., a related party                             -                  -              (9,861,729)
     Consideration for acquisition from Gould
        Investors L.P.:
          Extinguishment of mortgage receivable                                -                  -               6,850,000
          Transfer of BRT preferred stock                                      -                  -               2,455,355
          Transfer of BRT common stock                                         -                  -                 556,374
 


                         See accompanying notes.

</TABLE>





                    ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
                     Notes to Consolidated Financial Statements

                                December 31, 1997

   NOTE 1 -   ORGANIZATION AND BACKGROUND

              One Liberty  Properties,  Inc. (the "Company") was incorporated in
              1982 in the state of Maryland.  The Company is a self-managed Real
              Estate  Investment Trust ("REIT") which currently  participates in
              net leasing  transactions  and has engaged in other real  property
              transactions and invested in real property mortgages.

   NOTE 2 -   SIGNIFICANT ACCOUNTING POLICIES

              Principles of Consolidation

              The consolidated  financial statements include the accounts of One
              Liberty  Properties,  Inc., its  wholly-owned  subsidiaries  and a
              majority-owned  limited  liability  company (see Note 3). Material
              intercompany  items and  transactions  have been  eliminated.  One
              Liberty  Properties,   Inc.,  its  subsidiaries  and  the  limited
              liability company are hereinafter referred to as the Company.

              Reclassification of Financial Statements

              Certain  amounts  reported  in  previous  consolidated   financial
              statements have been reclassified in the accompanying consolidated
              financial   statements   to   conform   to  the   current   year's
              presentation.

              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.

              Income Recognition

              Rental income  includes the base rent that each tenant is required
              to pay in  accordance  with the terms of their  respective  leases
              reported on a  straight-line  basis over the  initial  term of the
              lease.   Mortgage   receivable  discount  is  amortized  over  the
              remaining  life,  utilizing  the  interest  method,  based  on the
              Company's  evaluation of the collectibility of the carrying amount
              of the mortgage.

              Depreciation

     Depreciation of buildings is computed on the  straight-line  method over an
estimated useful life of 40 years for commercial  properties and 27 and one half
years for residential properties.

              Deferred Financing Costs

              Mortgage  and credit line costs are  deferred  and  amortized on a
straight-line basis over the terms of the respective debt obligations.



<PAGE>


  NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

              Federal Income Taxes

              The Company has qualified as a real estate  investment trust under
              the  applicable  provisions of the Internal  Revenue  Code.  Under
              these  provisions,  the  Company  will not be  subject  to federal
              income taxes on amounts  distributed to stockholders  providing it
              distributes  substantially  all of its  taxable  income  and meets
              certain other conditions.

     Distributions  made during 1997 included  approximately  3% attributable to
capital  gains,  with the balance to ordinary  income.  All  distributions  made
during 1996 were attributable to ordinary income.

              Investments in Debt and Equity Securities

              In accordance  with  Statement of Financial  Accounting  Standards
              #115,  Accounting  for  Certain  Investments  in Debt  and  Equity
              Securities,  the Company  accounts  for its  investment  in common
              shares  of BRT  Realty  Trust  ("BRT"),  a  related  party  of the
              Company, at fair value as "available-for-sale" securities.

              The   Company's   investment   in  30,048  common  shares  of  BRT
              (accounting  for less than 1% of the total  voting  power of BRT),
              purchased at a cost of $97,656 has a fair market value at December
              31, 1997 of $240,384  resulting in an  unrealized  holding gain of
              $142,728. In addition,  the Company has invested $33,194 in equity
              securities  which have a fair market  value of $37,172 at December
              31, 1997. The aggregate net unrealized holding gain of $146,706 is
              excluded  from  earnings and  reported as a separate  component of
              stockholders' equity.

              Fair Value of Financial Instruments

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

              Mortgages  receivable:  Two  mortgage  loans of the  Company  with
              outstanding  balances  aggregating $290,038 are currently fixed at
              interest  rates  which  approximate  market.  Accordingly,   these
              balances  approximate  their fair values.  The remaining  mortgage
              loan was  purchased  by the Company at a discount,  which is being
              amortized  by the  Company  over  the  life of the  mortgage.  The
              Company  expects to receive a yield to maturity  of  approximately
              14.5%.  The  Company  estimates  the  fair  value  of the  loan to
              approximate  its face amount of  $7,974,030  at December 31, 1997.
              The loan is being carried on the balance sheet at $5,653,412,  the
              difference  representing  the  remaining  unamortized  discount of
              $2,320,618.

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

              Investment  in  BRT  Realty  Trust:   Since  this   investment  is
considered "available-for-sale",  it is reported in the balance sheet based upon
quoted market price.

              Note and mortgages  payable:  The Company 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  amount and fair
              value.


<PAGE>



NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Redeemable  convertible  preferred  stock:  Based on the  December 31, 1997
quoted  market  price  per share of  $16.875,  the fair  value of the  Company's
redeemable convertible preferred stock is $13,648,095.

              Accretion on Preferred Stock

              The  Company  has  Preferred  Stock   outstanding  which  is  both
              redeemable and  convertible.  The stock was initially  recorded in
              the financial  statements at its fair value based upon the initial
              average trades on the American Stock Exchange. The amount by which
              the redemption  value exceeds the carrying value is being accreted
              using the interest method over the life of the redemption period.

              Earnings Per Common Share

              In 1997, the Financial Accounting Standards Board issued Statement
              No.  128,   Earnings  Per  Share.   Statement   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 128 requirements.

              For the years  ended  December  31,  1997,  1996 and  1995,  basic
              earnings  per  share  was   determined   by  dividing  net  income
              applicable  to common  stockholders  for the year by the  weighted
              average number of shares of Common Stock  outstanding  during each
              year.

              Diluted  earnings per share  reflects the potential  dilution that
              could occur if securities or other contracts to issue Common Stock
              were  exercised or converted  into Common Stock or resulted in the
              issuance of Common  Stock that then shared in the  earnings of the
              Company.  For the years ended  December  31,  1997,  1996 and 1995
              diluted  earnings per share was  determined by dividing net income
              applicable to common stockholders for the year by the total of the
              weighted average number of shares of Common Stock outstanding plus
              the dilutive effect of the Company's  outstanding  options (6,236,
              11,785  and  13,990  for the  years  ended  1997,  1996 and  1995,
              respectively) using the treasury stock method. The Preferred Stock
              was not considered for the purpose of computing  diluted  earnings
              per share because their assumed  conversion is  antidilutive.  See
              Note 11 for information  regarding a Registration  Statement filed
              February  1998 by the Company  with the  Securities  and  Exchange
              Commission  with  respect to a rights  offering  to be made to its
              shareholders.

              Cash and Cash Equivalents

              Cash  equivalents   consist  of  highly  liquid  investments  with
maturities of three months or less when purchased.


<PAGE>



NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

              Valuation Allowance on Real Estate Owned

              During the year ended  December  31,  1996,  the  Company  adopted
              Statement of Financial  Accounting  Standards Board No. 121 ("FASB
              121"),  Accounting for the Impairment of Long-Lived Assets and for
              Long-Lived Assets to Be Disposed Of, which requires the Company to
              make a review of each  real  estate  asset  held for use 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 those  assets are less than the assets'  carrying
              amount.  Measurement  is based upon the fair  market  value of the
              asset.  FASB 121 also  requires  that  long-lived  assets that are
              expected  to be  disposed  of be reported at the lower of carrying
              amount or fair value less costs to sell.

              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 Company does not
              believe that the  implementation  of Statement No. 131 will have a
              material impact on its financial statements.


NOTE 3 - REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS

              The rental  properties owned at December 31, 1997 are leased under
              noncancellable  operating leases to corporate tenants with current
              expirations ranging from 1999 to 2051, with certain tenant renewal
              rights.  All lease  agreements  are net lease  arrangements  which
              require  the tenant to pay not only rent but all the  expenses  of
              the leased property including  maintenance,  taxes,  utilities and
              insurance.  Certain lease  agreements  provide for periodic rental
              increases and others  provide for increases  based on the consumer
              price index.

              The minimum future rentals to be received over the next five years
on the operating leases in effect at December 31, 1997 are as follows:

                  Year Ending
                December 31,
                  1998$                              5,600,644
                  1999                               5,675,774
                  2000                               5,659,776
                  2001                               5,694,085
                  2002                               5,595,962



<PAGE>



  NOTE 3 - REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Continued)

     Included in the minimum future rentals are rentals from a property owned in
fee by an unrelated third party. The Company pays annual fixed leasehold rent of
$288,833  through April 2010 and has a right to extend the lease for up to three
15 year and one 14 year renewal options.

     At December 31, 1997, the Company has recorded an unbilled rent  receivable
aggregating  $665,052,  representing  rent reported on a straight-line  basis in
excess of rental  payments  required  under the initial  term of the  respective
leases.  This  amount is to be billed and  received  pursuant to the lease terms
over the next twenty years.  The minimum future rentals  presented above include
amounts applicable to the repayment of these unbilled rent receivables.

     For the year ended  December  31,  1997,  the  following  assets  generated
revenues  for the  Company  in  amounts  exceeding  10% of the  Company's  total
revenues:

                                        For the Year Ended December 31, 1997
                                        ------------------------------------
Description                               Revenue        % of Total Revenues
- -----------                               -------        -------------------
               
Mortgage receivable - related party  (a) $  832,579                13.25%
                
Total Petroleum properties (b)            1,092,606                17.38%
                
     (a) See note 5 - Mortgages Receivable (i) for other information.

     (b) Total  Petroleum,  an  operator of  combination  gas station and retail
convenience  stores,  is a tenant in thirteen of the Company's  properties,  all
located in the State of Michigan.

     In connection with the Total Petroleum lease agreement in 1991, the Company
deposited  $2,000,000 with an independent  escrow agent,  which  represented the
estimated  maximum  amount to remediate  environmental  problems  discovered  at
certain  locations.  The agreement  limits the maximum payment to  approximately
$350,000  per  location.  At December 31, 1997,  there are two  locations  which
require  additional  remediation  efforts.  The Company believes the approximate
$781,000  held by the escrow  agent  will be  adequate  to cover any  additional
environmental costs.

  Sale of Real Estate

     On August 5, 1997,  the property  owned by a limited  liability  company in
which the  Company  was a  majority  member was sold and the  limited  liability
company was  liquidated.  A gain of  approximately  $599,000 was realized on the
sale. The Company's share of the gain is approximately  $384,000 after deducting
the minority interest portion.

 

NOTE 4 - PROVISION FOR VALUATION ADJUSTMENT

     At December 1996, the Company owned five retail  properties  which had been
leased to a retail chain of stores.  The initial term with respect to the leases
expired on December  31, 1996.  As of December 31, 1996 two of these  properties
were under  contract  of sale (both  sales  closed  during  1997) and three were
vacant (two are still vacant). The Company is actively seeking a buyer or tenant
for the two vacant properties.

     At  December  31,  1996 the  Company  recorded a  provision  for  valuation
adjustment on the two properties  which were under contract of sale based on the
sales prices.  In addition,  the Company had determined  that the estimated fair
value of the three vacant  properties were lower than their carrying amounts and
thus, the Company had taken a provision for the differences. The total provision
taken on these five  properties  during the year ended  December  31, 1996 which
amounted  to  $659,000  had  been  presented  as  a  reduction  to  real  estate
investments on the balance sheet.

   NOTE 5 -   MORTGAGES RECEIVABLE AND PRINCIPAL RELATED PARTY TRANSACTION


     Mortgages  receivable  at  December  31,  1997  and  1996  consist  of  the
following:

                                               1997                1996
                                               ----                ----
    Affiliate
    ---------
      Entity substantially owned by
      Gould Investors L.P. (net of
      unamortized discount of
      $2,320,618 and $2,654,818) (i)        $ 5,653,412         $ 5,732,445
 
    Non-affiliate
    -------------
      Other                                     290,038             316,588
                                                -------             -------
                                            $ 5,943,450         $ 6,049,033
                                            ===========         ===========
 

     Annual  maturities of mortgages  receivable  during the next five years and
thereafter are summarized as follows:
     
     Year Ending December 31,
     ------------------------
             1998                                           $    768,574
             1999                                                508,251
             2000                                                532,820
             2001                                                555,355
             2002                                                567,871
             2003 and thereafter                               5,331,197
             ----                                              ---------
                Total                                          8,264,068
             Less:  Unamortized discount                       2,320,618
                                                               ---------
             Net carrying amount - mortgages receivable     $  5,943,450
                                                            ============


     (i) On July 30, 1993, as a result of a public auction,  the Federal Deposit
Insurance  Corporation  sold  to  an  entity  related  to  the  Company,  for  a
consideration  of $19,000,300,  a $23,000,000  first mortgage,  providing for an
interest  rate of 8% per  annum,  secured  by a single  tenant  office  building
located in Manhattan,  New York. The office building which secures this mortgage
is owned by a partnership in which

NOTE 5 - MORTGAGES RECEIVABLE AND PRINCIPAL RELATED PARTY TRANSACTION
               (Continued)

     Gould  Investors L.P.  ("Gould") is General Partner and in which Gould owns
substantially  all  of  the  partnership  interests.   Simultaneously  with  the
purchase,  $13,181,000  was advanced by an unrelated  party,  $6,080,000  (which
includes  closing  costs) was  advanced by the  Company,  and the  mortgage  was
severed into a first mortgage of $13,181,000 paying interest at 9 1/2% per annum
held by the unrelated  party and a subordinate  wrap mortgage of $9,819,000 held
by the Company.  Both the first mortgage and the wrap mortgage mature in 2005 at
which time the first mortgage will be fully amortized and the wrap mortgage will
have a principal  balance of  approximately  $4,000,000.  The  Company  receives
monthly  principal and interest payments of $79,318 and at December 31, 1997 and
1996 its  principal  balance had been reduced to  approximately  $7,974,000  and
$8,387,000, respectively. The original discount of $3,738,400 is being amortized
by the Company over the life of the mortgage.  The Company  expects to receive a
yield  to  maturity  of  approximately   14.5%.   Interest   income,   including
amortization  of the discount of $334,200,  $327,600 and  $319,500,  amounted to
$832,579,  $848,200  and  $861,750  for the  years  ended  1997,  1996 and 1995,
respectively.

     The building  which  secures the first  mortgage  and the wrap  mortgage is
leased in its entirety to the City of New York.  The lease  expires in 2005 with
an option to renew for an  additional  five years and  provides  the City with a
limited  right of  termination.  The first  mortgage  and the wrap  mortgage are
nonrecourse to the owner of the building.  The  transaction  was approved by the
independent  directors of the Company. The directors who are affiliated with the
Company and Gould abstained from voting on the transaction.

     At December 31, 1997 and 1996 Gould owned 384,462 and 542,825 shares of the
common stock of the Company or 24.6% and 36.8% of the equity  interest and 19.6%
and 28.9% of the voting rights, respectively.


NOTE 6 -  DEBT OBLIGATIONS

  Mortgages Payable

     At December 31, 1997 there are nine outstanding  mortgages payable,  all of
which are  secured by  individual  real  estate  investments  with an  aggregate
carrying value of $33,163,742  before  accumulated  depreciation.  The mortgages
bear  interest at rates ranging from 7.3% to 9.1%,  and mature  between 1999 and
2017.

     Scheduled  principal  repayments  during the next five years and thereafter
are as follows:
             
              Year Ending
              December 31,
              ------------
                  1998                                     $      281,128
                  1999                                          4,237,515
                  2000                                          1,139,019
                  2001                                            255,795
                  2002                                          1,559,362
                  2003 and thereafter                          13,072,428
                  ----                                         ----------
                      Total                                 $  20,545,247
                                                            =============
   NOTE 6 -  DEBT OBLIGATIONS (Continued)

   Note Payable - Bank

     On March 1, 1996 the Company  entered  into a $5 million  revolving  credit
agreement ("Credit  Agreement") with Bank Leumi Trust Company of New York ("Bank
Leumi").  Under the terms of the Credit Agreement the Company can add additional
lenders to provide a maximum total  facility of  $15,000,000.  In June 1997, the
Company closed on a $4,000,000  participation  interest with  Commercial Bank of
New York (formerly First Bank of the Americas), increasing the total facility to
$9,000,000.  Borrowings under the Credit Agreement are being used to provide the
Company with funds, when needed, to acquire  additional  properties.  The Credit
Agreement  matures  February 28, 1999 with a right for the Company to extend the
Credit  Agreement  until  February 29, 2000. The Company pays interest under the
Credit Agreement at the rate of prime plus 1/2% on funds borrowed on an interest
only basis,plus a 1/4% servicing fee on the  outstanding  balance to Bank Leumi.
Net proceeds of certain events (e.g. sale of property,  financing of properties)
must be applied to reduce the loan.

     As  collateral  for any  advances  taken by the  Company  under the  Credit
Agreement,  the Company has  pledged the stock of each of its  subsidiaries  and
certain  mortgages  receivable.  In addition,  the Company's  subsidiaries  have
guaranteed all loans under the Credit Agreement.  The Credit Agreement  contains
certain affirmative and negative convenants as well as specified guarantees. The
Company has agreed to maintain at least  $250,000 on deposit with Bank Leumi and
is in compliance with all requirements.

     At  December  31,  1997,   $4,605,029  was  outstanding  under  the  Credit
Agreement.


   NOTE 7 -   REDEEMABLE CONVERTIBLE PREFERRED STOCK

     The  Preferred  Stock  has  the  following   rights,   qualifications   and
conditions:  (i) a cumulative  dividend preference of $1.60 per share per annum;
(ii) a liquidation preference of $16.50 per share; (iii) a right to convert each
share of Preferred Stock at any time into .825 of a share of Common Stock;  (iv)
redeemable by the Company after July 1, 1997 at $16.70 per share and at premiums
declining  to  $16.50  on  July 1,  1998 and  thereafter;  (v) an option by each
preferred  holder to put the Preferred  Stock to the Company at $16.50 per share
for the period  commencing  July 1,  1999 and ending on September 28, 1999;  and
(vi) one-half vote per share.
 
NOTE 8  - OTHER RELATED PARTY TRANSACTIONS

     Gould charged the Company  $179,260,  $175,969,  $210,357  during the years
ended December 31, 1997, 1996 and 1995, respectively,  for allocated general and
administrative expenses and payroll based on time incurred by various employees.

     A company  controlled by certain  directors and officers of the Company was
paid mortgage brokerage fees of $24,134 during the year ended December 31, 1995.

     See Note 5 for other related party transaction information.

 NOTE 9 -  STOCK OPTIONS

     On December 6, 1996,  the  directors of the Company  adopted the 1996 Stock
Option Plan  (Incentive/Nonstatutory  Stock Option  Plan),  whereby a maximum of
125,000  shares of common  stock of the Company  are  reserved  for  issuance to
employees,  officers,  directors,  consultants  and  advisors  to  the  Company.
Incentive stock options are granted at per share amounts at least equal to their
fair market value at the date of grant,  whereas for nonstatutory  stock options
the exercise price may be any amount  determined by the Board of Directors.  The
options  will  expire no later than ten years after the date on which the option
was granted.

     On March 21, 1997,  the  Directors of the Company  granted,  under the 1996
Stock Option Plan,  options to purchase a total of 40,500 shares of common stock
at $13.50 per share to a number of the  Company's  officers and  employees.  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. At December 31,
1997 options to purchase 10,125 shares are exercisable,  none of which have been
exercised.

     On November 17, 1989, the directors of the Company granted,  under the 1989
Stock Option Plan, options to purchase a total of 110,000 shares of Common Stock
at $11 per share to a number of the Company's  officers and employees.  In 1994,
one officer  exercised 20,000 of these options and the balance expired.  On June
6, 1991, the directors of the Company  granted to each of the three  independent
directors  of the Company an option to purchase  5,000 shares of Common Stock at
$9.125 per share.  During 1995 and 1996, two directors exercised 10,000 of these
options and during 1996 the remaining 5,000 options  expired.  On March 4, 1993,
the Board of Directors  granted,  also under the 1989 Stock Option Plan, options
to purchase a total of 100,000  common shares at $9.125 per share to a number of
officers and employees of the Company. At December 31, 1997, all 100,000 options
had been exercised.

     Stock  options  under the 1989 Stock  Option  Plan are granted at per share
amounts at least  equal to their  fair  market  value at the date of grant.  The
options are cumulatively  exercisable at a rate of 25% per annum and expire five
years after the date of grant.  A maximum of 225,000 common shares were reserved
for issuance under the 1989 Stock Option Plan, of which 95,000 are available for
grant at December 31, 1997.

     The Company 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 Company'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 FASB 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.

   NOTE 9 -  STOCK OPTIONS (Continued)

     Pro forma  information  regarding  net  income  and  earnings  per share is
required  by FASB  No.  123,  and has  been  determined  as if the  Company  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 a
Black-Scholes   option   pricing  model  with  the  following   weighted-average
assumptions:  risk  free  interest  rate  of  6.49%,  dividend  yield  of  8.5%,
volatility  factor of the expected  market price of the  Company's  Common Stock
based on historical results of .117; and an expected life of 4 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 Company'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 Company has
elected not to present pro forma information  because the impact on the reported
net income and earnings per share is immaterial.

