ONE LIBERTY PROPERTIES INC
S-11, 1998-02-10
REAL ESTATE INVESTMENT TRUSTS
Previous: PEACHES ENTERTAINMENT CORP, 8-K, 1998-02-10
Next: HERITAGE BANCORP INC /PA/, SC 13G, 1998-02-10





                               REGISTRATION NO. 33


              AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION
                              ON FEBRUARY 10, 1998

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    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.


<PAGE>










             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 1,574,894 SHS.  $13.81       $21,749,286       $6,590.69
Per Share                 (1)

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


             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 Considerations
       and its Security Holders

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 ____________________, 1998

                                   PROSPECTUS

                          ONE LIBERTY PROPERTIES, INC.

                                1,574,894 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  of record as of the close of business on __________,  1998
(the "Record Date") rights ("Rights") entitling the holders thereof to subscribe
for an  aggregate  of  1,574,894  shares  of the  Company's  Common  Stock  (the
"Offer"). Common stockholders of record will receive one Right for each share of
Common 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 ____________
additional shares of Common Stock.

             THE  OFFER  WILL  EXPIRE  AT 5:00  P.M.,  NEW YORK  CITY  TIME,  ON
__________, 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 __________, 1998. The last reported sale price
of the Common Stock at the close of business on __________, 1998 was __________.
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.

             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 $50,000.
            
  (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.

             Information Contained Herein is Subject to Completion or Amendment.
A Registration  Statement  Relating to These  Securities Has Been Filed with the
Securities  and Exchange  Commission.  These  Securities May Not Be Sold nor May
Offers to Buy be Accepted prior to the Time the Registration  Statement  Becomes
Effective.  This  Prospectus  Shall  Not  Constitute  An  Offer  to  Sell or the
Solicitation of An Offer to Buy nor Shall There Be Any Sale of These  Securities
in Any State in Which Such Offer,  Solicitation  or Sale Would Be Unlawful Prior
to Registration or Qualification Under the Securities Laws of Any Such State.





                               TABLE OF CONTENTS


Prospectus Summary
             The Company
             The Offer
             Selected Financial Information

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
Capitalization
Selected Financial Data
Management's Discussion and Analysis of
   Financial   Condition   and  Results  of   Operation   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 real estate leased
to retail businesses under long-term  commercial net leases.  The Company,  from
time to time,  will  acquire  and own  commercial  real  estate  net leased to a
corporation or government agency, and real property improved with a multi-family
apartment house, office building or industrial building leased under a long term
lease to an 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 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. Although credit of the existing or proposed tenant is investigated
and  important  in  the  acquisition  decision,   property  location  and  local
demographics are given greater weight in the decision 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         1,574,894  shares  of Common  Stock,  $1.00  par
                           value,  by a Rights offering to Common Stockholders.

Subscription Price         ____ per Share.

Record Date                ___________, 1998

Rights                     One non-transferable Right is being
                           issued with respect to each share of
                           Common  Stock  held of  record as of
                           "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   __________________.
                           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>


                         SELECTED FINANCIAL INFORMATION
<CAPTION>


                                                                                                   NINE MONTHS ENDED
                                        YEAR ENDED DECEMBER 31,                                 SEPTEMBER 30,
OPERATING DATA            1996           1995           1994         1993         1992          1997            1996
- --------------            ----           ----           ----         ----         ----          ----            ----
<S>                    <C>            <C>            <C>           <C>            <C>           <C>             <C>

Revenues               $5,511,556     $4,890,962     $4,041,378    $3,348,419     $2,967,919    $4,625,875      $3,976,831
Gain On Sales
  Of Investments                                                      168,631        303,130       599,251

Provision For Valua-
   tion Adjustment
   and Impairment        (659,000)                                   (258,744)                                    (459,000)

Net Income              2,173,952      3,096,302      2,861,137     2,435,269      2,436,315     2,285,265       1,735,697

Net Income
  Applicable To
  Common Stock-
  Holders                 725,593      1,649,783      1,416,434       992,362        993,943     1,197,777         649,603

PER SHARE DATA:

Net Income Per
  Common Share              $0.50          $1.17          $1.04          $.74           $.74          $.79            $.45