     Changes in the number of common  shares under all option  arrangements  are
summarized as follows:
      
                                               Year Ended December 31,       
                                               -----------------------       
                                          1997         1996            1995
                                          ----         ----            ----

Outstanding at beginning of period       29,000       57,500          74,500
Granted                                  40,500            -               -
Option prices                        $13.50-$9.125         -               -
Exercisable at end of period             10,125       29,000          32,500
Exercised                                29,000       23,500          17,000
Expired                                       -        5,000               -
Outstanding at end of period             40,500       29,000          57,500
Option price per share outstanding       $13.50       $9.125          $9.125

     As of December 31, 1997 the outstanding options had a remaining contractual
life of approximately 4.2 years and an exercise price of $13.50.

   NOTE 10 - DISTRIBUTION REINVESTMENT PLAN

     In May, 1996, the Company implemented a Distribution Reinvestment Plan (the
"Plan").  The Plan provides owners of record of 100 shares or more of its common
and/or  preferred  stock the  opportunity  to  reinvest  cash  distributions  in
newly-issued  common  stock of the Company at a five percent  discount  from the
market price. No open market purchases are made under the Plan. During the years
ended  December 31, 1997 and 1996,  the Company  issued 58,808 and 34,023 common
shares, respectively, under the Plan.


   NOTE 11 - SUBSEQUENT EVENTS

     On February 10, 1998, the Company filed a  Registration  Statement with the
Securities and Exchange  Commission ("SEC") with respect to a rights offering to
be made to its stockholders.  Upon effectiveness of the Registration  Statement,
the  Company  will  issue  to  each  common  and  preferred   stockholder,   one
nontransferable  right  for  each  share  owned of  record  on the  record  date
entitling the holder to purchase one share of common stock at a price which will
be  approximately  5% to 10% below market at or about the time the  Registration
Statement  is  declared  effective  by the SEC.  In  addition,  each  common and
preferred  stockholder will be afforded the opportunity to over-subscribe to the
extent  of two  additional  shares,  but,  in  order  for the  over-subscription
privilege to come into effect a stockholder  must have fully exercised the basic
subscription privilege.


     A limited liability  company,  in which the Company is the majority member,
expects to close on the purchase of a commercial  building  during March,  1998.
The purchase price will be $6,700,000.  The Company expects to close on mortgage
financing  for  $4,500,000  simultaneously  with the  purchase.  Interest on the
mortgage will be at the rate of 7.5% per annum. The entire property is leased to
the New York City Transit Authority at an annual rental of $850,000 with a lease
that expires in October, 2002.

   NOTE 12 - QUARTERLY FINANCIAL DATA (UNAUDITED):

<TABLE>
<CAPTION>

                                                                         Quarter Ended
                                                                         -------------
                                                                                                          Total
                                            March 31     June 30      September 30       December 31    For Year
                                            --------     -------      ------------       -----------    --------
                                                               (In thousands, except per share data)
1997
- ----
<S>                                         <C>          <C>              <C>              <C>           <C> 

Revenues                                    $1,566       $1,567           $1,493           $1,659        $6,285

Net income                                     639          641            1,005 (a)          699         2,984

Net income applicable to
  common stockholders                          277          279              642              336         1,534

Net income per common share (b):
      Basic                                    .19          .18              .42              .22          1.01
     Diluted                                   .18          .18              .42              .22          1.00

     (a) Net income  includes  gain on sale of real  estate of  $599,251  and is
after minority interest of $230,839  (substantially  attributable to such gain).
See Note 3.

     (b) The  earnings  per share  amounts for the quarter  ended March 31, 1997
have been restated to comply with  Statement of Financial  Accounting  Standards
No. 128, Earnings Per Share.
</TABLE>


<TABLE>
<CAPTION>

                                                                         Quarter Ended
                                                                         -------------
                                                                                                      Total
                                                March 31    June 30     September 30    December 31  For Year
                                                --------    -------     ------------    -----------  --------
                                                                  (In thousands, except per share data)
1996
- ----
<S>                                             <C>         <C>           <C>             <C>        <C> 

Revenues(b)                                     $1,094      $1,288        $1,594          $1,536     $5,512

Net income (a) (b)                                 577         368           791             438      2,174

Net income applicable to
  common stockholders (b)                          215           6           429              76        726

Basic and diluted net
  income per common share                          .15           -           .29             .05        .50

     (a) Net income reflects  provision for valuation  adjustment of real estate
amounting  to $314,000,  $145,000 and $200,000 for the quarters  ending June 30,
1996, September 30, 1996 and December 31, 1996, respectively.

     (b) Includes approximately $41,000, $103,000 and $88,000 (or $.03, $.07 and
$.06 per common  share) of income  from  accelerated  payments  on a senior note
receivable for the quarters  ending March 31, 1996,  June 30, 1996 and September
30, 1996, respectively. The note receivable was paid in full during August 1996.


</TABLE>




<TABLE>
<CAPTION>

                                                                   ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
                                                               ProForma Condensed Consolidated Balance Sheet
                                                                              As of December 31, 1997
                                                                                    (Unaudited)


                                                                                       ASSETS

                                                                                                ProForma
                                                                                                 Adjust-
                                                                             Historical         ments(A)          ProForma
                                                                             ----------         --------          --------
<S>                                                                         <C>                <C>               <C>

Real estate investments, at cost
     Land                                                                   $ 12,210,147       $ 1,340,000       $ 13,550,147
     Buildings                                                                38,641,419         5,360,000         44,001,419
                                                                              ----------         ---------         ----------
                                                                              50,851,566         6,700,000         57,551,566
         Less accumulated depreciation                                         2,534,582                            2,534,582
                                                                              ----------        ----------         ---------
                                                                              48,316,984         6,700,000         55,016,984
Mortgages receivable - less unamortized discount -
     (substantially all from related parties)                                  5,943,450                            5,943,450
Cash and cash equivalents                                                      1,606,364          (200,000)         1,406,364
Unbilled rent receivable                                                         665,052                              665,052
Rent, interest, deposits and other receivables                                   300,584                              300,584
Investment in BRT Realty Trust - (related party)                                 240,384                              240,384
Deferred financing costs                                                         510,123                              510,123
Other                                                                             64,614                               64,614
                                                                                  ------      ------------         ----------
                                                                             $57,647,555        $6,500,000        $64,147,555
                                                                             ===========        ==========        ===========


LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
     Mortgages payable                                                       $20,545,247       $ 4,500,000        $25,045,247
     Note payable - bank                                                       4,605,029         2,000,000          6,605,029
     Accrued expenses and other liabilities                                      394,459                              394,459
     Dividends payable                                                           791,945                              791,945
                                                                                 -------       -----------            -------
                                                                              26,336,680         6,500,000         32,836,680
                                                                              ----------         ---------         ----------

Redeemable Convertible Preferred Stock,
     $1 par value; $1.60 cumulative annual dividend;
         2,300,000 shares authorized; 808,776 shares issued;
         liquidation and redemption values of $16.50                          13,106,970                           13,106,970
                                                                              ----------                           ----------

Stockholders' equity:
     Common Stock, $1 par value; 25,000,000 shares authorized;
         1,561,450 and 1,473,642 shares issued and outstanding                 1,561,450                            1,561,450
     Paid-in capital                                                          14,419,609                           14,419,609
     Net unrealized gain on available-for-sale securities                        146,706                              146,706
     Accumulated undistributed net income                                      2,076,140                            2,076,140
                                                                              ----------                           ----------
                                                                              18,203,905                           18,203,905
                                                                              ----------                           ----------
                                                                             $57,647,555       $ 6,500,000        $64,147,555
                                                                             ===========       ===========        ===========


                                 See accompanying notes.
</TABLE>



<PAGE>

<TABLE>
<CAPTION>


                 ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
              ProForma Condensed Consolidated Statement of Income
                      For the Year Ended December 31, 1997
                                (Unaudited)

                                                                                                   ProForma
                                                                                                   Adjust-
                                                                                Historical         ments (B)        ProForma
                                                                                ----------         ---------        --------
<S>                                                                            <C>               <C>             <C>   

Revenues:
     Rental income                                                             $ 5,341,491       $  843,165      $  6,184,656
     Interest from related parties                                                 832,579                            832,579
     Interest and other income                                                     110,739           (6,000)          104,739
                                                                                  --------         ---------        ---------
                                                                                 6,284,809          837,165         7,121,974
                                                                                 ---------          -------         ---------
Expenses:
     Depreciation and amortization                                               1,023,345          134,000         1,157,345
     Interest - mortgages payable                                                1,517,126          337,500         1,854,626
     Interest - bank                                                               210,305          178,800           389,105
     Leasehold rent                                                                288,833                            288,833
     General and administrative                                                    629,420                -           629,420
                                                                                   -------     ------------           -------

                                                                                 3,669,029          650,300         4,319,329
                                                                                 ---------          -------         ---------

Income before gain on sale of real estate
    and minority interest                                                        2,615,780          186,865         2,802,645

Gain on sale of real estate including minority
    interest share of $215,336                                                     599,251                            599,251
                                                                                ----------   --------------         ---------

Income before minority interest                                                  3,215,031          186,865         3,401,896

Minority interest                                                                 (230,839)         (20,000)         (250,839)
                                                                                -----------     ------------         ---------

Net income                                                                     $ 2,984,192        $ 166,865        $3,151,057
                                                                               ===========       ==========         =========

Calculation of net income applicable to common stockholders:
     Net income                                                                $ 2,984,192                         $3,151,057
     Less dividends and accretion on preferred stock                             1,450,220                          1,450,220
                                                                                 ---------                          ---------
Net income applicable to common stockholders                                   $ 1,533,972                         $1,700,837
                                                                               ===========                         ===========

Weighted average number of common shares outstanding:
         Basic                                                                   1,522,967                          1,522,967
                                                                                =========                          =========
         Diluted                                                                 1,529,203                          1,529,203
                                                                                 =========                          =========

Net income per common share:
         Basic                                                             $         1.01                      $         1.12
                                                                           ==============                      ==============
         Diluted                                                           $         1.00                      $         1.12
                                                                           ==============                      ==============

Cash distributions per share:
     Common Stock                                                          $         1.20
                                                                           ==============

     Preferred Stock                                                       $         1.60
                                                                           ==============




                                                                              See accompanying notes.

</TABLE>

<PAGE>



Notes to ProForma Financial Statements
                                (Unaudited)


ProForma Condensed Consolidated Balance Sheet
As of December 31, 1997

(A) Reflects the expected  acquisition of 300 Gold Street in Brooklyn,  New York
at December 31, 1997 with cash,  borrowings under a mortgage note and borrowings
under the line of credit.




ProForma Condensed Consolidated Statement of Income
For the Year Ended December 31, 1997

(B) Reflects the revenues and expenses of 300 Gold Street in Brooklyn,  New York
in addition  to the  increase in interest  expense  associated  with  additional
borrowings  and a decrease in interest  income as a result of a decrease in cash
and cash equivalents as if the property were purchased at January 1, 1997.



<PAGE>










                         Report of Independent Auditors


To the Board of Directors of
One Liberty Properties, Inc.

     We have  audited  the  statement  of revenues  and certain  expenses of the
property at 300 Gold Street (the "Property"),  as  described in Note 1, for the
year ended December 31, 1997. This financial  statement is the responsibility of
management of the Property.  Our responsibility is to express an opinion on this
financial statement based on our audit.

     We conducted  our audit in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance about whether the financial  statement is free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial  statement.  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 audit provides a reasonable basis for our opinion.

     The  accompanying  statement of revenues and certain  expenses was prepared
for the purpose of complying  with the rules and  regulations  of the Securities
and Exchange Commission for inclusion in the Registration  Statement (Form S-11)
of  One  Liberty  Properties,  Inc.,  and  is  not  intended  to  be a  complete
presentation of the Property's revenues and expenses.

     In our opinion,  the financial statement referred to above presents fairly,
in all material  respects,  the revenues and certain expenses of the Property as
described in Note 1 for the year ended  December 31, 1997,  in  conformity  with
generally accepted accounting principles.




March 11, 1998                                    Ernst & Young LLP
New York, New York


                                 300 Gold Street

               Statement of Revenues and Certain Expenses (Note 1)


                      For the year ended December 31, 1997


Revenues:
  Base rent                                                $ 768,333

Certain expenses:
  Management fees                                             12,000
                                                              ------
                                             
Revenues in excess of certain expenses                     $ 756,333
                                                           =========
                                                 


See accompanying notes.


                                 300 Gold Street

               Notes to Statement of Revenues and Certain Expenses

                                December 31, 1997


1.  Basis of Presentation

     Presented  herein is the statement of revenues and certain expenses related
to the  operations  of the  property,  located at 300 Gold Street (also known as
131-143  Flatbush  Avenue) in the  borough of  Brooklyn  in New York City,  (the
"Property").  The Property is comprised of an office building  containing 66,000
square feet.

     The accompanying financial statements have been prepared in accordance with
the applicable  rules and regulations of the Securities and Exchange  Commission
for the  acquisition  of real  estate  properties.  Accordingly,  the  financial
statements exclude certain expenses that may not be comparable to those expected
to be incurred by One Liberty  Properties,  Inc. (the "Company") in the proposed
future  operations  of the  Property.  It is expected  that the Property will be
acquired by the Company in April,  1998.  Items  excluded  consist of  interest,
amortization and depreciation.

2.  Use of Estimates

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

3.  Revenue Recognition and Concentration of Revenue

     The  Property  is  leased  by the New  York  City  Transit  Authority  (the
"Tenant")  under an operating lease which expires on October 15, 2002. The lease
provides  for fixed net rent  payments of $800,000  per annum until  October 15,
1997 at which time the fixed net rent  payments  increase to $850,000  per annum
through the lease  expiration.  The fixed net rent is net to the landlord,  with
the  Tenant  assuming  the sole  responsibility  for the  condition,  operation,
maintenance and management of the Property.  Minimum rental income is recognized
on a straight-line  basis over the term of the lease.  The excess of amounts due
pursuant  to the  underlying  lease  over  amounts  so  recognized  amounted  to
approximately $ 42,083 for the year ended December 31, 1997.


                                 300 Gold Street

         Notes to Statement of Revenues and Certain Expenses (continued)






4.  Management Agreement

     During  1997  the  Property  was  managed  by  CRG   Management,   LLC.  As
consideration for performing such services,  CRG Management,  LLC receives a fee
equal to $1,000 per month.






                                                    PART II
                                  INFORMATION NOT REQUIRED IN PROSPECTUS

Item 31.  Other Expenses of Issuance and Distribution
     The  following is an estimate of the expenses to be incurred in  connection
with the sale of the Common Stock registered  hereby,  all of which will be paid
by the Registrant:

        Accounting Fees                                               20,000
        Legal Fees                                                    25,000
        Printing                                                      20,000
        Listing Fee -
        American Stock Exchange                                        7,500
        Agents Fees                                                   20,000
        Registration Fees                                              9,975
        Miscellaneous                                                 17,525
        Total Expenses                                              $120,000

Item 32.  Sales to Special Parties
            See Item 33.

Item 33.  Recent Sale of Unexpected Securities
     The only  securities  sold by the Company within the past three years which
were not  registered  under the Securities Act of 1933 were shares sold upon the
exercise stock options as follows:
                                                PRICE        TOTAL
                        DATE OF     NUMBER       PER       PURCHASE
    NAME                 SALE     OF SHARES     SHARE        PRICE
    ----                 ----     ---------     -----        -----

Fredric H. Gould        6/20/97    9,000        9.125       $82,125

Marshall Rose           6/19/95    1,500        9.125        13,688
                        3/12/96    1,500        9.125        13,688

Charles Biederman       3/29/95    5,000        9.125        45,625

Matthew J. Gould        6/19/96    3,250        9.125        29,656
                        3/12/96    3,250        9.125        29,656

Israel Rosenzweig       6/19/95    3,250        9.125        29,656
                        6/20/97    3,250        9.125        29,656

Jeffrey Gould           6/19/95    3,000        9.125        27,375
                        6/20/97    3,000        9.125        27,375

David W. Kalish         6/19/95    1,000        9.125         9,125
                        2/12/96    2,500        9.125        22,813

Mark H. Lundy           3/12/96    7,000        9.125        63,875

Hurand & Hurand LLC     3/12/96    5,000        9.125        45,625

Simeon Brinberg        12/18/96    1,000        9.125         9,125
                        6/20/97    3,000        9.125        27,375
                        9/12/97    1,500        9.125        13,688
                       12/18/97    3,500        9.125        31,938

Daniel Lembo           12/18/97    3,500        9.125        31,938
                                   -----                     ------

       TOTAL                      64,000                   $584,000
                                  ======                   ========



     All shares were sold for cash.  Each purchaser was an  officer/director  or
employee of the Company or affiliate  thereof and took the shares for investment
purposes. Accordingly, the shares were issued pursuant to the exemption provided
for in Section 4(2) of the Act. The  Certificates  issued were legended and stop
transfer orders were placed against the shares.

Item 34.  Indemnification of Officers and Directors.

     The  Company's  Articles of  Incorporation  and By Laws  provide  that each
director,  officer  and  employee  of the Company  shall be  indemnified  by the
Company  to the  full  extent  permitted  by the  General  Laws of the  State of
Maryland,  now or hereafter  in force.  The  Articles of  Incorporation  further
provide that to the maximum extent that Maryland law in effect from time to time
permits  limitation  of  liability  of directors  and  officers,  no director or
officer shall be liable to the Company or its  stockholders  for money  damages.
The Company does not maintain officers and directors liability insurance.

Item 35.  Treatment of Proceeds from Stock Being Registered.

     The  difference  between $1.00 per share and the net cash proceeds from the
sale of the shares of Common Stock offered by this  Registration  Statement will
be credited to the Company's Paid-in Capital account.

Item 36.  Financial Statements and Exhibits

     (a) The following financial  statements of the Company are included in this
Registration Statement.
      
            Report of Independent Auditors
            Statements (Audited)
              Consolidated Balance Sheets - December 31, 1997 and 1996
              Consolidated Statements of Income for the
                  three years ended December 31, 1997
              Consolidated Statements of
                  Stockholders' Equity for the three years ended
                  December 31, 1997
              Consolidated Statements of
                  Cash Flows for the three years ended
                  December 31, 1997

            Schedules

            Schedule III - Consolidated Real Estate
            and Accumulated Depreciation -
            December 31, 1997 (Audited)

            Schedule IV - Mortgage Loans on Real Estate -
            December 31, 1997 (Audited)

            (b)  Exhibits

     3.1 Articles of Incorporation, as amended, of the Company, filed as Exhibit
3.1 to the Company's Form 10-Q for the quarter ended  September 30, 1985,  which
Exhibit is incorporated herein by reference.

     3.2  Amendment  to  Articles  of  Incorporation,  filed as  Exhibit  to the
Company's  Form 10-Q for the  quarter  ended  June 30,  1989,  which  Exhibit is
incorporated herein by reference.

     3.3  Amendment  to  Articles of  Incorporation,  filed as an Exhibit to the
Company's  Form 10-Q for the  quarter  ended  June 30,  1990,  which  Exhibit is
incorporated herein by reference.

     3.4  By-Laws  of the  Company,  as  amended,  filed  as an  Exhibit  to the
Company's  Form 10-Q for the  quarter  ended  June 30,  1989,  which  Exhibit is
incorporated herein by reference.

     3.5 Amendment to By-Law filed as an Exhibit to the Company's  Form 10-Q for
the  quarter  ended  June 30,  1990,  which  Exhibit is  incorporated  herein by
reference.

5.1         Opinion of Brinberg and Lundy. Filed herewith.*

8.1         Opinion regarding tax matters. Filed herewith.*

     10.1 Lease  dated  January 17, 1989 and  modification  thereof  dated as of
February 15, 1989 between  Crystal  Management,  Inc.,  as Landlord and Stamford
Realty Associates,  Inc. as tenant with respect to Madison Avenue, New York, New
York,  filed as an exhibit  to the  Company's  Form 8-K dated June 27,  1994 and
incorporated herein by reference.

     10.2 Form of lease  entered  into with Total  Petroleum  with respect to 13
Total Petroleum  properties filed as an exhibit to the Company's Form 10-K dated
March 23, 1995 andincorporated herein by reference.

     10.3 Lease dated November 7, 1996 between OLP Ft. Myers,  Inc. and Barnes &
Noble Superstores,  Inc. with respect to the Fort Myers, Florida property. Filed
as an exhibit to the Company's 10-K for the year ended December 31, 1996,  which
Exhibit is incorporated herein by reference.

     10.4  Credit  Agreement  dated  March 1, 1996  between the Company and Bank
Leumi Trust Company of New York filed as an exhibit to the  Company's  Form 10-K
for the year ended December 31, 1995,  which Exhibit is  incorporated  herein by
reference.

     10.5 Lease dated  September 14, 1995 between  Galbreath  Equities,  Inc; as
Landlord,  and Kittle's  Home  Furnishings  Center,  as Tenant,  with respect to
Columbus,  Ohio  Property,  filed as an exhibit to the Company's  Form 8-K dated
December 12, 1997 and incorporated herein by reference.

     10.6 Agreement assignment and Assumption Bid regarding  acquisition of Gold
Street Property.  Lease dated July, 1987 between 300 Realty Co. and the New York
City  Transit  Authority  with  respect  to  the  Gold  Street  Property.  Filed
herewith.*

     10.7  Subscription Form for Exercise of Rights and related forms related to
exercise of rights. Filed herewith.*

     21.1 Subsidiaries of registrant,  filed as an exhibit to the Company's Form
10-K for the year ended December 31, 1997 and incorporated herein by reference.

     23.1 Consent of Ernst & Young LLP.  Filed herewith.*

     23.2 Consent of Brinberg  and Lundy and Herrick,  Feinstein to be contained
in opinion to be filed by Amendment.

Item 37.  Undertakings

            A.    The undersigned Registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
post-effective amendment to this Registration Statement:
           
     (i) To  include  any  material  information  with  respect  to the  plan of
distribution  not  previously  disclosed  in the  Registration  Statement or any
material change to such information in the Registration Statement.

     (2)  That,  for  the  purposes  of  determining  any  liability  under  the
Securities Act, each such  post-effective  amendment shall be deemed to be a new
Registration  Statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     B.  The  undersigned   Registrant   hereby  undertakes  to  supplement  the
prospectus  after the expiration of the  subscription  period,  to set forth the
results of the subscription offer.

     C. Insofar as indemnification  for liabilities arising under the Securities
Act may be  permitted to  directors,  officers  and  controlling  persons of the
Company pursuant to the foregoing provisions, or otherwise, the Company has been
advised that in the opinion of the SEC such  indemnification  is against  public
policy, as expressed in the Securities Act, and is therefore  unenforceable.  In
the event that a claim for indemnification  against such liabilities (other than
the payment by the Company of expenses  incurred or paid by a director,  officer
or controlling  person of the Company in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being registered,  the Company will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate  jurisdiction  the question whether or not such
indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issue.

                                                SIGNATURES

            Pursuant to the  requirements  of the  Securities  Act of 1933,  the
Registrant  certifies that it has duly caused this Amendment to the Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the Village of Great Neck Plaza,  State of New York, on the 26th
day of March, 1998.

                           ONE LIBERTY PROPERTIES, INC.
                           Registrant



                           S/Matthew Gould
                           Matthew Gould, President



<PAGE>


Directors, Principal Executive Officers and Principal Financial Officers:


      Signature                        Title                     Date

*s/Fredric H. Gould        Chairman of the Board of           March 26, 1998
- -------------------
Fredric H. Gould           Directors



S/Matthew Gould            President and Chief                March 26, 1998
- ---------------
Matthew Gould              Executive Officer



*s/Charles Biederman       Director                           March 26, 1998
- --------------------       
Charles Biederman



*s/Joseph Amato            Director                           March 26, 1998
- ---------------
Joseph A. Amato



*s/Marshall Rose           Director                           March 26, 1998
- ----------------
Marshall Rose


*s/Arthur Hurand           Director                           March 26, 1998
- ----------------
Arthur Hurand


*s/David W. Kalish         Vice President and Chief           March 26, 1998
- ------------------
David W. Kalish            Financial Officer

* By Matthew Gould, as attorney-in-fact



<PAGE>

<TABLE>
<CAPTION>


                                                    ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                                               Schedule III - Consolidated Real Estate and Accumulated Depreciation

                                                                     December 31, 1997


                                                Initial Cost              Gross Amount at Which Carried At            Life on Which
                                                to Company                         December 31, 1997                 Depreciation in
                                                                                                                       Latest Income
                                                                                                                        Statement Is
                                                                                      Accumulated    Date Of       Date    Computed
                Encumbrances   Land     Buildings     Land     Buildings      Total   Depreciation Construction   Acquired  (Years) 
                ------------   ----     ---------     ----     ---------      -----   ------------ ------------   --------  ------- 
<S>             <C>         <C>         <C>         <C>         <C>         <C>           <C>         <C>      <C>               <C>


Free Standing
Retail Locations:

Columbus, OH    $4,325,000  $1,445,232  $5,780,926  $1,445,232  $5,780,926  $7,226,158    $18,065     1996     November 19, 1997 40

Ft. Myers, FL    3,209,748   1,013,463   4,053,848   1,013,463   4,053,848   5,067,311    114,020     1996     November 7, 1996  40

Denver, CO       2,670,659     811,896   3,247,582     811,896   3,247,582   4,059,478    138,699     1995     April 9, 1996     40

Atlanta, GA      2,363,061     802,721   3,210,886     802,721   3,210,886   4,013,607    110,374     1994     August 14, 1996   40

Lewisville, TX   1,571,786     685,737   2,742,946     685,737   2,742,946   3,428,683     82,860     1996     October 11, 1996  40

Miscellaneous    2,343,078   5,693,337  14,366,139   5,589,037  14,170,439  19,759,476  1,425,208     Various  Various           40


Apartment Building:

New York, NY     4,061,915   1,109,836   4,439,346   1,109,836   4,439,346   5,549,182    571,735     1910     June 14, 1994    27.5


Land Under
Improvements:

Miscellaneous            -     752,225           -     752,225           -     752,225          -     Various  Various             -

Industrial:

Miami, FL                -           -     995,446           -     995,446     995,446     73,621     1967    January 19, 1995    40

                $20,545,24 $12,314,447 $38,837,119 $12,210,147  $38,641,41 $50,851,566 $2,534,582
                ========== =========== =========== ===========  ========== =========== ==========
</TABLE>

 
<TABLE>
<CAPTION>

                                                       ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                                                         Notes To Schedule III - Consolidated Real Estate
                                                                And Accumulated Depreciation

  (a) Reconciliation of "Real Estate and Accumulated Depreciation"

                                                                Year Ended December 31,
                                                                -----------------------
                                                1997                     1996                 1995
                                                ----                     ----                 ----
<S>                                        <C>                     <C>                   <C>   
  
Investment in real estate:

  Balance, beginning of year               $  44,735,907           $  25,454,336         $  11,750,268

  Addition: Land and buildings                10,058,389              19,940,571            13,704,068

  Deductions:
      Cost of properties sold                 (3,942,730)                      -                     -
      Valuation allowance (c)                          -                (659,000)                    -
                                              ----------                --------            ----------          

  Balance, end of year                      $ 50,851,566            $ 44,735,907         $  25,454,336
                                            ============            ============         =============


  Accumulated depreciation:

  Balance, beginning of year                $  1,846,694           $   1,200,571         $     753,734

  Addition:  depreciation                        893,123                 646,123               446,837

  Deduction: accumulated
    depreciation related to
    properties sold                             (205,235)                      -                     -
                                                --------              ----------           -----------                     

  Balance, end of year                      $  2,534,582          $    1,846,694         $   1,200,571
                                            ============          ==============         =============

     (b) The aggregate cost of the properties is the same for federal income tax
purposes.
  
     (c) During the year ended  December 31, 1996,  the Company took a provision
for valuation  adjustment of real estate  totaling  $659,000.  See Note 4 to the
consolidated financial statements for other information.

</TABLE>


<TABLE>
<CAPTION>

                                                   ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
                                                        Schedule IV - Mortgage Loans on Real Estate
                                                                    December 31, 1997

                                                                                                                 Carrying
                             Number of  Intrest Maturity       Periodic                          Face Amount     Amount of
        Description           Loans      Rate     Date       Payment Terms                       of Mortgage     Mortgage

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

First mortgage loans:


Land and building/retail        1        9.75%  Month to  $3,550 monthly allocated                 $246,144       $246,144
Bad Axe, MI                                      Month     to interest and principal.


Land and building/office        1      14.5%(b) Feb-05    $79,318 monthly allocated to            7,974,030  (c) 5,653,412
New York, NY                                              interest and principal, balance of
                                                          $4,073,525 due at maturity.


Second mortgage loan:


Land and building/commercial    1      10.25%   Oct-01     $1,158 monthly allocated to               43,894         43,894
                                -                                                                    ------         ------
Seattle, WA                                                interest and principal,
                                                           self-liquidates by maturity


Total                           3                                                                $8,264,068     $5,943,450
                                =                                                                ==========     ==========

</TABLE>



                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
                   Schedule IV - Mortgage Loans on Real Estate
                               December 31, 1997

  Notes to the Schedule:

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

                                                1997               1996
                                                ----               ----

      Balance at beginning of year          $ 6,049,033        $ 7,036,141

      Addition:

      Amortization of discount                  334,200            327,600

      Deduction:

      Collections of principal                  439,783          1,314,708

      Balance at end of year                $ 5,943,450        $ 6,049,033

     (b) Represents  the expected yield to maturity which includes  amortization
of discount and interest collections.

     (c) The face  amount  of  mortgage  is before an  unamortized  discount  of
$2,320,618. Mortgage was pledged as collateral to Credit Agreement.



<PAGE>



                                 Index of Exhibits


Exhibit 5.1                       Opinion of Brinberg & Lundy

Exhibit 8.1                       Tax Opinion

Exhibit 10.6                      Agreement of Assignment and Assumption
                                  of Bid and Lease with respect to Gold
                                  Street Property

Exhibit 10.7                      Subscription Certificate

Exhibit 23.1                      Consent of Ernst & Young LLP


<PAGE>




                                   Exhibit 5.1
                                BRINBERG & LUNDY
                         60 Cutter Mill Road, Suite 303
                              Great Neck, NY 11021

                          ONE LIBERTY PROPERTIES, INC.
                               60 Cutter Mill Road
                           Great Neck, New York 11021

Gentlemen:

We have acted as counsel to One Liberty  Properties,  Inc.  (the  "Company")  in
connection with the  preparation and filing of a Registration  Statement on Form
S-11 for the  registration  under the  Securities  Act of 1933,  as  amended  of
2,383,670  shares of common stock,  $1.00 par value  ("Common  Stock").  As such
counsel we are familiar with the  Certificate of  Incorporation,  as amended and
the by-laws, as amended, of the Company and with the corporate proceedings taken
by  the  Company  in  connection   with  the  preparation  and  filing  of  such
Registration  Statement  and in  connection  with the  issuance of the shares of
Common Stock to which the Registration Statement relates.

Based upon the foregoing, we are of the opinion that:

1. The Company is duly organized validly existing and in good standing under the
laws of the State of Maryland.

2.   The  2,383,670  shares of  Common  Stock to be  issued  by the  Company  in
     connection with a Rights Offering being made to its common stockholders and
     preferred stockholders,  as described in the Registration  Statement,  have
     been duly  authorized  and when  issued as  described  in the  Registration
     Statement, will be legally issued, fully paid and non-assessable.

We know  that we are  referred  to under  the  heading  "Legal  Matters"  in the
Prospectus forming a part of the Registration  Statement,  and we hereby consent
to such use of our name in the Registration  Statement and to the filing of this
opinion as an exhibit to the Registration Statement.

Very truly yours,


s/BRINBERG & LUNDY


BRINBERG & LUNDY


SB/lm
(OLPNOT)


<PAGE>



                                        Exhibit 8.1
                                   HERRICK,FEINSTEIN LLP
                              A LIMITED LIABILITY PARTNERSHIP
                                       2 PARK AVENUE
                                    NEW YORK, N.Y. 10016
  104 CARNEGIE CENTER                 (212)  592-1400           FACSIMILE
  PRINCETON, NJ. 08540-6232                                    (212) 889-7577
  TELEPHONE (609) 452 -3800
  FACSIMILE (609) 520-9095


        March 24, 1998

        One Liberty Properties, Inc.
        60 Cutter Mill Road
        Great Neck, NY  11021

        Gentlemen:

                 We have acted as Special Tax Counsel to One Liberty Properties,
         Inc.  (the  "Company"),   in  connection  with  the  preparation  of  a
         registration statement on Form S-11 (the "Registration  Statement") and
         prospectus annexed thereto (the "Prospectus"), initially filed with the
         Securities   and  Exchange   Commission   on  February  10,  1998  (No.
         333-45937),  with respect to the offering and sale (the  "Offering") of
         shares of Common Stock,  $1.00 par value (the "Shares") of the Company.
         You have requested our opinion on certain federal income tax matters in
         connection with the Offering.

                 In  rendering  the  opinions  expressed  herein,  we are acting
         solely in our capacity as special tax counsel to the Company. We do not
         represent the Company generally or exclusively and,  therefore,  we are
         not generally  familiar  with all of the affairs of the Company.  As to
         matters  of  fact,   we  have   examined  and  relied   upon,   without
         investigation or verification,  the representations in the Registration
         Statement,  the Prospectus,  letters  provided by the Company to us and
         legal  counsel,  schedules  prepared  by the  Company  and  prepared or
         reviewed  by  its  outside  auditors  which  relate  to  the  Company's
         compliance  with  various  REIT  qualification   tests  and  additional
         information  and  representations  from  officers of the  Company  with
         respect to various factual matters relating to the Company's operations
         and stock  ownership and to the Company's  expectations  to continue to
         meet certain  diversity of ownership  tests on a basis  consistent with
         past  practice and of its  intention to operate in a manner  consistent
         with its past  operations,  subject  to any  changes  described  in the
         Prospectus.  We have also relied on good standing certificates obtained
         from the Secretary of State of Maryland  which certify that the Company
         was  duly  organized  and is in good  standing  under  the  laws of the
         jurisdiction  of its  formation.  We have relied,  without  independent
         investigation or verification,  upon the authenticity of the documents,
         and upon the accuracy of representations, described above.

                 Based upon and subject to the foregoing, and the qualifications
         set forth above and below, it is our opinion that:

                  1. The  description  of the  federal  income  tax  conclusions
         contained  in the  Prospectus  under the  caption  "Federal  Income Tax
         Considerations"   are  correct  in  all  material  respects,   and  the
         discussion  contained  therein fairly summarizes the federal income tax
         considerations that may be material to a holder of the common shares.

                  2. The Company was  organized  and has operated in  conformity
         with the  requirements  for  qualification as a REIT under the Code and
         the Company's  proposed method of operation,  if continued  without any
         change, should enable it to continue to so qualify.

                  The  opinion  expressed  herein  is  based  on the  Code,  the
         Treasury  Department's   regulations  which  interpret  the  Code,  and
         relevant  judicial  and  administrative  precedent,  all of  which  are
         subject  to  change,  on a  retroactive  basis,  at any time.  Any such
         changes could adversely  impact the opinion rendered herein and the tax
         consequences to the Company and the investors in the Shares. During the
         course of our engagement,  after reasonable investigation,  nothing has
         come to our attention  which would cause us to question the accuracy of
         the documents or other information provided to us by the Company or the
         veracity of the  information or  representations  provided to us by the
         Company or Company's counsel.  As noted above, the examination of these
         documents,  the accumulation of the information  contained  therein and
         representations  of the Company and its counsel  formed a material part
         of the basis on which we formed our opinion.  Should anything occur, or
         already  have  occurred,  that would  compromise  the  accuracy  of the
         aforementioned   documents  of  the  veracity  of  the   aforementioned
         information and  representations,  our opinion as expressed  herein may
         not and should not be relied upon.

                  Our  opinion is valid as of the date of this  letter.  We have
         not been  retained,  nor are we  obligated,  to monitor or update  this
         opinion for future  conditions that may affect this opinion.  Potential
         investors in the Shares are urged to seek and rely on the tax advice of
         a qualified  professional and not upon this opinion letter. Our opinion
         is limited to the tax  matters  specifically  enumerated  herein and we
         have not considered any other federal income tax matters,  any state or
         local  income tax  issues,  nor any non U.S.  tax  issues,  potentially
         impacting  upon an  investment  in the Shares.  The  opinion  expressed
         herein is not  binding  upon the IRS and  should  not be  construed  to
         indicate IRS approval of the Company's  qualifying status as a REIT for
         the  years  considered  herein.  Accordingly,   although  the  opinions
         expressed  herein  reflect  our  assessment  of the  likely  outcome of
         litigation and other  adversarial  proceedings  based on an analysis of
         the  existing  tax  authorities   relating  to  the  issues,   absolute
         assurances  cannot be given because the opinions  expressed  herein are
         subject to the stated  limitations and  qualifications  set forth above
         and below.  It is also important to note that no assurance can be given
         that the Company  would in fact  litigate any of the matters  addressed
         herein.

                  We understand  that our opinion will be attached as an Exhibit
         to the Registration Statement and will be referred to in the Prospectus
         that is part of the  Registration  Statement which will be delivered to
         prospective  purchasers of the Shares,  and we hereby consent to use of
         our opinion in this respect  only.  This opinion may not be used by the
         Company or by anyone  else,  without  our express  permission,  for any
         other purpose.

                  No opinion is expressed herein  concerning the accuracy of any
         statement set forth in the Registration Statement and/or Prospectus and
         no opinion is expressed  concerning  whether  disclosure  has been made
         therein  of  all   necessary   and   relevant   material   information.
         Furthermore,  we express no opinion with respect to the  compliance  by
         the Company with either state or federal  securities  statutes or rules
         and  regulations  promulgated  thereunder  or  of  any  other  laws  or
         regulations  both  state  and  federal  which  may be  relevant  to the
         Offering or an investor's decision concerning the purchases and holding
         or the sale of the Shares offered.  The foregoing opinion is limited to
         the matters  stated in this  letter and no opinion  shall be implied or
         inferred beyond the matters expressly stated.

            Very truly yours,

         HERRICK, FEINSTEIN LLP


<PAGE>


                                  Exhibit 10.6

                             AGREEMENT OF ASSIGNMENT
                              AND ASSUMPTION OF BID

                  This  Agreement  of  Assignment  and  Assumption  of Bid (this
"Agreement"), dated January , 1998, made by and between WHCS Real Estate Limited
Partnership (the "Seller"), a Delaware limited partnership, having an office c/o
The Archon  Group 1275 K Street NW Suite 900,  Washington  D.C.  20005,  and One
Liberty  Properties,  Inc. (the  "Purchaser"),  a Real Estate  Investment Trust,
having an address at 60 Cutter Mill Road, Great Neck, New York 11021.

                                 R E C I T A L S

                  WHEREAS,  Seller is the holder of that certain  Consolidation,
Modification  and Extension  Agreement  (together with the mortgages  referenced
therein,  collectively,  the "Mortgage"), dated June 21, 1988, made by and among
80 Nassau  Associates,  Thames Realty Co., 27-29 Thames  Associates,  41-43 John
Associates  and  300  Gold  Associates  (collectively,   the  "Mortgagor"),   as
mortgagor,  and  CrossLand  Savings,  FSB, as  mortgagee,  encumbering  five (5)
separate parcels of real property, including the parcel of real property located
at 300  Gold  Street,  Brooklyn,  New York  which  parcel  is more  particularly
described  on Exhibit A annexed  hereto and made a part hereof  (such  parcel of
real property, together with the improvements located thereon, collectively, the
"Mortgaged Premises");


<PAGE>



                  WHEREAS,   that  certain  mortgage   foreclosure  action  (the
"Action") entitled CROSSLAND FEDERAL SAVINGS BANK, Plaintiff,  against 80 NASSAU
ASSOCIATES,  A New York  General  Partnership,  THAMES  REALTY  CO.,  A New York
General  Partnership,  27-29 THAMES ASSOCIATES,  A New York General Partnership,
41-43 JOHN ASSOCIATES,  A New York General Partnership,  300 GOLD ASSOCIATES,  A
New York General Partnership, ELIE S. SUTTON, JOSEPH S. SUTTON, RALPH S. SUTTON,
TEMPCO  INCORPORATED,  NEW YORK CITY  DEPARTMENT  OF  HOUSING  PRESERVATION  AND
DEVELOPMENT,  NEW YORK CITY ENVIRONMENTAL  CONTROL BOARD, CENTRAL ELEVATOR INC.,
JOB LOT TRADING CO.,  INC.,  135 GREENWICH ST. REAL ESTATE CORP.,  NEW YORK CITY
TRANSIT  AUTHORITY,  THE PEOPLE OF THE STATE OF NEW YORK,  THE CITY OF NEW YORK,
"JOHN DOE" NOS.  1-25,  Defendants,  Index No.  93-130476 in the Supreme  Court,
County of New York has been commenced;

                  WHEREAS, pursuant to the Action, a judgment of foreclosure and
sale (the "Judgment") was issued in favor of Seller as the successor in interest
to the plaintiff in the Action with respect to the Mortgaged Premises;

                  WHEREAS,  Purchaser  acknowledges the Judgment  provided for a
sale of the Mortgaged Premises at a public auction (the "Auction Sale");

                  WHEREAS The  Mortgaged  Premises  were offered for sale at the
Auction  Sale held on August 21,  1996,  pursuant to the Terms of Sale,  annexed
hereto as Exhibit B (the "Terms of Sale");


<PAGE>


     WHEREAS Seller was the successful bidder at the Auction Sale for $1,087,700
and  executed  the  Memorandum  of Sale,  as  required by the Terms of Sale (the
"Memorandum").