Cash Distribu-
  tions Per Share
  Of Common Stock           $1.20          $1.03           $.86          $.94           $.70          $.90            $.90

Cash Distributions
  Per Share Of
  Preferred Stock           $1.60          $1.60          $1.60         $1.60          $1.60         $1.20           $1.20


BALANCE SHEET DATA:
Real Estate
 Investments, Net     $42,889,213    $24,253,765    $10,996,534    $5,627,909     $6,271,828   $41,325,983     $34,797,472
Mortgages and Notes
 Receivable             6,049,033      7,564,716     16,096,224    17,274,039     10,614,040     5,942,138       6,082,076
Total Assets           52,522,988     38,040,246     37,652,773    32,383,674     32,339,558    50,762,437      45,378,004
Mortgages Payable      16,846,921      6,590,154      6,983,647     2,753,700      2,753,700    16,283,523      13,638,199
Total Liabilities      21,987,633      7,532,267      7,680,937     3,360,236      3,199,045    19,539,681      14,769,160
Redeemable
 Convertible
 Preferred Stock       12,950,792     12,796,475     12,643,998    12,493,337     12,344,472    13,067,750      12,912,039
Shareholders' Equity   17,442,841     17,711,504     17,327,838    16,530,101     16,796,041    18,155,006      17,554,334

</TABLE>


<PAGE>


                       INVESTMENT CONSIDERATIONS

              In addition to other  information in this Prospectus the following
factors should be considered  carefully in evaluating an investment in 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  $3,966,000  in
1999,$874,000 in 2000 and $1,283,000 in 2002. From 1999 through 2008 the Company
will have to refinance an aggregate of $16,988,000.

              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 all 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 Common
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 Brinberg and Lundy,  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.

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 cover the payment due as a result of exercise of the "put"
option or might have to  dispose of  properties  upon  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 independent 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.  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 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 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 of the
Properties  prior to  termination  of the relevant  leases if such sale or other
disposition  appears to be  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 distributions
to  shareholders  to maintain its REIT status,  in the acquisition of 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  additional
property acquisitions and for working capital purpose.

         The  investment  objectives  of the Company are (i) to provide  current
income;  (ii) to provide the  opportunity  for  increases  in income and capital
appreciation;  and  (iii)  to  protect  the  Company's  capital.  In  evaluating
potential net lease investments,  the Company considers, among other factors (i)
the intrinsic value of the property,  given its location (on a main thoroughfare
or artery)  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  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 of $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. The Company pays interest
under the Credit  Agreement at the rate of prime plus 1/2% on funds  borrowed on
an interest  only basis,  except that the 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
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 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 severe  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 receivables since January,  1995. The
only  significant  mortgage  receivable  outstanding  at December 31, 1997 is 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 principal 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.


<PAGE>




             The  following  sets  forth  certain  information  relating  to the
Company's Properties.
                                                                             
<TABLE>
                                                                                                                   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      93,978    $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, Inc.     Retail            5.5 Acres        50,400    $390,600   10/31/14     years)
                               

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)
                          (3)



<PAGE>



                                                                                                                       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       $67,792      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       $45,067      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       $89,427      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       $56,829      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      $77,218       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      $97,102        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      $60,284        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      $64,012        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      $76,401        5/31/11     years)


1050 Columbia Ave.        Total               Freestanding                                                              2 (20
Battle Creek, MI          Petroleum, Inc.     Retail            30,451 Sq.Ft.     6,813      $67,629        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      $96,926        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       $58,946       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       $54,814       5/31/11      years)


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

                                                                                 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.    1445 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              Retail            14,028 Sq.Ft.     3,062       --             --           --

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

</TABLE>



     (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.



<PAGE>



Additional Information Concerning Certain Of The Properties
             As of September  30,  1997,  three of the  Properties  owned by the
Company  and one  property  acquired in  November,  1997 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. Set
forth below is additional information with respect to such Properties.

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 93,978 square foot furniture  showroom/retail store, of which
97,328 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, 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 payment is made
on the principal in advance of the maturity date,  the principal  balance due at
maturity  will be  approximately  $3,762,536.  The  Company  has the  option  of
prepaying  this  mortgage  in whole  or in part  provided  it pays a  prepayment
premium of _______.