                   WHEREAS, Purchaser desires to purchase and assume, and Seller
desires to sell and assign without recourse, representation or warranty to or by
Seller of any kind or nature  whatsoever,  except  as  herein  specifically  set
forth, express or implied,  whether in law or in equity, Seller's successful bid
at the Auction Sale, and all of Seller's  rights and obligations to purchase and
acquire the Mortgaged  Premises pursuant to the Terms of Sale and the Memorandum
on the terms and conditions hereinafter set forth.

     WHEREAS  Seller has not  deposited  any money with the Referee,  Rebecca H.
Rawson,  Esq. (the  "Referee") on account of the Purchase Price (defined  below)
pursuant to the Bid.

                   NOW THEREFORE,  for and in consideration of the sum of $10.00
and other good and valuable consideration,  the receipt and sufficiency of which
are hereby acknowledged, the parties hereto hereby agree as follows:

                   1. Agreement to Sell and Buy. Seller agrees to sell, transfer
and assign to Purchaser without recourse,  representation or warranty, except as
herein specifically set forth, to or by Seller of any kind or nature whatsoever,
express  or  implied,  whether in law or in equity  all of  Seller's  rights and
obligations as successful bidder to purchase the Mortgaged Premises (such rights
and obligations  being hereinafter  referred to collectively as the "Bid"),  and
Purchaser  agrees to  purchase,  accept and assume the Bid from  Seller,  on the
terms and conditions set forth in this  Agreement.  Notwithstanding  anything to
the contrary contained in this Agreement, the Action, the Judgment, the Terms of
Sale or otherwise,  Seller retains all rights to enforce any and all guaranties,
to seek a  deficiency  judgment,  to deal with all  collateral  (other  than the
Mortgaged  Premises) in any manner Seller desires and to sue on the notes or any
of the other loan documents  evidencing or relating to all or any portion of the
indebtedness secured by the Mortgage;  it being the intent of the parties hereto
that  Purchaser's  sole right as  purchaser  of the Bid shall be to acquire  the
Mortgaged Premises pursuant to the Terms of Sale.

                  2. Closing;  Closing Date. The closing (the  "Closing") of the
sale,  transfer  and  assignment  of the Bid and the  purchase,  acceptance  and
assumption  of the Bid  shall  occur  simultaneously  with  the  acquisition  by
Purchaser  of the  Mortgaged  Premises  pursuant  to the  Terms of  Sale,  which
acquisition  shall  occur  within  fifteen  (15) days  after the  expiration  of
Purchaser's  Due Diligence  Period set forth in Paragraph 6 hereof (the "Closing
Date").  The  Closing  shall take place at the  offices of  Seller's  attorneys,
Harris  Beach &  Wilcox,  LLP,  at 250 Park  Avenue,  New  York,  New York or at
Purchaser's lending institution located in the Borough of Manhattan.


<PAGE>


3. Assignment Price and Purchase Price.

                  a.  Assignment  Price.  The  price  to be  paid to  Seller  by
Purchaser for the assignment of the Bid (the "Assignment Price") is Five Million
Six Hundred Twelve  Thousand  Three Hundred and 00/100 Dollars  ($5,612,300.00).
The Assignment Price shall be paid to Seller at Closing.

                  b.  Purchase  Price.  In  accordance  with  the  terms  of the
Memorandum,  the price to be paid by  Purchaser  to acquire the  Premises is the
successful  bid amount of One Million  Eighty Seven  Thousand  Seven Hundred and
00/100 Dollars  ($1,087,700.00) (the "Purchase Price"). The Purchase Price shall
be paid at the Closing in accordance with the provisions of the Terms of Sale.

                  4. Payment of the Assignment Price. The Assignment Price shall
be payable as follows:  (i)  simultaneously  with Purchaser's  execution of this
Agreement,  Purchaser shall execute and deliver to Seller an escrow agreement in
the form  annexed  hereto  and made a part  hereof  as  Exhibit  D (the  "Escrow
Agreement")  together with an unendorsed  check of Purchaser or an official bank
check, in each case drawn on a member of the New York Clearing House Association
(the "NYCHA"),  in the amount of One Hundred Thousand Dollars ($100,000.00) (the
"Contract  Deposit")  payable  to the order of  "Harris  Beach & Wilcox,  LLP as
escrow agent",  to be held in escrow by Harris Beach & Wilcox,  LLP (the "Escrow
Agent") in accordance with the terms and conditions of the Escrow  Agreement and
(ii) on the  Closing  Date,  Purchaser  shall  deliver  to Seller an  unendorsed
certified  check of Purchaser or an official bank check, in each case drawn on a
member  of the  NYCHA,  in an  amount  equal to the  Assignment  Price  less the
Contract Deposit (such amount being  hereinafter  referred to as the "Balance").
Unless Purchaser defaults in its material obligations under this Agreement,  the
Terms of Sale or the  Acknowledgment,  the Escrow  Agent  shall,  on the Closing
Date, upon payment by Purchaser to Seller of the Balance, deliver to the Referee
the Contract  Deposit to be applied on account of the Bid Price.  If the Closing
does not occur, the interest on the Contract  Deposit,  if any, shall be paid to
the party  entitled to the  Contract  Deposit.  If the Closing  does occur,  the
interest on the Contract Deposit, if any, shall be paid to Seller.

                   5. Conditions to Closing.  Purchaser's obligation to purchase
and assume the Bid is subject to and conditioned  upon the Referee  transferring
such title as is required  pursuant to the Terms of Sale,  subject  only to: (i)
such items set forth in the Terms of Sale,  (ii) such items that  Chicago  Title
Insurance Company,  licensed or authorized to issue title insurance in the State
of New York ("Title Company"), shall be willing to insure in accordance with its
standard  form  of  title  policy  approved  by the  New  York  State  Insurance
Department,  (iii) such items as have been waived  pursuant  to, or as otherwise
provided in,  Section 5 of this  Agreement and (iv) the following  exceptions to
title set forth in A through M below  (the  items  referred  to in  clauses  (i)
through  and  including  (iv) of this  Section  5 are  hereinafter  collectively
referred to as the "Permitted  Encumbrance"),  it being the parties' intent that
the provisions of clause (iv) shall control in the event of any conflict between
the items set forth in said clause (iv) and the items set forth in clause (i)):

     A. zoning and subdivision laws and regulations,  and landmark,  historic or
wetlands designations;

     B.  consents  for the  erection of any  structures  on,  under or above any
streets on which the Mortgaged Premises abut;

     C. encroachments of stoops, areas, cellar steps, trim and cornices, if any,
upon any street or highway;

     D.  real  estate  taxes,  water  charges,   and  sewer  rents,  subject  to
apportionment as hereinafter provided;

     E. party walls and party wall agreements;

     F. any state of facts that a current survey of. the Mortgaged  Premises and
a physical  inspection of the Mortgaged  Premises would disclose,  provided same
does not render title unmarketable;

     G. revocable nature of rights,  if any, to maintain vaults and chutes under
the sidewalk;
                  
     H. rights of electric,  gas, steam,  telephone,  cable, water and any other
utility  companies to lay,  maintain,  install and repair pipes,  lines,  poles,
conduits,  cables,  boxes  and  related  equipment  upon,  under  and  above the
Mortgaged Premises;

     I. the standard  printed  exceptions  set forth in Schedule B of a standard
form  of  title  policy  approved  by the New York State  Insurance Department;

                  J. any other  matter which a Title  Company  shall be willing,
without  special  premium,  to omit as an  exception  to  coverage  or to insure
against collection out of or enforcement against the Mortgaged Premises;

                  K. all notes or  notices  of  violations  of law or  municipal
ordinances,  orders or  requirements  noted in or issued by the  Departments  of
Housing and Building, Fire, Labor, Health or other State or Municipal Department
against or affecting the Mortgaged Premises; and

                  L. covenants, easements, agreements and restrictions of record
not  presently  violated by the existing  improvements  located on the Mortgaged
Premises, provided same do not result in rights of reversion.

     M. the leases and tenancies  existing in the  Mortgaged  Premises as of the
day of Closing.

     (v) Purch aser  understands  and agrees that Seller  shall not be liable to
Purchaser  if the Referee for any reason  whatsoever  refuses to convey title to
the Mortgaged Premises to Purchaser unless such refusal is caused by the acts or
omissions  of Seller or those  acting on behalf  of  Seller,  the  Seller  being
entitled to assign the bid.


<PAGE>


        (vi) If the  conditions set forth in this Section 5 are not satisfied on
or before the  Closing  Date for any  reason  whatsoever,  other  than  Seller's
willful default,  then Purchaser's sole remedy shall be to cancel this Agreement
by  written  notice to Seller  given  within  five (5)  business  days after the
Closing  Date and,  upon such  cancellation,  the Escrow  Agent shall return the
Contract Deposit to Purchaser,  this Agreement shall be deemed null and void and
neither party hereto shall have any further  rights,  obligations or liabilities
against  the other  hereunder  or  otherwise  with  respect to the  transactions
contemplated  by this Agreement,  except that tin the event of Seller's  willful
default, Seller shall reimburse Purchaser for its actual out-of-pocket expenses.
Notwithstanding  the above, in the event of Seller's willful default,  Purchaser
shall be entitled to the remedy of specific performance.

                  6. Right of  Inspection.  A. During the period  ending at 5:00
p.m.  (local  time  at the  Mortgaged  Premises)  on the  thirtieth  (30th)  day
following  delivery  of a  fully  executed  counterpart  of  this  Agreement  to
Purchaser's  attorney,  Mark H.  Lundy,  Esq.  (hereinafter  referred  to as the
"Inspection  Period"),  Purchaser  shall  have  the  right  to  make a  physical
inspection   of  the  Mortgaged   Premises,   including  an  inspection  of  the
environmental  condition  thereof  pursuant to the terms and  conditions of this
Agreement,  and to examine at the Mortgaged  Premises (or the property manager's
office located in Manhattan,  as the case may be) documents and files located at
the Mortgaged  Premises or the property manager's office concerning the leasing,
maintenance  and operation of the  Mortgaged  Premises,  but excluding  Seller's
limited  liability  company,  partnership  and/or  corporate  records,  internal
memoranda,  financial  projections,  budgets,  appraisals,  accounting  and  tax
records  and  similar  proprietary,   confidential  or  privileged   information
(collectively, the "Confidential Documents").

                  B.   Purchaser   understands   and  agrees  that  any  on-site
inspections  of the Mortgaged  Premises  shall occur at reasonable  times agreed
upon by Seller and Purchaser after reasonable prior written notice to Seller and
shall  be  conducted  so as not to  interfere  unreasonably  with the use of the
Mortgaged  Premises by Seller or its  tenants.  In no event shall  Purchaser  be
permitted  to conduct  any  testing  with  respect to property of tenants of the
Mortgaged Premises.  Seller reserves the right to have a representative  present
during any such inspections.  If Purchaser desires to do any invasive testing at
the Mortgaged  Premises,  Purchaser shall do so only after notifying  Seller and
obtaining Sellers prior written consent thereto, which consent may be subject to
any terms and  conditions  imposed by Seller in its sole  discretion,  including
without  limitation  the prompt  restoration  of the  Mortgaged  Premises to its
condition prior to any such  inspections or tests, at Purchaser's  sole cost and
expense,  and the  delivery to Seller of a general  liability  insurance  policy
naming  the  Seller  as  an  additional   insured  in  form,  scope  and  amount
satisfactory  to Seller and with an  insurance  company  approved by Seller.  At
Seller's option, Purchaser will furnish to Seller copies of any reports received
by Purchaser  relating to any inspections of the Mortgaged  Premises.  Purchaser
agrees to protect,  indemnify,  defend and hold Seller harmless from and against
any  claim  for  liabilities,  losses,  costs,  expenses  (including  reasonable
attorneys'  fees),  damages or  injuries  arising out of or  resulting  from the
inspection  and testing of the Mortgaged  Premises by Purchaser or its agents or
consultants,  and  notwithstanding  anything to the contrary in this  Agreement,
such  obligation to indemnify and hold harmless  Seller shall survive Closing or
any termination of this Agreement.

                  c. It is agreed and  understood  by and between  Purchaser and
the Seller that at any time during the  Inspection  Period  that  Purchaser  may
terminate  this  Agreement  and that the Contract  Deposit  shall be returned to
Purchaser,  provided that Purchaser has tendered a notice pursuant to Section 18
hereunder  prior to the  expiration of the Inspection  Period (the  "Termination
Notice").  It is agreed that the Purchaser may terminate  this Agreement for any
reason,  during the  Inspection  Period TIME BEING OF THE ESSENCE.  If Purchaser
fails for any reason whatsoever to give Seller the Termination Notice,  pursuant
to this the terms herein, and before the expiration of the Inspection Period, it
is hereby agreed that option to terminate this agreement as set forth in Section
6(c) is waived and shall be of no force and effect.  Notwithstanding anything to
the contrary contained in this agreement  Purchasers shall have the right object
to adverse changes in the title affecting the Mortgage  Premises notice of which
are  received  from the Title  Company  during or after  the  expiration  of the
Inspection Period.

7.  Environmental  Report.  Purchaser  will  conduct  prior  expiration  of  the
Inspection  Period,  its own  investigation of the  environmental  condition and
physical  condition of the Mortgaged Premises to the extent Purchaser deems such
an investigation to be necessary or appropriate.

8.Title Examination: Limitation of Seller's Liability.

                   (a) Purchaser  agrees that, after receipt of a fully executed
copy of this  Agreement,  it will  promptly  order a current  title  report with
respect to the Mortgaged  Premises.  Purchaser  shall cause a copy of each title
report and any additions thereto to be delivered by Purchaser's title company to
Harris Beach & Wilcox, LLP contemporaneously with their delivery to Purchaser.

     (b) Purchaser shall,  within fifteen (15) days of receipt of a title report
and each  addition  thereto,  give  written  notice  to Seller  (the  "Objection
Notice") of any liens,  encumbrances or other  objections to title affecting the
Mortgaged  Premises  that  Purchaser  wants  removed on or prior to the Closing,
other than the  Permitted  Encumbrances  (collectively,  the  "Objections").  If
Purchaser  delivers to Seller an Objection  Notice  within such fifteen (15) day
period,  then all matters disclosed on the title report or addition thereto,  as
the case may be,  which  are not  objected  to in such  Objection  Notice  shall
irrevocably  be deemed  to be  Permitted  Encumbrances.  If  Purchaser  fails to
deliver to Seller an Objection Notice within such fifteen (15) day period,  then
all matters disclosed on the title report or addition  thereto,  as the case may
be, shall  irrevocably be deemed to be Permitted  Encumbrances.  Upon receipt of
the  Objection  Notice,  Seller,  in Seller's sole and absolute  discretion,  by
notice  given to  Purchaser  within  fifteen  (15)  days  after  receipt  of the
Objection Notice,  shall elect either (i) to take such action as Seller may deem
advisable to remove,  remedy,  discharge or comply with the Objections that were
disclosed in the Objection Notice or (ii) to terminate this Agreement. If Seller
elects to remove,  remedy,  discharge  or comply with any  Objections  that were
disclosed in the Objection Notice, then Seller shall be entitled to a reasonable
adjournment or adjournments of the Closing, for up to forty-five (45) days.

                        (c) If for any reason whatsoever,  Seller shall not have
succeeded in removing, remedying, discharging or complying with any
Objections  that  were  disclosed  in the  Objection  Notice  on or prior to the
Closing  Date,  and Purchaser is unwilling to waive the same and to close on the
acquisition of the Mortgaged  Premises without abatement of the Bid Price or the
Assignment Price, then the Closing Date shall automatically be adjourned for ten
(10) days and either party may terminate  this  Agreement by notice to the other
given within such ten (10) day period. If this Agreement is terminated  pursuant
to this Section 8 (other than as a result of Purchaser's  or Seller's  default),
then the Escrow Agent shall return the Contract  Deposit and any interest earned
thereon to Purchaser,  this Agreement  shall be deemed null and void and neither
party hereto shall have any further rights,  obligations or liabilities  against
the other hereunder or otherwise with respect to the  transactions  contemplated
by this Agreement.  Notwithstanding anything to the contrary,  including without
limitation,  Seller's  election  pursuant to clause (i) of Section  8(b) of this
Agreement,  Seller shall not be required to bring any action or proceeding or to
incur  any  expense  in order to  enable  the  Referee  to  convey  title to the
Mortgaged  Premises as  required  by this  Agreement.  If neither  party  hereto
terminates this Agreement within the ten (10) day period  described above,  then
Purchaser  shall be deemed to have waived all  Objections and to have elected to
proceed  to close the  transactions  described  in this  Agreement  without  any
abatement in the Bid Price or the Assignment Price and the Closing Date shall be
set by  Seller,  subject to the terms and  conditions  set forth in Section 2 of
this Agreement, within such ten (10) day period.

                  9. Outside  Date.  If the Closing  shall not have occurred for
any reason (other than Seller's default under this Agreement,  in which case the
provisions of Section 13(a) of this  Agreement  shall  control,  or  Purchaser's
default under this  Agreement,  in which case the provisions of Section 13(b) of
this Agreement shall control),  including,  without limitation, by reason of any
action  of the  Mortgagor  or of any  guarantor  of  all or any  portion  of the
indebtedness  secured by the  Mortgage or of any  principal,  partner,  agent or
representative of any of the foregoing,  then this Agreement shall automatically
be  terminated  and be deemed null and void,  the Escrow  Agent shall return the
Contract  Deposit to Purchaser  and neither  party hereto shall have any further
rights, obligations or liabilities against the other hereunder or otherwise with
respect to the  transactions  contemplated by this Agreement.  The provisions of
this Section 9 shall not affect  Seller's right to adjourn the Closing from time
to time as otherwise provided in this Agreement.

10. Closing Documents.

                    (a) At the Closing, Seller and Purchaser shall each execute,
acknowledge and deliver the following:

                         (i) An  Assignment  and  Assumption  of Bid in the form
annexed hereto and made a part hereof as Exhibit D; and

     (ii) A New York City Real  Property  Transfer Tax Return and New York State
Combined  Real Estate  Transfer Tax Return and Credit Line  Mortgage Form TP-584
and TP-584.1 (collectively, the "Tax Returns") in connection with the assignment
of the Bid;


<PAGE>









                   (b) At the Closing, Purchaser shall execute,  acknowledge and
deliver the Tax Returns in connection with the delivery of the Referee's Deed;

                   (c) At the Closing, Purchaser shall execute,  acknowledge and
deliver any other  documents  deemed  reasonably  necessary  by Seller or by the
Referee to effectuate the transactions contemplated by this Agreement.

                   11.  Closing  Adjustments.  To  the  extent  that,  as of the
Closing Date, any real estate taxes, water charges,  sewer charges,  assessments
or charges for street vaults affecting the Mortgaged  Premises or other expenses
relating to the Mortgaged  Premises  shall have been paid and relate to a period
ending  after the Closing  Date (or if any of the  proceeds of the Auction  Sale
shall be applied to pay same or if Seller shall pay same in connection  with the
Closing),  then Purchaser shall reimburse Seller at the Closing for the Pro rata
portion thereof  allocable to the period from and after the Closing Date. To the
extent that, as of the Closing Date, any real estate taxes, water charges, sewer
charges,  assessments  or charges  for street  vaults  affecting  the  Mortgaged
Premises or other expenses relating to the Mortgaged Premises have not been paid
for the  period  ending as of  midnight  of the day  immediately  preceding  the
Closing Date (and the proceeds of the Auction Sale are not being  applied to pay
same, Seller is not paying same in connection with the Closing,  same may become
liens on the Mortgaged Premises after the Closing Date and no tenant occupying a
portion of the Mortgaged  Premises (a "Tenant") is obligated to pay or reimburse
the  landlord  under its lease for same),  then Seller shall pay to Purchaser at
the Closing an amount  equal to the pro rata  portion  thereof  allocable to the
period ending as of midnight of the day immediately  preceding the Closing Date.
All rents  actually  received  from  Tenants  for the month in which the Closing
occurs  shall be  apportioned  as of the Closing  Date.  There shall be no other
adjustments  between the parties  except as set forth in this  Section 13 and in
Section 14 of this Agreement.

12. Intentionally Omitted

13. Default: Liquidated Damages.

                   (a) If Seller defaults in any of its  obligations  under this
Agreement, Purchaser's sole and exclusive remedy shall be either (i) to commence
an action in court for specific performance, or (ii) to terminate this Agreement
by giving  notice to Seller within ten (10) days of Seller's  default,  in which
event the Escrow Agent shall return the Contract  Deposit together with interest
earned thereon to Purchaser,  this  Agreement  shall be deemed null and void and
neither party hereto shall have any further  rights,  obligations or liabilities
against  the other  hereunder  or  otherwise  with  respect to the  transactions
contemplated by this Agreement.

                   (b) If  Purchaser  defaults in any of its  obligations  under
this  Agreement,  or if it should fail to close in accordance  with the Terms of
Sale and/or this Agreement,  the damages to Seller, while substantial,  would be
difficult or impossible to determine  with any kind of  mathematical  precision.
Thus,  in such event,  Seller will be entitled to, as  liquidated  damages,  the
Contract  Deposit,  as Seller's sole remedy.  Purchaser hereby  acknowledges and
agrees  that the  provisions  of this  Section  15(b)  represent  an agreed upon
measure of damages and are not to be deemed a forfeiture or penalty.

                  14. Seller's Right to Adiourn the Closing. If Seller is unable
to close the  transaction  contemplated  hereby on the Closing Date, then Seller
shall, at its sole  discretion,  elect by giving notice to Purchaser on or prior
to the  scheduled  date for the  Closing to either (i)  adjourn the date for the
Closing for a period not longer than thirty (30) days from the original  closing
date and not any extended date, or (ii) terminate this Agreement,  in which case
the Escrow Agent shall return the Contract Deposit to Purchaser,  this Agreement
shall be deemed null and void and neither  party  hereto  shall have any further
rights, obligations or liabilities against the other hereunder or otherwise with
respect to the transactions contemplated by this Agreement.

                  15. Broker. Purchaser and Seller represent to one another that
no agent,  finder  or  broker,  licensed  or  otherwise,  other  than  Brittania
Services,  Inc. and CRG Real Estate Services, LLC (collectively,  the "Broker"),
brought about this  transaction.  Purchaser  further  represents  that no agent,
finder or broker,  licensed or  otherwise,  other than the  Broker,  brought the
Mortgaged  Premises  to  Purchaser's  attention  or had any  communication  with
Purchaser  in regard to the same.  Seller  shall  pay,  pursuant  to a  separate
agreement,  any commission,  fee or other  compensation owing to the Broker as a
result of the transaction  contemplated by this Agreement.  Nothing contained in
this  Agreement  shall give any rights to the Broker (or any other party) to any
brokerage  commission or other  compensation in connection with the transactions
contemplated  herein  and  any  right  to any  such  commission,  fee  or  other
compensation  shall be governed by a separate  agreement.  Purchaser  and Seller
hereby agree to indemnify and hold the other party harmless from and against any
and all claims,  liabilities,  damages,  costs and expenses (including,  without
limitation, reasonable attorneys' fees) arising out of or in connection with any
claim  arising out of a breach of the foregoing  representations  by such party.
The  provisions  of this  Section  15  shall  survive  the  Closing  or  earlier
termination of this Agreement.

                  16. Transfer  Taxes.  Seller shall pay the New York State Real
Estate Transfer Tax and New York City Real Property Transfer Tax  (collectively,
the  "Transfer  Taxes")  due on  account of the  assignment  of Bid by Seller to
Purchaser  and the  conveyance  of the  Mortgaged  Premises  by the  Referee  to
Purchaser.  Any and all  Transfer  Taxes  which  become  due on  account  of any
assignment of this  Agreement by Purchaser  shall be paid by  Purchaser.  At the
Closing,  Purchaser  shall  deliver  to the  Title  Company  issuing  fee  title
insurance in connection with acquisition of the Mortgaged Premises by Purchaser,
unendorsed certified checks of Purchaser,  or official bank checks or such other
form of payment as is acceptable to such Title Company,  payable to the order of
the appropriate governmental authorities,  for the portion of the Transfer Taxes
to be paid pursuant to this Section 16.

                  17.  No  Other   Representations  or  Warranties.   Except  as
specifically  set forth herein,  Purchaser  hereby  acknowledges and agrees that
Seller has not made, does not make and is unwilling to make any  representations
or  warranties  as to any matter or thing  affecting or related to the Mortgaged
Premises  or  title  thereto  or  the  transactions  contemplated  hereby,  that
Purchaser has or will have  inspected the Mortgaged  Premises,  including all of
the improvements  situated thereon,  and shall take the same "AS-IS WHERE-IS AND
WITH ALL FAULTS" and in its condition as of the Closing Date, and that Purchaser
is not relying upon any statement or representation  made by Seller or any third
party, other than those expressly set forth herein.  Notwithstanding  the above,
Purchaser's obligations under this Agreement are conditioned upon there being no
material change in the condition of the Mortgaged  Premises  between the date of
this Agreement and the Closing Date.

                  18.  Notices.  Any notice,  demand or request  which under the
provisions  of this  Agreement  may be or is  required  to be given  shall be in
writing and shall be mailed by  registered  or certified  mail,  return  receipt
requested,  delivered  in  person  or by  Federal  Express  or  other  reputable
overnight courier,  with receipt  acknowledged,  to Seller at the above address,
with a copy to Harris Beach & Wilcox,  LLP, 250 Park Avenue,  New York, New York
10177,  Attn: C. Alan Reddy, Esq. and to Purchaser at the above address,  with a
copy to Mark Lundy, Esq., c/o One Liberty Properties, Inc., 60 Cutter Mill Road,
Suite 303,  Great Neck, New York 11021.  Any notice,  demand or request which is
(i) mailed  shall be deemed to have been given  three (3) days after the date of
mailing or (ii)  delivered  in person or by  overnight  courier  shall be deemed
given on the date the notice was  received.  Counsel  for either  party shall be
authorized to give notices on behalf of the party which it represents. Addresses
for any party or its counsel may be changed by notice given in  accordance  with
this Section 18.

                  19. No  Survival.  Upon the  acceptance  by  Purchaser  of the
assignment  and  assumption  of  the  Bid,  all  obligations,   liabilities  and
agreements on the part of Seller and all conditions to  Purchaser's  obligations
hereunder shall be deemed satisfied and discharged in full except those, if any,
which are  herein  specifically  stated to  survive  closing.  Unless  otherwise
stated,  no  representation  or  warranty  of Seller  shall  survive the Closing
hereunder.

                  20. No  Assignment.  This  Agreement  may not be  assigned  by
Purchaser without the express prior written consent of Seller and the assumption
by Purchaser's  assignee.  Any  assignment or purported or attempted  assignment
made  without   such  consent   shall  be  void  and  of  no  force  or  effect.
Notwithstanding  the above,  Purchaser  may assign  this  Agreement  without the
consent  of  Seller to an entity in which  Purchaser  has a  majority  interest.
Seller may not assign its interest except to Purchaser.

                  21.  Modifications:  Successors:  Governing Law: Merger.  This
Agreement  may not be  modified,  changed,  terminated  or waived in any  manner
whatsoever,  except pursuant to a written agreement  executed by both parties to
this Agreement. This Agreement shall be binding on, and inure to the benefit of,
Seller's and Purchaser's respective successors and assigns. This Agreement shall
be governed by and  construed  in  accordance  with the laws of the State of New
York. All prior  agreements,  letters and  discussions of any nature  whatsoever
regarding the Mortgaged Premises, the Mortgage or the transactions  contemplated
by this Agreement are hereby merged into this  Agreement,  which is the full and
complete understanding of the parties with respect to the subject matter hereof.

                  22.  Indemnity.  Purchaser  shall  indemnify,  defend and save
Seller  harmless  from  each  act  or  failure  to act  of  Purchaser  or any of
Purchaser's agents which may give rise to any liability, damage, cost or expense
to Seller in connection  with the entry onto the Premises by Purchaser or any of
Purchasers agents prior to Closing.

23. No  Recording.  Without the prior  written  consent of Seller,  neither this
Agreement  nor a memorandum  thereof  shall be recorded by  Purchaser,  and such
recordation  of this  Agreement or memorandum  thereof by Purchaser  without the
prior  written  consent  of  Seller  shall  constitute  a default  hereunder  by
Purchaser.

                  24.  Counterparts.  This  Agreement  may be executed in two or
more  counterparts,  each of which may be executed by one or more of the parties
hereto,  but  all of  which,  when  taken  together,  shall  constitute  but one
Agreement binding upon all parties hereto.

                  25. Lease.  Notwithstanding anything to the contrary contained
herein,  Purchaser's  obligations  hereunder are conditioned  upon (i) the Lease
dated  September  10, 1987  between 300 Realty Co., as Landlord and The New York
City  Transit  Authority,  as Tenant (the  "Lease"),(a  copy of which is annexed
hereto as Exhibit E) being in full force and effect with no  material  defaults,
it being understood that Seller may not terminate, amend or otherwise modify the
Lease without the prior written  consent of Purchaser,  and (ii) that Seller has
delivered to Purchaser an estoppel  certificate  from the Tenant under the Lease
in the form provided for in Article XIV of the Lease.

         27.  Notwithstanding  anything to the contrary set forth herein in this
Agreement  (i) in the event of any  discrepancy  between this  Agreement and the
Terms of Sale,  this  Agreement  shall  govern and (ii)  Purchaser  shall not be
liable under the Terms of Sale and any fees called for therein  shall be paid by
Seller.

SELLER:        WHCS REAL ESTATE LIMITED PARTNERSHIP
                    a Delaware limited partnership
               By: WHCS Gen-Par, Inc., a Delaware Corporation,
                   General Partner

               By:/s/
                  Name: Stephen M. Abelman
                  Title: Assistant Vice President

PURCHASER:     ONE LIBERTY PROPERTIES, INC.

               By:/s/
                  Name: Mark H. Lundy
                  Title: Secretary


<PAGE>



     LEASE made as of the day of July, 1987,  between 300 REALTY CO., a New York
corporation  having an office at 12th floor,  100 William Street,  New York, New
York  10038,  (hereinafter  referred  to as  "Landlord")  and THE NEW YORK  CITY
TRANSIT  AUTHORITY,  a New York  corporation  having  offices  c/o  Metropolitan
Transportation  Authority Real Estate Department,  347 Madison Avenue, New York,
New York 10017 (hereinafter to as "Tenant").

Landlord and Tenant agree as follows:

                               Landlord  hereby  leases  to  Tenant  and  Tenant
hereby hires from Landlord the entire premises (the  "Premises")  located at and
known as
and by the street  address  300 Gold  Street,  also  known as  131-143  Flatbush
Avenue,  Borough  of  Brooklyn,  County  of  Kings,  City and State of New York,
subject to any  condition a search of title to the Premises may reveal,  to have
and to hold the Premises for a term  commencing on October 16, 1987,  and ending
at  midnight  on October 15,  2002,  unless  sooner  terminated  as  hereinafter
provided. Landlord represents to Tenant that Landlord is sole owner of fee title
to the land and the building  comprising the Premises.  Landlord represents that
the only mortgage  presently  encumbering the Premises is  Independence  Savings
Bank  ("Present  Mortgagee")  mortgage  number 3873107 having a maturity date of
December 1, 1987.  Landlord  represents  that  neither the land nor the building
comprising the Premises is presently under contract of sale.

                                    ARTICLE I
                                      RENT

                  SECTION 1. Tenant shall pay as rent for the Premises,  without
demand or offset, the following:

(a) a fixed net rent ("fixed net rent") at the rate of Six Hundred  Seventy-Five
Thousand Dollars  ($675,000.00)  per annum during the period October 16, 1987 to
and  including   October  15,  1992;   Seven  Hundred  Fifty  Thousand   Dollars
($750,000.00)  per annum  during the period  October 16,  1992 to and  including
October 15, 1994; Eight Hundred Thousand Dollars  ($800,000.00) per annum during
the period  October 16,  1994,  to and  including  October 15,  1997;  and Eight
Hundred Fifty Thousand Dollars ($850,000.00) per annum during the period October
16, 1997, to and including October 15, 2002.

(b) all other sums and charges  required to be paid by Tenant under the terms of
this Lease which shall be deemed to be and are sometimes hereinafter referred to
as "additional rent."

                               SECTION 2. The fixed net rent shall be payable in
equal  monthly  installments,  in  advance,  on the  first day of each and every
month.
In the event  that the term of this  Lease  commences  on a date  other than the
first day of any  calendar  month,  the fixed net rent for the  Premises for the
period up to the first day of the succeeding  calendar month shall be a pro rata
portion of the monthly installment of fixed net rent hereinbefore referred to.

                               SECTION  3.  Tenant  shall pay the fixed net rent
and  additional  rent in lawful money of the United  States which shall be legal
tender
for the payment of all debts,  public and private,  at the time of payment,  and
that  portion  thereof  which is payable  directly to Landlord  shall be paid to
Landlord  or its  designee  at the  principal  office  of the  Landlord  or such
designee,  as the case may be, or at such other place as Landlord may  designate
by notice.

                  SECTION  4. The  fixed  net rent  shall be  absolutely  net to
Landlord. The contents of the immediately preceding sentence shall not be deemed
to limit the obligations of Landlord set forth in this Lease, if any.

                                   ARTICLE II
                             REPAIRS AND MAINTENANCE

     SECTION 1. Tenant,  at its sole cost and expense shall be  responsible  for
and  shall  take  care of the  Premises,  and  improvements  thereon,  the land,
sidewalks, curbs, and vaults, if any, adjoining the Premises, and shall keep all
of the same in good order and condition, and shall not suffer or commit waste or
injury, and shall make all appropriate  repairs thereto,  interior and exterior,
structural  (subject  to  the  terms  of  Section  2 of  this  Article  II)  and
nonstructural,   ordinary  as  well  as  extraordinary,   foreseen  as  well  as
unforeseen.  When used in this Lease,  the term "repairs"  shall  include,  when
appropriate, replacements, renewals or substitutions.

     SECTION 2. Anything to the contrary  contained in Section 1 of this Article
II notwithstanding,  Landlord shall be responsible for repairs to the structural
components (the "Structural  Components") which support the structure comprising
the building at the Premises and any  asbestos  removal  required in  accordance
with Article IV hereof.  Structural Components are defined as footings, piers or
buttresses,  columns,  beams,  slabs,  exterior  walls and load  bearing  walls.
Landlord  shall not be responsible  for repairs to Structural  Components in the
event said repairs result from the negligence,  acts and/or omissions of Tenant,
Tenant's agents, representatives or invitees. Anything to the contrary contained
in this Section 2 notwithstanding,  Structural Components shall specifically not
include  (i) any  systems of the  building,  mechanical  or  otherwise,  and the
equipment and fixtures comprising said systems, (ii) the roof of the building or
(iii)  windows  and  window  frames.  Landlord  shall  not  be  responsible  for
maintenance,  painting or decoration.  Landlord's  obligations set forth in this
first paragraph of this Section 2 are subject to the terms and conditions of the
second paragraph of this Section 2 set forth immediately below.

         Anything  to the  contrary  contained  in the first  paragraph  of this
Section  2  set  forth  immediately  above  notwithstanding,   Tenant  shall  be
responsible  to  reimburse  Landlord  for the  cost  of  repairs  to  Structural
Components  made by  Landlord in  accordance  with the first  paragraph  of this
Section 2 as follows:

                  (i) Tenant shall reimburse  Landlord for the first  $25,000.00
         of the cost of repairs to  Structural  Components  made by  Landlord in
         each year of the Lease (a year of the Lease  shall run from  October 16
         through and including  October 15) up to a maximum of $375,000.00  over
         the term of this Lease.

                  (ii) Any excess in  Landlord's  cost of repairs to  Structural
         Components  above  $25,000.00  in any year of the Lease  shall apply to
         Tenant's  obligations  under  this  Section 2 for any other year of the
         Lease during which Landlord's cost of repairs to Structural  Components
         is less than S25,000.00. The above-described year or years of the Lease
         during which  Landlord's  cost of repairs to  Structural  Components is
         less than  $25,000.00  may occur either prior to or  subsequent  to the
         subject year of the Lease during  which  Landlord's  cost of repairs to
         Structural Components is greater than S25,000.00.

                  (iii)  The sums to be paid by Tenant to  Landlord  under  this
         Section 2 shall be deemed to be  additional  rent due under  this Lease
         and shall be due and  payable  not more  than  thirty  (30) days  after
         Landlord bills Tenant for the same in each instance.

         SECTION  3.  Tenant,  at its  expense,  shall  keep  the  Premises  and
improvements  thereon clean and orderly and the sidewalks  free from snow,  ice,
rubbish and other obstructions.

                                   ARTICLE III
                              TAXES AND ASSESSMENTS

     SECTION 1.  Tenant  shall pay,  or cause to be paid,  as  additional  rent,
directly to the taxing authorities, no later than the last day on which they may
be paid without  penalty or interest,  all real estate  taxes,  assessments  (or
installments  thereof,)  sewer rent, and water changes,  and all other taxes and
charges   (sometimes  herein  referred  to  collectively  as  "Impositions"  and
individually as "Imposition") levied or imposed with respect to the Premises and
the  improvements  thereon and the land upon which the  Premises is located (the
"land")  or  arising  from the use,  occupancy  or  possession  by Tenant of the
Premises and the improvements. Landlord acknowledges that Tenant represents that
Tenant is exempt from paying any  Impositions in accordance  with New York State
Public Authorities Law Section 1216, and in the event Tenant is indeed so exempt
Landlord shall cooperate with Tenant at no out-of-pocket expense to Landlord (as
Tenant shall pay any such  out-of-pocket  expense) in Tenant's  application  for
said  exemption.  In no event shall Tenant's  pursuing said exemption  result in
Landlord's  being  responsible  to pay the subject  Imposition.  With respect to
water and sewer charges only,  the bills shall be sent to Landlord or Tenant and
the party  receiving  any such  bill  shall  pay the same  timely;  in the event
Landlord pays any such bill,  Tenant shall  reimburse  Landlord in full for such
payment within thirty (30) days of Landlord's presenting Tenant with evidence of
such payment;  anything to the contrary  contained in the immediately  preceding
clause  notwithstanding,  Landlord shall only make such  advancement of funds in
payment of water and sewer  charges on behalf of the present  Tenant at the time
of execution  of this Lease,  and in the event of  assignment  of this Lease (by
merger or otherwise),  Landlord shall only be responsible to forward the bill to
Tenant and Tenant shall be responsible for timely  payment;  the party receiving
the  receipt for  payment of water and sewer  charges  shall send a copy of said
receipt to the other party within thirty (30) days of receipt of the same.

     SECTION  2.  Tenant's  obligation  to pay any  assessments  shall  apply to
assessments,  or installments thereof,  which shall become due or payable during
the term hereof.  Tenant  however may take the benefit of the  provisions of any
statute or ordinance  permitting any such assessments to be paid in installments
over a period of time, but Tenant shall be obligated to pay all  installments of
such  assessments  prior  to the and of the  term of this  Lease  regardless  of
whether all said  installments  shall become due and payable  during the term of
this Lease.

     SECTION 3. Impositions, if any, (excepting assessments which are treated in
Section 2 of this Article  III)  whether or not a lien upon the Premises  and/or
the improvements thereon,  shall be apportioned between Landlord and Tenant upon
any termination of this Lease (other than a termination  resulting from Tenant's
default) as of the date of such termination; it being intended that Tenant shall
pay as additional  rent that portion of the  Impositions  as is allocable to the
term of this Lease.

     SECTION  4.  Tenant,  at  its  sole  cost  and  expense,  may  contest  any
Impositions  for the  term of this  Lease in any  manner  permitted  by law,  in
Tenant's  name,  and  whenever  necessary  in  Landlord's  name.  Landlord  will
cooperate with Tenant provided such action is without  out-of-pocket  expense to
Landlord (as Tenant shall pay any such out-of-pocket  expense) and that Landlord
will not incur any liability by reason thereof. Such contest may include appeals
from any judgments,  decrees or orders until a final  determination is made by a
court or governmental  department or authority having final  jurisdiction in the
matter.  However,  notwithstanding such contest,  Tenant shall pay the contested
Imposition in the manner and on the dates  provided for in this Article III. Any
tax refund with respect to Impositions paid by Tenant for the term of this Lease
shall be the property of Tenant.

     SECTION 5. Tenant  shall not be  obligated  to pay any  franchise,  excise,
corporate,  estate,  inheritance,  successions,  capital levy or transfer tax of
Landlord  or any  income,  profits or revenue tax upon the income of Landlord or
any other  tax,  assessment,  charge or levy upon the rent  reserved  under this
Lease.  However,  if a tax is levied upon the rent reserved hereunder in lieu of
or as a substitute in whole or in part for any of the Impositions,  Tenant shall
pay it. Landlord  acknowledges that Tenant represents that Tenant is exempt from
paying any Impositions in accordance with New York State Public  Authorities Law
Section  1216,  and in the event  Tenant is  indeed  so  exempt  Landlord  shall
cooperate with Tenant at no  out-of-pocket  expense to Landlord (as Tenant shall
pay any such out-of-pocket  expense) in Tenant's application for said exemption.
In no event shall Tenant's  pursuing said exemption  result in Landlord's  being
responsible  to pay the subject tax levied upon the rent  reserved  hereunder as
described above.

     SECTION 6. Subject to the terms of Section 1 of this  Article  III,  Tenant
shall make payment of Impositions in a manner which will permit Tenant to obtain
a receipt therefor  simultaneously  with the payment  therefor (for example,  by
certified check).  Tenant,  within ten (10) days of its receipt of each relevant
receipt,  shall  furnish to Landlord  photocopies  of bills as  receipted by the
taxing authorities.

     SECTION 7. Tenant, at its sole cost and expense,  shall pay all license and
permit fees, vault fees (if any) and charges,  public utility  charges,  bridge,
tunnel and conduit franchise charges referable to the Premises and any vault (if
any) adjoining the Premises.

                                   ARTICLE IV
                              COMPLIANCE WITH LAWS

                  SECTION 1. Tenant,  at Tenant's  sole cost and expense,  shall
promptly and  diligently  comply with all now and  hereafter  existing  laws and
ordinances and the orders, rules, regulations and requirements of federal, state
and  municipal  governments  and  departments  thereof  and   quasi-governmental
offices, and the orders,  rules,  regulations and requirements of the applicable
Board of Fire  Underwriters,  if any,  or of any other  Board  now or  hereafter
constituted  exercising  similar functions,  now or hereafter  applicable to the
Premises, the land, the sidewalks,  curbs, and vaults adjoining the Premises and
any improvements  thereon and any work done thereat,  ordinary or extraordinary,
foreseen  or  unforeseen,  and  whether  or not such  compliance  shall  require
structural changes or alterations.

                   Anything  to  the  contrary   contained  in  this  Section  1
notwithstanding, Landlord shall be responsible to comply with New York City laws
in effect on and after the date of this  Lease  with  regard to the  removal  of
asbestos  from  the  Premises.   Landlord's  responsibility  set  forth  in  the
immediately  preceding  sentence  shall not apply to (i) the removal of asbestos
which  Tenant has  brought  into the  Premises  or (ii) any  removal of asbestos
required in order to comply with laws which requirement for removal has resulted
from the act or omission of Tenant or (iii) any removal of asbestos  required by
laws which  specify  that such  compliance  is a tenant  obligation.  Landlord's
responsibility  set forth in this second  paragraph of this Section 1 of Article
IV is subject to Tenant's cooperating with Landlord at no out-of-pocket  expense
to Tenant  including  but not limited to Tenant's  cooperating  with  Landlord's
moving  Tenant's  equipment  and other items of personal  property and generally
making  relevant  portions  of  the  Premises  accessible  for  the  purpose  of
Landlord's fulfilling said responsibility. Anything to the contrary contained in
this Lease  notwithstanding,  any sums  expended  by Landlord  under  Landlord's
obligations  set forth in this second  paragraph of this Section 1 of Article IV
shall be deemed to be included in the sums for which  Landlord shall be entitled
to reimbursement  from Tenant subject to the terms of Section 2 of Article II of
this Lease.

                           SECTION 2. Tenant, at Tenant's sole cost and expense,
in Tenant's name and,  whenever  necessary,  in Landlord's name (provided Tenant
first
obtains  the prior  written  consent  of  Landlord  which  consent  shall not be
unreasonably withheld) may contest, in any manner permitted by law, the validity
or  enforcement  of  any  such  law,  ordinance,   order,  rule,  regulation  or
requirement  and, if permitted by law, may defer  compliance  therewith  pending
such contest (which contest shall be diligently  prosecuted by Tenant)  provided
that (a) such non-compliance  shall not subject Landlord to criminal prosecution
or civil penalty, and (b) Landlord's estate in the Premises shall not be subject
to sale or be in jeopardy or be encumbered by reason of such non-compliance.

Subject to the terms of this Section 2,  Landlord  shall  cooperate  with Tenant
provided  such action is without  out-of-pocket  expense to Landlord  (as Tenant
shall pay any such  out-of-pocket  expense) and that Landlord will not incur any
liability by reason thereof.

                                    ARTICLE V
                       INVALIDITY OF PARTICULAR PROVISIONS

                               If any term,  covenant or condition of this Lease
or the application thereof to any person or circumstances,  to any extent, shall
be
invalid or  unenforceable,  the remainder of this Lease,  or the  application of
such term, covenant or condition to persons or circumstances other than those as
to which it is held invalid and unenforceable  shall not be affected thereby and
each term,  covenant and condition of this Lease shall be valid and  enforceable
to the fullest extent permitted by law.

                            ARTICLE VI USE OF PREMISES

                               The  Premises  may be  used  and  occupied  for a
police academy and related general offices for Tenant and ancillary  parking and
for no
other purpose.

                                   ARTICLE VII
                       RESPONSIBILITY FOR LEASED PREMISES

                 Subject  to  Landlord's  obligations  set forth in Section 2 of
Article  II of this  Lease,  Tenant  assumes  the  sole  responsibility  for the
condition,  operation,  maintenance  and  management  of the  Premises and holds
Landlord  harmless from any claims on account thereof and Landlord shall have no
responsibility  in respect thereof and shall have no liability for damage to the
property of Tenant or any tenant,  subtenant or other  occupant of or visitor to
the Premises or any portion thereof on any account or for any reason whatsoever;
provided,  however,  that nothing herein contained shall be construed to require
Tenant  to  pay  the  principal,  or  the  interest,  if  any,  payable  on  any
indebtedness  secured by any mortgage  constituting  a lien on the fee simple of
the Premises under which Landlord is the mortgagor.  Anything  contained in this
Article VII to the contrary  notwithstanding,  Landlord shall be responsible for
Landlord's negligence at the Premises occurring during the term of this lease.

                                  ARTICLE VIII
                            ASSIGNMENT AND SUBLETTING

     SECTION 1. Tenant will not by  operation of law or  otherwise,  (a) assign,
mortgage or encumber this Lease, or (b) sublet all or a portion of the Premises,
without  first  obtaining  Landlord's  prior  express  written  consent  in each
instance, which Landlord shall not unreasonably withhold or unduly delay. Tenant
must first submit to Landlord a true copy of the fully  executed  assignment  or
sublease  document  prior to Landlord's  review of the subject  transaction  for
consent.  The consent by Landlord to any  assignment or subletting  shall not in
any manner be  construed to relieve  Tenant from  obtaining  Landlord's  express
written  consent to any other or further  assignment or subletting nor shall any
such consent by Landlord or any  assignment  of this Lease or  subletting of the
Premises by Tenant serve to relieve or release  Tenant from its  obligations  to
fully and  faithfully  observe  and  perform  all of the  terms,  covenants  and
conditions of this Lease on Tenant's part to be observed and performed for which
the named Tenant herein shall remain primarily  liable.  Tenant shall furnish to
Landlord within five (5) days after execution  thereof, a true copy of each such
assignment or sublease.

     SECTION 2. Each sublease, license and concession and any renewal, extension
or modification  thereof shall be and shall contain a provision  (self-operative
and  without  further  instruments  of  subordination)  that it is  subject  and
subordinate to this Lease and any amendments, modifications and renewals hereof.

     SECTION  3. As a  condition  of  Landlord's  consent to any  assignment  or
sublease:

(1)  Tenant,  at the  time  (a) of  requesting  Landlord's  consent  and (b) the
assignment  becomes  effective or the sublease term  commences,  shall not be in
default in the payment of any fixed net rent,  additional rent, or other sums or
charges  provided to be paid by Tenant  hereunder and further that Tenant is not
then otherwise in default under this Lease;

(2) Each  assignee  of this  Lease  shall  assume in  writing  all of the terms,
covenants  and  conditions  of this Lease on the part of Tenant  hereunder to be
performed and observed.

     SECTION 4. If this Lease shall be assigned,  or if the Premises or any part
thereof  be sublet or  occupied  by any person or  persons  other  than  Tenant,
Landlord may, after default by Tenant, collect rent from the assignee, subtenant
or occupant and apply the net amount collected (which may be treated by Landlord
as  rent  or as use and  occupancy)  reserved  to the  rent  herein  but no such
assignment, subletting, occupancy or collection of rent shall be deemed a waiver
of the covenants in this Article VIII, nor shall it be deemed  acceptance of the
assignee,  subtenant,  or occupant as a tenant,  or a release of Tenant from the
full  performance  by Tenant of all the terms,  conditions and covenants of this
Lease.

     SECTION 5. Each permitted assignee or transferee shall assume and be deemed
to have assumed all  obligations of the Tenant under this Lease and shall be and
remain liable jointly and severally with Tenant for the payment of the fixed net
rent, additional rent and adjustment of rent, and other charges, and for the due
performance  of all the  terms,  covenants,  conditions  and  agreements  herein
contained on Tenant's  part to be  performed  for the term of this Lease and any
renewals and  modifications  hereof.  No assignment shall be binding on Landlord
unless,  as  hereinbefore  provided,  such  assignee or Tenant shall  deliver to
Landlord a duplicate  original of the instrument of assignment  which contains a
covenant of assumption by the assignee of all of the  obligations  aforesaid and
shall obtain from Landlord the aforesaid  written  consent  prior  thereto.  Any
assignment,  sublease  or  agreement  permitting  the use and  occupancy  of the
premises to which Landlord  shall not have expressly  consented in writing shall
be deemed null and void and of no force and effect.

     SECTION 6. For the purposes of this Lease, any sale, transfer or assignment
of a majority of the issued and outstanding stock of a corporate tenant shall be
deemed an assignment.

     SECTION  7.  Anything  to the  contrary  contained  in  this  Article  VIII
notwithstanding,  Tenant, without being subject to the options afforded Landlord
herein,  shall  have the right to assign  this Lease to the City or State of New
York or any entity into or with which Tenant is merged or  consolidated  subject
to all of the terms and conditions of this Lease.

                                   ARTICLE IX
                                MECHANICS' LIENS

                               If any  mechanics'  liens shall be filed  against
the  Premises  or any  improvements  thereon,  other than those  resulting  from
Landlord's
work for  which  Landlord  shall be  responsible,  Tenant,  at its sole cost and
expense,  (whether or not such a lien is valid or enforceable  as such),  within
thirty  (30) days after the date of filing  thereof,  shall take such  action by
bonding  deposit,  payment or otherwise as will  discharge such lien, and Tenant
shall  indemnify  and  save  Landlord  harmless  against  all  costs,  expenses,
liabilities,  losses,  fines and penalties,  including reasonable attorneys fees
and disbursements  resulting therefrom.  The provisions of this Article IX shall
survive the expiration or sooner termination of this Lease.

                                    ARTICLE X
                                    INSURANCE

                  Tenant  represents  and Landlord  acknowledges  that Tenant is
self-insured.  Therefore,  Tenant shall not be required  under the terms of this
Lease to obtain any particular  insurance coverage with respect to the Premises.
Notwithstanding  the  foregoing,  Tenant's  status as a  self-insured  shall not
excuse  Tenant  from any  liability  or  obligation  under  this  Lease;  to the
contrary,  Tenant  specifically  agrees  that  Tenant  shall  at  all  times  be
financially  prepared to fulfill its  obligations  under this Lease  without the
protection  afforded by  insurance  coverage  obtained  from an outside  entity.
Tenant  indemnifies  Landlord  against  any and all  damages,  losses  or costs,
including  but  not  limited  to  Landlord's   reasonable   attorneys  fees  and
disbursements,  resulting  from the claim of any  party  made  against  Landlord
regarding any item which is an obligation of Tenant under this Lease (subject to
the terms of General Obligations Law Section 5-321).

                                   ARTICLE XI
                             DAMAGE AND DESTRUCTION

     SECTION  1. In case of damage  to or total or  partial  destruction  of any
improvements now or hereafter located on the Premises, Landlord at its sole cost
and expense  (whether or not the insurance  proceeds are sufficient to cover the
cost thereof) diligently shall either:

(a)  restore,  replace,  repair,  rebuild  or alter  the  damaged  or  destroyed
improvements, as nearly as practicable to the condition and character (exclusive
of Tenant's property or improvements therein) existing immediately prior to such
damage or destruction, or

(b) at its election,  erect a new building and concomitant building equipment or
improvement.

                Anything  to  the   contrary   contained   in  this   Section  1
notwithstanding,  in case of  substantial  or total damage or destruction of any
improvements now or hereafter  located on the Premises,  Landlord shall have the
option to cancel  this Lease by written  notice sent to Tenant not more than one
hundred fifty (150) days after the relevant damage or destruction  setting forth
a new termination date for this Lease which new termination date shall be thirty
(30) days subsequent to the date of the above described Landlord's  cancellation
notice.

                    SECTION 2.  Commencing  with calendar year 1988 Tenant shall
pay to Landlord as additional rent under this Lease,  one hundred percent (100%)
of the cost of Landlord's  Special  Multi-Peril  (SMP) insurance  policy (or the
substitute policy or policies  therefor) to the extent said cost is in excess of
Landlord's cost for said policy for calendar year 1987. In the event  Landlord's
policy  is part of a package  policy  covering  properties  in  addition  to the
Premises, the additional rent
under  this  Section  2 shall  be  calculated  with  regard  to the cost of said
insurance  allocated solely to the Premises.  Tenant shall pay the sum due under
this Section 2 within ten (10) days of being billed by Landlord,  in whole or in
part, for the same. For any year during the term of this Lease which covers only
a portion of a calendar year, the additional  rent, if any, under this Section 2
shall be calculated on a pro rata basis  comparing the cost for the subject year
against the cost for an equal portion of calendar year 1987.

     SECTION 3. There shall be an  abatement  of fixed net rent under this Lease
by reason of damage or destruction  to or at the Premises  provided the Premises
are (i) untenantable, (ii) vacant and (iii) not used by Tenant. In the event the
Premises  are  partially  (i)  untenantable,  (ii)  vacant and (iii) not used by
Tenant,  the abatement of fixed net rent shall be on a pro rata basis reflecting
that portion of the Premises so affected.

                               SECTION  4.  Tenant  hereby  waives  any  and all
rights of Tenant under  Section 227 of the Real Property Law of the State of New
York or
any other law of like import now or hereafter enacted.

                               SECTION 5. Tenant warrants and represents that in
the event the Premises becomes vacant (for reasons other than an insured peril),
Tenant  shall  continue  to provide  services  and  personnel  to  maintain  the
Premises, the system of the Premises and security for the Premises.

                                   ARTICLE XII
                             CHANGES AND ALTERATIONS

     SECTION  1.  Tenant may not make any  structural  changes,  alterations  or
additions to the Premises or any part thereof without first obtaining Landlord's
prior written consent in each instance,  which consent shall not be unreasonably
withheld  by  Landlord  provided  Tenant's  proposed  changes,   alterations  or
additions  will not:  (i) change the  nature,  character  or  appearance  of the
Premises (e.g.  painting the building,  putting up signs shall not be considered
to change the nature, character or appearance of the Premises);  (ii) change the
amount of rentable  square  footage for the  building  portion of the  Premises;
(iii)  increase or decrease the size or change the shape of the structure of the
building portion of the Premises;  and/or (iv) cause any structure to be erected
on the  parking  portion  of the  Premises.  Tenant  shall  promptly  deliver to
Landlord  copies of all permits and  approvals  and as-built  plans  obtained by
Tenant  in  conjunction  with  any  such  structural  changes,   alterations  or
additions.

     SECTION  2.  Tenant  shall  be  permitted  to make  nonstructural  interior
changes,  alterations or additions to the Premises without obtaining  Landlord's
prior written  consent.  Tenant shall promptly deliver to Landlord copies of all
permits and approvals and as-built plans obtained by Tenant in conjunction  with
any such non-structural changes,  alterations or additions. Tenant shall furnish
Landlord,  prior  to  performing  any  work,  with  a  certificate  of  Tenant's
architect,  certifying that the desired  changes,  alterations or additions that
Tenant  wishes to make are in effect  non-structural.  Anything to the  contrary
contained in this  Section 2  notwithstanding,  in the event  Tenant  performs a
non-structural  interior  change,  alteration or addition  which is other than a
typical  and  ordinary  office  installation,  Landlord  shall have the right to
require  Tenant,  at its own  expense,  to remove  such  change,  alteration  or
addition  and  restore  the subject  space to its  condition  existing as of the
commencement  date of  this  Lease,  which  removal  and  restoration  shall  be
completed  on or before the later of (i) the  termination  date of this Lease or
(ii) a date sixty (60) days  subsequent  to  Landlord's  notice  requiring  said
removal and restoration.

     SECTION 3. Tenant shall promptly  furnish Landlord with copies of all plans
for all changes,  alterations  and  additions,  structural  and  non-structural,
exterior  and  interior,  at the  Premises (i) filed by Tenant with the Building
Department  of the  City of New York or other  municipal  authority  or (ii) for
which work governmental permits and authorizations are required to be obtained.

                  SECTION  4.(a) No change  or  alteration  shall be  undertaken
until  Tenant  shall  have  procured  and  paid  for  all  municipal  and  other
governmental permits and authorization of the various municipal  departments and
governmental subdivisions having jurisdiction which are required with respect to
the particular phase of said change or alteration to be undertaken, and Landlord
agrees,  at no expense to Landlord,  to join in the application for such permits
or authorizations whenever such action is necessary, provided any plans required
to be filed in connection with any such  application  which require the approval
of Landlord pursuant to the foregoing  subdivision have been approved as therein
provided.

                               (b) All work  performed  in  connection  with any
change or alteration  shall be performed  promptly and in a good and workmanlike
manner
of first class  materials and in compliance with the building and zoning laws of
the  City of New  York  and with all  other  laws,  ordinances,  orders,  rules,
regulations and requirements of all federal, state and municipal governments and
the  appropriate   departments,   commissions,   boards  and  officers  thereof,
applicable  thereto and in  accordance  with all  applicable  orders,  rules and
regulations of the New York Board of Fire  Underwriters or any other body now or
hereafter constituted exercising similar functions.

                               (c) At all times when any changes or  alterations
are in progress,  there shall be  maintained  workmen's  compensation  insurance
covering
all  persons  employed  in  connection  with the change or  alteration  and with
respect  to whom  death  or  bodily  injury  claims  could be  asserted  against
Landlord, Tenant or the Premises, and general liability insurance for the mutual
benefit of Landlord and Tenant expressly  covering the additional hazards due to
the change or alteration, with limits of not less than $5,000,000 per occurrence
in the event of death or bodily injury to persons with limits of $1,000,000  for
property  damage or a combined  single limit of $5,000,000 per  occurrence.  All
insurance of the character in this  subdivision  described shall be in a company
or  companies  of  recognized  responsibility  licensed  by the New  York  State
Department  of Insurance to do business in the State of New York.  Not less than
ten (10) days  before  the  premium  of each such  policy  shall  become due and
payable and the amount thereof shall have been determined,  Tenant agrees to pay
said premium or cause the same to be paid and  simultaneously  therewith furnish
Landlord with evidence of such payment.

                               (d) The cost of any changes and alterations shall
be paid when due in cash or its  equivalent,  so that the Premises shall be free
of
liens for labor and  materials  supplied to or claimed to have been  supplied to
the  Premises and free from any  encumbrances,  chattel  mortgages,  conditional
bills of sale, security interests or financing statements.

     (e) No changes and alterations shall, when completed, tie in or connect the
Premises with any other building or structure or any adjoining  property  unless
and only to the extent approved in writing by Landlord.

     SECTION  5.  Upon  the  completion  of any and all  work  performed  at the
Premises  Tenant shall obtain all related  governmental  and  quasi-governmental
sign-offs,  if required,  and Tenant shall submit copies of the same to Landlord
within ten (10) days of the receipt of the same.

                                  ARTICLE XII-A
                          BUILDING "AS IS"; VIOLATIONS

     SECTION 1. Tenant  accepts the  Premises  in its "as is"  condition  in all
respects on the commencement  date of the term of this Lease and Tenant shall be
required to cure and effect the  discharge of any and all  violations  affecting
the Premises  which  became or become of record on and after July 21,  1987.  In
addition to the foregoing,  Tenant shall comply with all  requirements  of Local
Law 5 of the City of New York to the extent that same  applies to the  Premises.
In addition to Tenant's  responsibility  regarding violations set forth above in
this Section 1, Tenant shall also be required to cure and cause the discharge of
any and all  violations  existing  prior to July 21, 1987  provided the relevant
violation is the  responsibility  of Tenant under the Prior Lease (defined below
in Section 2 of this Article XII-A).  Anything to the contrary contained in this
Section 1 of this Article XII-A  notwithstanding,  Landlord shall be responsible
to cure and  discharge  violations  with respect to  Structural  Components  (as
discussed  in Section 2 of Article II of this  Lease),  except  Tenant  shall be
responsible  to cure and  discharge  any such  violations  which result from the
negligence, acts and/or omissions of Tenant.

     SECTION  2.  Anything  to the  contrary  contained  in this  Article  XII-A
notwithstanding,  Landlord  agrees  to  perform  certain  work at the  Premises.
Landlord and Tenant  acknowledge  that the Tenant is presently the tenant of the
Premises under the lease (the "Prior Lease")  between  Landlord and the New York
City Transit  Authority  dated  November 18, 1971.  Tenant  agrees that Landlord
shall be  permitted  to  perform  the work  ("Landlord's  Work")  set forth more
specifically  below in Section 3 of this  Article  XII-A  during the term of the
Prior Lease by Tenant's  providing  Landlord with access to the Premises  during
normal  business  hours and other times as  requested by Landlord and by the New
York City  Transit  Authority's  cooperating  with  Landlord's  moving  Tenant's
equipment  and other items of personal  property and generally  making  relevant
portions of the Premises  accessible for the Landlord's  Work to be performed as
requested by Landlord.  Landlord agrees to perform Landlord's Work within twelve
(12)  months of the full  execution  of this Lease  subject to delays  caused by
items  outside of the control of Landlord  including  but not limited to weather
conditions,  labor disputes,  obtaining permits,  Tenant caused delays, etc. for
which delays  Landlord's  time for completion  shall be extended for a period of
time equal to the period of any such  delay.  Strictly  as an  accommodation  to
Tenant,  Landlord  shall  endeavor to give Tenant notice of any such delay which
will result in  Landlord's  time for  completion  being  extended.  In the event
Landlord does not complete Landlord's Work in a timely manner in accordance with
the terms of the immediately  preceding sentence,  Tenant's sole remedy shall be
the right to complete  Landlord's  Work and to be reimbursed  for the reasonable
costs  incurred  by  Tenant  in  completing  Landlord's  Work.  In  order  to be
reimbursed as provided for in the immediately preceding sentence,  Tenant agrees
to provide  Landlord with true copies of receipted  bills which confirm all sums
for  which  Tenant  requests  reimbursement.  In the event  Tenant  has not been
reimbursed as provided for in the  immediately  preceding  two sentences  within
forty-five  (45)  days  after   submitting  to  Landlord   written  request  for
reimbursement accompanied by the above-described true copies of receipted bills,
then  Tenant  shall  have the right to offset  basic rent  payments  in order to
obtain said  reimbursement in a sum equal to the  reimbursement  amount.  Tenant
agrees to provide Landlord with ten (10) days prior written notice before Tenant
commences to complete  Landlord's Work. Tenant acknowledges that upon Landlord's
completion  of  Landlord's  Work  Landlord  shall  have  no  responsibility  for
maintaining  any of the items  included in  Landlord's  Work,  but rather Tenant
shall be  responsible  to  maintain  said  items  and to  surrender  the same to
Landlord in good condition  reasonable  wear and tear excepted at the end of the
term of this Lease in accordance with the terms and conditions set forth in this
Lease.

     Landlord  agrees  to  assign  to  Tenant  assignable   warranties  covering
Landlord's Work, if any. Landlord shall enforce its contractual  rights, if any,
with contractors performing Landlord's Work to effect proper workmanship by said
contractors in performing  Landlord's  Work; the contents of this sentence shall
not be deemed to be a guaranty of said work by Landlord.

     SECTION 3. The  Landlord's  Work to be performed by Landlord in  accordance
with the terms of Section 2 of this Article XII-A is as follows:

(a) paint the  exterior of the building  portion of the  Premises at  previously
painted surfaces including pointing and caulking said surfaces as necessary.

(b)  install a new ninety (90) pound roof over the  existing  roof on the garage
portion of the Premises.

(c) install the following new air-conditioning units:

(i) one (1) 7 and 1/2 ton unit (1st floor).
(ii) two (2) 10 ton units (1st and 6th floors)
(iii)  eleven (11) 15 ton units (one on 1st floor and two on each of 2nd through
6th floors).

     (d)  repair   air-conditioning   controls  to  operate   properly  for  the
replacement air-conditioning units set forth in clause (c)above.

(e)  install  new  boiler  which  shall be a Rockwell  model MP 200 burner  iron
fireman model A04-9-8 or in the event said model is not available an equivalent.

(f) install a separate hot water heater of as great a capacity as is  reasonably
capable of fitting in the boiler room under present conditions.

(g) replace broken window panes as follows:
6th floor - Room 601,2; Room 602,2; Gym,7. 5th floor - Room 501,2; 504,2; 506,1;
507,2;  508,2;  men's  toilet,1.  4th floor - Room 408,1;  421,2;  460,1;  men's
toilet, 1. 3rd Floor - Room 309,3,  Stairway,  east side of building,  6th floor
landing,  1. Stairway,  west side of building,  5th floor,  6; 4th floor, 4; 2nd
floor, 2; front door lobby, 1.

(h) make minor repairs to the Gold Street  entrance door to the Premises so that
it operates properly.

(i) repair  approximately  twenty-four hundred (2400) square feet of sidewalk on
the Flatbush Avenue side of the Premises.

(j) repair following broken ceiling tiles:

6th floor - Room 602,1; Gym, 8; women's and men's toilets, 2 each.

5th Floor - Room 500,1; 501,6; 503,3, 504,28;  505,4; 506,1; 507,6; 511,6; men's
toilet,3; hallway, 5.

4th floor - Men's toilet, 5; Room 408,2.

3rd floor - Men's toilet,1; Hall, 17; Room 301,2; 304,1; 305,2; 306/08,6; 309,1.

2nd floor - Room 203,2; 204,11; 206,1; 207,1; hall,9

1st floor lobby, 8; hall,2; women's room,1; Range/Basement, 16; toilet,2.

(k) rehabilitate overhead steel garage doors so that they operate properly

(1) replaster following wall areas where required:

Room 601-602,gym, women's toilet. Room 504.

4th floor - women's toilet.

2nd floor - women's toilet, hallway, Room 204.

1st floor - women's toilet, entrance vestibule, Gold Street side.

(m) repaint all rooms and hallways on the 1st, 2nd, 3rd, 5th and Basement (Range
only) floors and repaint both stairways,  basement through roof; said repainting
to be limited to previously painted surfaces.

(n) patch or resurface concrete front entrance steps to correct deterioration.

                                  ARTICLE XIII
                SURRENDER OF PREMISES: OWNERSHIP OF IMPROVEMENTS

     SECTION 1. Until the termination of this Lease,  title to any  improvements
erected or installed by Tenant on the Premises before or after the entering into
of this Lease  shall  remain in Tenant,  and Tenant  alone  shall be entitled to
claim all depreciation on Tenant's income tax returns for improvements. Upon any
termination of this Lease, all  improvements  then on the Premises must be fully
paid for by Tenant and shall become the property of Landlord, without payment or
offset,  and shall be surrendered in accordance with the provisions of Section 2
of this Article  XIII.  Anything to the contrary  contained in this Article XIII
notwithstanding,  Tenant  shall be  permitted  to remove  fixtures  specifically
incidental to law enforcement  provided  Tenant repairs  Premises in relation to
said removal.

     SECTION 2. Upon any  termination of this Lease,  Tenant shall peaceably and
quietly  surrender  the  Premises  and any  improvements  thereon in good order,
repair and condition.

     SECTION 3.  Ownership of all  improvements  located in or at the  Premises,
except as otherwise  specifically  set forth in Section 1 of this Article  XIII,
shall  belong to  Landlord,  and  Landlord  alone shall be entitled to claim all
depreciation on Landlord's income tax returns for any such improvements.

                                   ARTICLE XIV
                            NOTICES AND CERTIFICATES

                  SECTION 1. Any notice,  consent,  approval,  request or demand
required  or  permitted  to be given in this Lease  shall be in writing  sent by
registered or certified mail, return receipt  requested,  as the case bay be, to
Landlord at 12th  Floor,  100 William  Street,  New York,  New York 10038 and to
Tenant c/o Metropolitan  Transportation Authority, 347 Madison Avenue, New York,
New York 10017 Attention:  Director of Real Estate and to General  Counsel,  New
York City Transit  Authority,  370 Jay Street,  Brooklyn,  New York 11201, or to
such other  addresses as Landlord or Tenant shall designate in the manner herein
provided. Such notice, consent,  approval,  request or demand shall be deemed to
have been given on the date  three (3) days  after it shall have been  mailed as
aforesaid.

                               SECTION 2. Within fifteen (15) days after request
by Tenant,  Landlord,  from time to time and without  charge,  shall  deliver to
Tenant
or to a person,  firm or  corporation  specified by Tenant,  a duly executed and
acknowledged instrument certifying:

(a) that this Lease is unmodified and in full force and effect, or, if there has
been any modification, that the same is in full force and effect, as modified;

(b) whether Landlord knows of any default by Tenant in the performance by Tenant
of the terms,  covenants and conditions of this Lease, and specifying the nature
of such defaults, if any; and

(c) the dates to which the fixed net rent and additional rent have been paid.

                               SECTION 3.  Within  fifteen  (15)  business  days
after request by Landlord,  Tenant, from time to time and without charge,  shall
deliver to
Landlord or to a person,  firm or  corporation  specified  by  Landlord,  a duly
executed and acknowledged instrument certifying:

(a) that this Lease is unmodified and in full force and effect,  or if there has
been any modification, that the same is in full force and effect as modified;

(b) whether Tenant knows of any default by Tenant or Landlord in the performance
by Tenant or Landlord of the terms,  covenants and conditions of this Lease, and
specifying the nature of such defaults, if any; and

(c) whether  Tenant knows of any then existing  setoffs or defenses by Tenant to
the enforcement by Landlord of the terms, covenants and conditions of this Lease
and any modification thereto, and, if so, specifying them.

                                   ARTICLE XV
                                  WAIVERS, ETC.

                               The  failure of Landlord or Tenant to insist upon
the strict  performance  of any of the terms,  covenants and  conditions of this
Lease,
or to exercise any right or remedy herein contained, shall not be construed as a
waiver or relinquishment  for the future of such term,  covenant or condition or
right or remedy. This Lease may not be changed or terminated orally.

                                   ARTICLE XVI
                                 QUIET ENJOYMENT

                               Tenant,  subject to the terms of this lease, upon
paying the fixed net rent and additional rent and performing the other terms,
covenants and conditions of this Lease shall and may peaceably and quietly have,
hold, occupy, possess and enjoy the Premises during the term of this Lease.

                                  ARTICLE XVII
                        EXCAVATIONS ON ADJOINING PROPERTY

                 If an excavation or other building  operation shall be about to
be made  or  shall  be made  upon  any  adjoining  premises  or  streets,  at no
out-of-pocket  expense to Tenant,  Tenant  agrees to cooperate  with  Landlord's
shoring the  foundations of any building on the Premises and walls thereof,  and
doing any other act or thing necessary for the preservation of any such building
and Landlord shall not be liable for any inconvenience,  annoyance,  disturbance
or loss of business or other damage arising therefrom,  and Tenant's obligations
hereunder  shall not be affected  by reason  thereof.  Landlord  and Tenant will
cooperate with each other, but at no expense to Tenant, in any action brought by
Landlord in conjunction with Landlord's actions under this Article XVII.

                                  ARTICLE XVIII
                                 TENANT'S ACCESS

Tenant shall be permitted  access to the Premises  twenty-four  (24) hours a day
and seven (7) days a week.

                                   ARTICLE XIX
                        NO SERVICES PROVIDED BY LANDLORD
       (TENANT TO OBTAIN OWN HEAT, ELECTRICITY, WATER AND OTHER UTILITIES)

     SECTION 1. Tenant  acknowledges  and it is expressly  agreed that  Landlord
shall not be required to furnish any services or supply any water,  electricity,
gas, steam heat or any other utility to Tenant or to the Premises.

     SECTION 2.  Tenant  shall  obtain  and pay for  Tenant's  entire  supply of
electricity by direct  application to and  arrangement  with the utility company
servicing the Premises and for the  installation of any additional  meter(s) and
electrical  equipment as may be necessary in connection  therewith (all of which
shall be at Tenant's sole cost and expense) and Landlord  shall permit its wires
and conduits and any existing  electric  meter(s) in the building located at the
Premises to be utilized by Tenant for such purposes.

     SECTION 3. All water supplied to any portion of the building located at the
Premises shall be measured by present water meter(s) or other meter(s) installed
by  Tenant,  at  Tenant's  sole cost and  expense,  and  thereafter  maintained,
throughout  the term hereof at Tenant's  sole cost and expense,  in good working
order and repair to register such water consumption.

     Tenant shall pay for all water  consumption at the Premises and all charges
in connection  therewith directly to the municipal  authorities and Tenant shall
furnish to Landlord,  promptly upon Tenant's receipt of the same, photocopies of
receipted water bills.

                                   ARTICLE XX
                          CONDITIONAL LIMITATIONS, ETC.

                                SECTION  1. If at any  time  during  the term of
this Lease:

(a)  Tenant  shall  file  a  petition  in   bankruptcy   or  insolvency  or  for
reorganization  or arrangement or for the  appointment of a receiver of all or a
portion of Tenant's property, or

(b) any involuntary  petition of the kind referred to in subdivision (a) of this
Section 1 shall be filed against  Tenant and such petition  shall not be vacated
or withdrawn within ninety (90) days after the date of filing thereof, or

(c) Tenant shall be adjudicated a bankrupt by any court, or

(d) Tenant shall make an assignment for the benefit of creditors, or

(e) a permanent  receiver shall be appointed for the property of Tenant by order
of a court of  competent  jurisdiction  by  reason of the  insolvency  of Tenant
(except where such receiver shall be appointed in an involuntary proceeding,  if
he  shall  not be  withdrawn  within  ninety  (90)  days  after  the date of his
appointment), Landlord, at its option, may terminate this Lease on not less than
twenty (20) days' notice to Tenant, and this Lease shall come to an end upon the
date specified in said notice as though such date marked the natural  expiration
of the term of this  Lease,  and upon such  termination,  Tenant  shall quit and
surrender the Premises to Landlord.

The word  "Tenant",  as used in this  Section  1,  shall be  deemed to mean that
Tenant  herein  named,  or in the event of an  assignment  of this  Lease by the
Tenant  herein  named  or by any  subsequent  Tenant,  in  accordance  with  the
provisions  of  Article  VIII,  such word  shall be deemed to mean only the then
assignee Tenant.  Landlord shall not exercise the option to terminate this Lease
under the provisions of this Section 1 if all of the other terms,  covenants and
conditions of this Lease, including without limitation, the payment of fixed net
rent and  additional  rent as and when  they  become  due are  performed  by the
receiver  or trustee or by the  assignee  for the benefit of  creditors  or by a
leasehold  mortgagee or by any person, firm or corporation having an interest in
this  Lease or, if the  Tenant  consists  of more than one  person,  by any such
person other than the person who is bankrupt or insolvent.

     SECTION 2.  If:(a)  Tenant  shall fail to make any payment of any fixed net
rent, additional rent or other charges when the same becomes due and payable and
such  default  shall  continue  for a period  of ten (10) days  after  notice by
Landlord to Tenant,  or (b) (i) Tenant shall be in default in the performance of
any of the other terms,  covenants and conditions of this Lease and such default
shall not have been remedied  within thirty (30) days [except if nonremedy  will
expose  Landlord to civil or criminal  penalties  then  fifteen (15) days] after
notice by Landlord to Tenant  specifying  such  default and  requiring  it to be
remedied within such period of thirty (30) days [except if nonremedy will expose
Landlord to civil or criminal  penalties then fifteen [15] days),  or (ii) where
such default reasonably cannot be remedied within such period of fifteen (15) or
thirty (30) days,  if Tenant  shall not have  commenced  the  remedying  thereof
within such period of time and shall not be  proceeding  with due  diligence  to
remedy it, then Landlord, at its election,  may terminate this Lease on not less
than sixty (60) days'  notice to Tenant and this Lease shall come to an end upon
the date  specified  in said  notice as  though  such date  marked  the  natural
expiration  of the term of this Lease,  and upon such  termination  Tenant shall
quit and surrender the Premises to Landlord.

                               SECTION  3.  If  this   Lease   shall  have  been
terminated,  pursuant to any of the  provisions of this Article XX, or if Tenant
shall be in
default in the payment of fixed net rent,  additional rent or other charges when
the same becomes due and payable and such default shall continue for a period of
ten (10) days after notice by Landlord to Tenant:

Landlord may upon notice to Tenant reenter and resume possession of the Premises
and the buildings and  improvements  thereon and remove all persons and property
therefrom  either by summary  dispossess  proceedings or by a suitable action or
proceeding, at law or in equity, or by force or otherwise,  without being liable
for any damage therefor.

                               SECTION 4. The words "re-enter" and "re-entry" as
used in this Article XX, are not restricted to their technical legal meaning.

                 SECTION 5. Omit.

                               SECTION  6. At any time (a)  within  thirty  (30)
days prior to the expiration of the term of this Lease, or (b) after Landlord or
Tenant
shall have served any proper notice of termination of this Lease as provided for
in this Lease, but prior to the date of termination, or (c) after Landlord shall
have  commenced a summary  dispossess  proceeding  or an  appropriate  action or
proceeding to recover possession of the Premises but prior to the termination of
this Lease by reason of the issuance of a warrant in the  dispossess  proceeding
or the entry of a judgment in such other action or proceeding,  all right, title
and  interest  of  Tenant  in and  to  all  subleases,  license  agreements  and
concession  agreements  affecting  the  Premises  and the rent and fees  payable
thereunder  shall, at the option of Landlord  exercised by Landlord's  notice to
Tenant,  be deemed to be  assigned  by Tenant to  Landlord as of the date of the
service of such notice exercising such option subject to the prior assignment to
the  leasehold  mortgagee.  Such  assignment  shall be deemed to be and shall be
effected as of the date of service of such notice without execution by Tenant of
any  instrument.   However,   Tenant,  at  Landlord's  request,  shall  execute,
acknowledge and deliver to Landlord an instrument in recordable form, confirming
such assignment.

                               SECTION 8. If this Lease is terminated  under the
provisions of this Article XX, or if Landlord shall re-enter the leased premises
under the  provisions of this Article XX, or in the event of the  termination of
this  Lease,  or of  re-entry,  by or  under  any  summary  dispossess  or other
proceeding or action or any  provision of law by reason of default  hereunder on
the part of Tenant,  Tenant shall pay to Landlord as damages, at the election of
Landlord,  on a monthly  basis  through the end of the term of this Lease (as if
this Lease had not been  terminated),  sums equal to the fixed net rent plus the
additional  rent (as above  presumed)  payable  hereunder  which would have been
payable by Tenant had this Lease not been so terminated,  or had Landlord not so
re-entered the Premises,  payable upon the due dates therefor  specified  herein
following such  termination or such reentry and until the expiration date of the
term of this  Lease  as set  forth in this  Lease  had  this  Lease  not been so
terminated,  provided, however, that if Landlord shall relet the Premises during
said  period,  Landlord  shall  credit  Tenant  with the net rents  received  by
Landlord from such reletting, such net rents to be determined by first deducting
from the gross rents as and when  received by Landlord  from such  reletting the
expenses  incurred  or  paid  by  Landlord  in  terminating  this  Lease  or  in
re-entering  the Premises  and in securing  possession  thereof,  as well as the
reasonable expenses of reletting,  including brokers' commissions,  consultants'
fees, rent concessions, advertising and all other reasonable and actual expenses
properly  chargeable  against  the  Premises  and the rental  therefrom  but not
including  preparing the Premises for new tenants;  it being understood that any
such  reletting may be for a period shorter or longer than the remaining term of
this Lease;  but in no event  shall  Tenant be entitled to receive any excess of
such net rents over the sums payable by Tenant to Landlord  hereunder,  or shall
Tenant be entitled in any suit for the  collection  of damages  pursuant to this
subsection  to a credit in respect of any net rents from a reletting,  except to
the  extent  that such net rents  are  actually  received  by  Landlord.  If the
Premises or any part thereof  should be relet in  combination  with other space,
then  proper  apportionment  on a square  foot  basis  shall be made of the rent
received from such reletting and of the expenses of reletting.

                               If the  Premises or any part  thereof be relet by
Landlord  for the  unexpired  portion  of the  term of this  Lease,  or any part
thereof,
before  presentation  of proof  of such  damages  to any  court,  commission  or
tribunal, the amount of rent reserved upon such reletting shall, prima facie, be
the fair and reasonable rental value for the Premises, or part thereof, so relet
during the term of the reletting.

                               Landlord  shall  not be  obligated  to but  shall
attempt to (which  attempt shall be deemed to be  satisfactory  to Tenant) relet
the
Premises in connection with this Section 8.

SECTION 9. Suit or suits for the recovery of such damages,  or any  installments
thereof,  may be  brought by  Landlord  from time to time at its  election,  and
nothing  contained  herein shall be deemed to require  Landlord to postpone suit
until the date when the term of this Lease would have expired if it had not been
so terminated  under the provisions of this Article XX or under any provision of
law, or had Landlord not re-entered the Premises. Nothing herein contained shall
be construed  to limit or preclude  recovery by Landlord  against  Tenant of any
sums or damages to which, in addition to the damages  particularly  provided for
above,  Landlord may lawfully be be entitled by reason of any default  hereunder
on the part of Tenant.  Nothing herein  contained shall be construed to limit or
prejudice  the right of Landlord to prove for and obtain as damages by reason of
the  termination  of this Lease or re-entry on the  Premises  for the default of
Tenant under this Lease,  an amount equal to the maximum  allowed by any statute
or rule of law in effect at the time when,  and  governing  the  proceedings  in
which,  such  damages  are to be proved  whether or not such  amount be greater,
equal to, or less than any of the sums  referred to in Section 8 of this Article
XX.

                                   ARTICLE XXI
                       INSPECTION OF PREMISES BY LANDLORD

     SECTION 1. Landlord, its agents or designees, shall have the right to enter
the Premises and the improvements thereon during reasonable business hours, and,
with respect to subdivisions  (a) and (c), on reasonable  notice to Tenant,  for
the purpose of:

(a) inspecting them, and
(b) making any repairs to the Premises and  performing any work therein that may
be necessary by reason of Tenant's default under any of the terms, covenants and
conditions of this Lease continuing  beyond the applicable  periods of grace and
(c) exhibiting the Premises for the purpose of sale, lease or mortgage.

     Nothing in this Lease  shall imply or impose any duty on Landlord to do any
work which  Tenant is required to perform  under this Lease and the  performance
thereof by Landlord shall not constitute a waiver of Tenant's default.

     SECTION 2. Landlord shall be permitted,  during the last twelve (12) months
of the term of this Lease,  to exhibit "for sale" and/or "for lease" signage on,
at and about the Premises in a customary  manner.  No such  signage  shall block
access to and from windows at the Premises.

                                  ARTICLE XXII
                       LIMITATION OF LANDLORD'S LIABILITY

     The term "Landlord",  as used in this Lease, so far as Landlord's covenants
and  agreements  under  this Lease are  concerned,  shall be limited to mean and
include only the owner or owners at the time in question of the fee title to the
Premises.  In the event of any  conveyance of such fee title,  and regardless of
whether the grantee is financially  responsible  or solvent and  notwithstanding
that the  grantor  may be a  stockholder,  officer or  director  of a  corporate
grantee,   Landlord   herein  named  and  each   subsequent   grantor  shall  be
automatically  relieved,  from and  after  the date of such  conveyance,  of all
personal  liability as respects the  performance of any of Landlord's  covenants
and  agreements  thereafter to be performed,  and such grantee shall be bound by
all such covenants and agreements;  it being intended that Landlord's  covenants
and agreements  shall be binding on Landlord,  its successors and assigns,  only
during  and in  respect  of their  successive  periods  of  ownership.  However,
Landlord or such grantor shall turn over to the grantee all monies, if any, then
held by Landlord or such  grantor on behalf of Tenant,  and shall assign to such
grantee all right,  title and interest of Landlord or such grantor in and to the
sums held by any  depositary on behalf of Tenant under the terms,  covenants and
conditions of this Lease. Tenant shall not look to any disclosed, or undisclosed
principal of any Landlord for  performance  of any of the terms,  covenants  and
conditions of this Lease.

                                  ARTICLE XXIV
                                  SUBORDINATION

                 SECTION 1. Landlord  represents  that Landlord is the fee owner
of the Premises.

     SECTION  2. This Lease is  subject  and  subordinate  to the  existing  fee
mortgage affecting Premises and to all renewals,  modifications,  consolidations
and  extensions of such mortgage and (subject to the  provisions of Section 3 of
this  Article  XXIV) to all  future  mortgages  which may  hereafter  affect the
Premises and to all renewals,  modifications,  consolidations,  replacements and
extensions of such future  mortgages.  Landlord  shall use its  reasonable  best
efforts  (without the  expenditure  of money) to procure and deliver to Tenant a
non-disturbance  agreement from the Present Mortgagee  containing  provisions no
less  favorable  to Tenant  than  contained  in Section 4 of this  Article  XXIV
("Protection  Provisions");  it  being  understood  and  agreed,  however,  that
Landlord shall have no obligation to procure such non-disturbance agreement.

     SECTION 3.  Notwithstanding  anything  to the  contrary  contained  in this
Article XXIV, this Lease shall not be subordinate to any future fee mortgages or
to any renewals,  modifications,  consolidations,  replacements  and  extensions
thereof  (hereinafter all of the foregoing are  collectively  referred to as the
"Mortgage")  unless and until  Landlord  shall  procure  and deliver to Tenant a
non-disturbance agreement from the holder of such Mortgage containing provisions
no less  favorable to Tenant than  contained in Section 4 of this Article  XXIV.
Tenant  agrees  to enter  into an  attornment  agreement  with any  holder  of a
Mortgage that provides Tenant with a  non-disturbance  agreement with respect to
said Mortgage.


     SECTION 4. The Protective Provisions to be contained in the non-disturbance
agreement  referred to in Section 3 above shall provide in substance that unless
Tenant  shall be in default  under this Lease and the time to cure such  default
has expired:

1. Neither Tenant nor any person claiming through or under Tenant shall be named
or joined as a party  defendant in any action,  suit or proceeding  which may be
instituted or taken by the holder of any such Mortgage to foreclose its Mortgage
to collect the debt secured thereby;

2.  Neither  Tenant nor any person  claiming  through or under  Tenant  shall be
evicted from the  Premises,  nor shall the  leasehold  estate or  possession  of
Tenant  or any  person  claiming  through  or  under  Tenant  be  terminated  or
disturbed,  nor shall any of the rights of Tenant or any person claiming through
or under  Tenant be  affected  in any way,  by reason of any default or event of
default under any such  Mortgage;  and in any case the rights under the Lease of
Tenant  shall  not be  diminished,  reduced  or  adversely  affected  in any way
whatsoever  by reason of any default or event of default  under such Mortgage or
the  foreclosing  of such  Mortgage by reason of any default or event of default
thereunder;

3. if, at any time, the holder of such Mortgage (or such person's  successors or
assigns,  who  acquires  the  interest  of  Landlord  under this  Lease  through
foreclosure,  or a deed in lieu of foreclosure,  or otherwise)  shall succeed to
the  rights of  Landlord  under  this Lease as a result of a default or event of
default  under such  Mortgage,  as the case may be, and if Tenant is not then in
default under this Lease beyond the time permitted  herein to cure such default,
then (1) this  Lease  shall  not  terminate,  (2)  Tenant  shall  attorn  to and
recognize the person so succeeding to Landlord's rights (herein sometimes called
"Successor  Lessor")  as  Tenant's  landlord  under  this  Lease,  upon the then
executory  terms and  conditions of this Lease,  and (3) Successor  Lessor shall
accept such  attornment and recognize  Tenant as the Successor  Lessor's  tenant
under this  Lease.  Upon such  attornment  and  recognition,  this  Lease  shall
continue in full force and effect as, or as if it were, a direct  lease  between
the Successor Lessor and Tenant upon all of the then executory terms, conditions
and covenants as are set forth in this Lease.

     SECTION 5. At the request of the  Landlord or any such  mortgagee,  Tenant,
for itself,  its  successors  and/or  assigns,  agrees to  promptly  execute any
certificate of  subordination,  provided the certificate  and the  subordination
provisions  embodied  therein are not in conflict with the  subordination  terms
provided in this Article XXIV.

                                   ARTICLE XXV
                                     BROKER

                               Tenant and Landlord  covenant and represent  that
they have dealt  with no broker in  connection  with this Lease or the  Premises
other
than Sylvan Lawrence  Company,  Inc.  ("SLC"),  and Tenant and Landlord agree to
hold the other party  harmless from any claims for commission or other fees made
by any other broker claiming to have dealt with Tenant or Landlord  respectively
in  connection  with this  Lease or with the  Premises.  Landlord  shall pay any
brokerage fees claimed by SLC and shall indemnify  Tenant against any such claim
made by SLC.

                                  ARTICLE XXVI
                                  CONDEMNATION

     SECTION 1. If at any time  during the term of this Lease title to the whole
or materially all of the Premises shall be taken by the exercise of the right of
condemnation  or  eminent  domain or by  agreement  between  Landlord  and those
authorized to exercise such right,  this Lease shall terminate and expire on the
date when  Landlord  shall be  divested  of its  interest of such taking and all
fixed net rent,  additional rent and other charges shall be apportioned and paid
to the  date  of such  taking.  In such  event,  Tenant  shall  be  entitled  to
apportionment  of fixed net rent and  additional  rent  theretofore  prepaid  by
Tenant.  For purposes of this Section 1,  "materially all of the Premises" shall
be deemed to have been taken if the portion of the  Premises not so taken cannot
be so repaired or reconstructed as to constitute a complete,  rentable structure
available for the full intended use set forth in this Lease.

     SECTION 2. If the whole or materially all of the demised  premises shall be
taken by the  exercise  of a right  of  condemnation  or  eminent  domain  or by
agreement  between  Landlord and those authorized to exercise such right whereby
the term of this Lease  would  cease and expire as provided in Section 1 hereof,
Tenant shall have no claim for the value of any unexpired term of this Lease nor
have any right to participate in any condemnation award made as a result of such
taking. Anything to the contrary contained in the immediately preceding sentence
notwithstanding, Tenant shall be permitted to make a separate claim for Tenant's
costs of  relocation  and for  fixtures  specified  in this  Lease to remain the
property of Tenant under all  circumstances  provided (i) such separate claim is
permitted and (ii) such claim does not  interfere  with or result in a reduction
in any award to Landlord.

     SECTION 3. If at anytime during the term of this Lease,  title to less than
the whole or materially all of the Premises shall be taken as aforesaid,  all of
the award or awards shall be paid over to Landlord.  Repair and  restoration  of
the Premises shall be Landlord's responsibility.

     SECTION 4. In the event title to less than the whole or  materially  all of
the Premises shall be taken as aforesaid, the terms, covenants and conditions of
this Lease shall not be modified by reason of said taking, except fixed net rent
shall be apportioned and equitably reduced from date of such taking.

                                  ARTICLE XXVII
                               USE OF VAULT SPACE

     Any vaults,  if any,  projecting beyond the building line, the use of which
is  granted  or  licensed  by the City of New York or by any other  governmental
authority having  jurisdiction  thereover are not included in the Premises,  but
Tenant may occupy and use them,  during the term of this Lease,  subject to such
laws,  rules and regulations as may be imposed by the  governmental  authorities
granting or licensing  such use. No revocation of such grant or license shall in
any way affect  this Lease or the  amount of fixed net rent or  additional  rent
payable by Tenant  hereunder.  If any such grant or  license  shall be  revoked,
Tenant, at Tenant's sole cost and expense, shall do or cause to be done all work
necessary to comply with the order of revocation.

                                 ARTICLE XXVIII
                     NO MERGER OF FEE AND LEASEHOLD ESTATES

     There shall be no merger of this Lease nor of the leasehold  estate created
by this Lease with the fee estate in the  Premises or any part thereof by reason
of the fact  that the same  person,  firm or  corporation  or other  entity  may
acquire or own such  estates  directly or  indirectly,  and no such merger shall
occur until all persons, firms,  corporations and other entities,  including the
leasehold mortgagee,  having any interest in this Lease and the leasehold estate
created hereby and the fee estate in the Premises or any part thereof shall join
in a written instrument effecting such merger and shall duly record it.

                                  ARTICLE XXIX
                          NO REPRESENTATION BY LANDLORD

     Landlord  has  made  no  representations  whatsoever  with  respect  to the
Premises,  except as herein expressly set forth.  This Lease contains the entire
agreement between Landlord and Tenant and all prior  negotiations and agreements
are  merged  herein.  Without  limiting  the  generality  of the  foregoing,  no
representations  have been made by Landlord as to the  condition of the Premises
or the use to which they may be put nor as to the  operating  expenses  thereof.
Except for any  provisions  to the  contrary  contained  in this Lease,  if any,
Tenant  assumes  the sole  responsibility  for the  condition,  maintenance  and
management  of the Premises and Landlord  shall have no liability  for damage to
any property on the Premises on any account or for any reason whatsoever.

                                   ARTICLE XXX
                                     DRAINS

Without limiting the generality of Tenant's  maintenance  obligations under this
Lease,  Tenant shall at its sole cost and expense  keep the drains,  wastepipes,
sewer and connections  with the Premises' main sewers,  in or appurtenant to the
Premises  (the  "Drainpipes")  in repair  and free from  obstructions.  Further,
Tenant shall install grease traps where necessary to keep the Drainpipes free of
grease.  Tenant shall also promptly repair any leaks in the  Drainpipes.  In the
event  Tenant  fails to  properly  perform  the  foregoing,  Landlord  may after
reasonable  notice to the Tenant,  have the same done at the Tenant's  sole cost
and expense and all charges therefor shall be deemed additional rent hereunder.

                                  ARTICLE XXXI
                                     PERMITS

     Tenant shall at Tenant's sole cost and expense obtain and maintain each and
every applicable permit, license,  franchise or other authorization required for
the  installation,  maintenance and operation at the Premises of all of Tenant's
equipment  therein,  including  but not limited to all  equipment  installed  or
utilized by Tenant or Landlord.

                                  ARTICLE XXXII
                             WAIVER OF COUNTERCLAIM

     Tenant  shall and hereby  does waive its right and agrees not to  interpose
any  counterclaim  or offset of whatever nature or description in any proceeding
or  action  which may be  instituted  by  Landlord  against  Tenant  to  recover
possession of the Premises or for the  collection of fixed net rent,  additional
rent or other charges.  This Article XXXII shall survive the  termination or any
cancellation of this Lease or the term thereof. Nothing,  however,  contained in
this Article XXXII shall  preclude  Tenant from  instituting  a separate  action
against Landlord with respect to any claim that Tenant may have against Landlord
or from moving to  consolidate  such action with any action or proceeding  which
may have  been  instituted  by  Landlord;  it being  understood,  however,  that
Landlord may oppose any motion of consolidation.

                                 ARTICLE XXXIII
                                   ATTORNMENT

     At the option of the  Landlord or any  successor  landlord or the holder of
any mortgage affecting the Premises, Tenant agrees that neither the cancellation
nor  termination  of any  ground or  underlying  lease to which  this  lease may
hereafter  become subject or  subordinate,  nor any  foreclosure of any mortgage
affecting the Premises nor the institution of any suit,  action summary or other
proceeding  against  the  Landlord  herein  or any  successor  landlord,  or any
foreclosure  proceedings  brought by the holder of any such  mortgage to recover
possession of such  property,  shall by operation of law or otherwise  result in
cancellation  or  termination  of this  Lease or the  obligations  of the Tenant
hereunder, and upon the request of any such Landlord, successor landlord, or the
holder of such mortgage,  Tenant  covenants and agrees to attorn to the Landlord
or to any  successor  to the  Landlord's  interest in the  Premises,  or to such
holder of such mortgage or to the purchaser of the Premises in foreclosure.

                                  ARTICLE XXXIV
                                     "OMIT"

                                  ARTICLE XXXV
                                     "OMIT"

                                  ARTICLE XXXVI
                               MEMORANDUM OF LEASE

     The  parties  will at any time,  at the request of either  party,  promptly
execute  duplicate  originals of an instrument in  recordable  form,  which will
constitute a short form memorandum of this Lease, setting forth a description of
the Premises, the term of this Lease and any other provisions thereof, excepting
the rental provisions,  as either party may request. Either party shall have the
right to record said memorandum of this Lease.

                                 ARTICLE XXXVII
                                  MISCELLANEOUS

     SECTION 1. This Lease may be executed in any number of  counterparts,  each
of which shall be an original but all of which shall constitute one and the same
instrument.

     SECTION 2. This Lease shall be governed  under the laws of the State of New
York.

     SECTION 3. The  submission by Landlord of this Lease to Tenant shall confer
no rights  nor  impose  any  obligation  on either  party  unless and until both
Landlord and Tenant shall have executed this Lease and duplicate  originals have
been delivered to the respective parties hereto.

     SECTION 4. The  obligations  of Tenant  set forth in this  Lease  which are
intended to be performed  and  completed  prior to the  expiration of this Lease
shall survive the expiration or earlier termination of this Lease.

                                 ARTICLE XXXVIII
                                SUCCESSORS BOUND

     This Lease shall inure to the benefit of and be binding  upon  Landlord and
Tenant and their respective distributees,  personal representatives,  successors
and assigns except as otherwise provided herein.


<PAGE>



                                Non-Transferrable
                             Certificate for Rights

       THE RIGHTS EVIDENCED HEREBY WILL EXPIRE AT 5:00 P.M., EASTERN TIME,
                                ON JUNE 15, 1998
                              (See Reverse hereof)
Certificate
No. _________
                            SUBSCRIPTION CERTIFICATE
        Evidencing Right to Purchase Shares of Common Stock

Expiration Date June 15, 1998                                  ______  Rights
     
                                         SUBSCRIPTION PRICE  $_____ PER SHARE
                       ONE LIBERTY PROPERTIES, INC.
                  Incorporated under the laws of Maryland

REGISTERED OWNER:



<PAGE>


THIS CERTIFIES THAT

     Is the  registered  owner of the number of Rights set forth above,  each of
which  entitles  the owner to subscribe to purchase one share of Common Stock of
One Liberty Properties,  Inc., a Maryland corporation (the "Company"),  for each
Right held. The price to be paid to exercise each Right is ______.

The Rights are exercisable until 5:00 p.m.,  Eastern Time, on June 15, 1998. The
Rights are only exercisable upon the terms specified herein. The exercise of all
of the Rights  represented by this certificate  shall also entitle the holder to
exercise the Oversubscription  Privilege to purchase shares not purchased by the
other holders of Rights,  as more fully  described in the  Company's  Prospectus
dated March ___, 1998.

The holder of this Rights Certificate, as such, shall not be entitled to vote or
receive  dividends  or be deemed for any purpose the holder of the Common  Stock
which may at any time be issuable upon the exercise  hereof,  nor shall anything
contained herein be construed to confer upon the holder hereof,  as such, any of
the rights of a stockholder of the Company or any right to vote for the election
of directors or upon any matter  submitted to stockholders at any meeting of the
Company,  or to give or withhold consent to any corporate action, or, to receive
notice of meetings or other actions affecting stockholders,  or otherwise, until
all or a portion of the Rights  evidenced  by this Right  Certificate  have been
exercised and the shares of Common Stock have been issued



<PAGE>


This Certificate shall not be valid for any purpose unless  countersigned by the
Rights Agent.

Witness the facsimile seal of the Company and facsimile  signature of the proper
officers thereof.

DATED:   March 31, 1998                     Attest:

ONE LIBERTY PROPERTIES, INC.

By  __________________________               ____________________________
    MATTHEW J. GOULD, PRESIDENT              MARK H. LUNDY, SECRETARY       



                     SECTION 1 - BASIC SUBSCRIPTION EXERCISE

     TO EXERCISE THE BASIC SUBSCRIPTION  PRIVILEGE,  complete this Section 1 and
Section 3 below and return this Subscription  Certificate,  with your payment to
American Stock Transfer & Trust Company at the address set forth in Section 3.

Number of Rights Exercised: ___________________________________
     (Note:  No fractional Rights may be exercised)

Payment  due on  exercise of Basic  Subscription  Privilege  is number of Rights
exercised x ______ per Right exercised = $___________.
- ----------------------------------------------------------------------------

                      SECTION 2 - OVERSUBSCRIPTION EXERCISE

TO EXERCISE THE OVERSUBSCRIPTION  PRIVILEGE,  complete this Section 2 as well as
Section 1 and Section 3. You may not  exercise  the  Oversubscription  Privilege
unless you have exercised your Basic  Subscription  Privilege in full or, in the
case of securities  held in street name,  the  particular  beneficial  owner has
exercised his Basic Subscription Privilege in full. (The actual number of shares
available for purchase will depend upon the number of basic Rights  exercised by
all  holders,  and  the  other  shareholders   exercising  the  Oversubscription
Privilege, and is subject to proration as described in the Prospectus).

     Number of Shares Subscribed For:  _______________________(cannot exceed two
times the number of shares subject to the Basic Subscription Privilege).

Payment  due on  exercise  of  Oversubscription  Privilege  is  number of Shares
subscribed for x _____ per Share = $ __________.
- ----------------------------------------------------------------------------

                        SECTION 3 - PAYMENT INSTRUCTIONS

     Payment in Full For All Shares Subscribed For Under Section 1 and Section 2
Must Accompany this Certificate

Total  payment* due under  Section 1 plus Section 2 =  $_______________.  (*Make
your check payable to American Stock Transfer & Trust Company)

I hereby  certify that I have been  provided with a copy of the  Prospectus  and
tender payment of the purchase price for the shares sought to be purchased.

Authorized Signature of Subscriber ________________________________________

Print Name ________________________________________________________________

Telephone Number(s): (   )_________________________________________________

Social Security No.: ______________________________________________________

Please mail,  deliver or wire  transfer  cash,  check or money order  payable to
American  Stock  Transfer & Trust Company for the total amount due to the Rights
Agent at the appropriate address below:

By Overnight or Express Delivery,
By Hand Delivery, or First Class Mail:      By Facsimile Transmission:
American Stock Transfer & Trust Co.         American Stock Transfer & Trust Co.
Reorganization Dept.                        Reorganization Dept.
40 Wall Street                              (718) 234-5001
New York, NY  10005

  If you have any questions, call: American Stock Transfer at (718) 921-8200
- ----------------------------------------------------------------------------

                       SECTION 4 - DELIVERY INSTRUCTIONS

(Fill out ONLY if  delivery  is to be made to an address  not shown on the other
side of this Certificate).

Name: ______________________________________________________________________

Address: ___________________________________________________________________










(Section2)



<PAGE>



                                  EXHIBIT 23.1

                         CONSENT OF INDEPENDENT AUDITORS


We consent to the  reference to our firm under the caption  "Experts" and to the
use of our reports  dated  February 18, 1998,  with respect to the  consolidated
financial  statements  of One Liberty  Properties,  Inc. and March 11, 1998 with
respect to the statement of revenues and certain expenses of 300 Gold Street, in
the Registration  Statement (Form S-11  No.333-45937) and related  Prospectus of
One Liberty  Properties,  Inc. for the  registration of 2,383,670  shares of its
common stock.



New York, New York                                    Ernst & Young,LLP
March 26, 1998



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