Madison Avenue Property

Description of Madison Avenue Property
             The  Madison  Avenue  Property,  located  on East 30th  Street  and
Madison  Avenue  in New  York,  New  York,  is  improved  with two  multi-family
residential  properties  - a twelve  story  elevator  building and a seven story
elevator  building,  containing an aggregate of 126  apartments and ground floor
retail  stores.  The  property  is  located in  mid-Manhattan,  in  primarily  a
commercial area, with some residential and hotels. The two buildings are located
on a 14,658 square foot plot of land,  have frontage on both Madison  Avenue and
East 30th Street, and were constructed  separately and subsequently  joined. The
properties  were  constructed  in about  1910  and  substantially  renovated  in
approximately 1988.

Description of Madison Avenue Lease
             Lease  Term  The  Madison  Avenue  Property,  owned  in  fee by the
Company,  is leased to an unaffiliated  entity for a term expiring  February 28,
2038.  If tenant  exercises  its rights to convert the  property to  cooperative
ownership  then  effective  with the  assignment  of the  lease the lease can be
extended  for  150  years.  To  the  Company's  knowledge,  the  tenant  is  not
contemplating a cooperative conversion at the present time.

             Amounts  Payable Under the Madison Avenue  Property Lease The basic
annual  rental is $550,000  increasing  to $600,000 in 1999 and by $50,000  each
five years thereafter.  If the conversion option is exercised,  the basic annual
rent is fixed  for ten years  from the date of  conversion  at the basic  annual
rental then being paid, increasing by $75,000 each ten years thereafter.  If the
conversion option is exercised,  the Company is to receive a conversion  premium
which the Company has agreed to divide 50-50 with BRT Realty Trust, provided the
conversion  takes place on or before June 14, 2004.  The Company  acquired  this
property from BRT Realty Trust, an affiliated entity, in June 1994. See "Certain
Relationship and Related Transactions."

     The lease is a net lease and  requires  Tenant to pay, in addition to basic
annual rent, all real estate taxes and all utility and other charges  applicable
to the property during the term.

             Maintenance and Modifications  Tenant, at its expense,  is required
to make all  structural and  non-structural  repairs and is required to maintain
the property in good repair and condition, reasonable wear and tear excepted.

             Tenant  is  permitted,  under the  lease,  to make  structural  and
non-structural  alterations,  improvements  and additions  provided (i) any such
alteration,  improvement  or addition does not materially  adversely  affect the
structural integrity the buildings or the value of the property, or any interest
of  Landlord  and  does  not  include  structural  demolition,  and  (ii) if the
anticipated  cost  exceeds a specified  amount  (currently  $150,000  increasing
$50,000 each ten years  commencing  with 1999) tenant is to give landlord  prior
notice and furnish  landlord with such  information  as landlord may  reasonably
request.  In any event tenant  can't  demolish  any  structural  portions of the
buildings  without  consent  of  landlord.  The  lease  specifies  other  tenant
obligations prior to tenant commencing alterations, improvements or additions.

             Insurance  Tenant is  required  to maintain  fire  insurance,  with
extended coverage, in an amount equal to 100% of replacement value, exclusive of
footings and foundations  with the deductible not to exceed $25,000,  increasing
every five years by the  increase in the consumer  price  index.  Tenant is also
required to maintain rent  insurance,  comprehensive  general  public  liability
insurance,  elevator and boiler  insurance,  and such other  insurance,  in such
amounts,  as  reasonable  required by landlord.  In the opinion of the Company's
management this property is adequately covered by insurance.

             Damage to or  Condemnation  of Madison Avenue Property In the event
of a casualty,  tenant at its expense, whether or not the insurance proceeds are
sufficient,  is required to repair the damage and  restore,  replace and rebuild
the premises, at least to the extent of the value and as near as possible to the
character prior to the casualty.

             If  there  is a  condemnation  of  all  or  substantially  all  the
premises,  Tenant may elect to terminate the lease,  and in such event the lease
shall  terminate  on the  date  the  condemning  authority  takes  title  to the
property.  In the  event  of a  condemnation  of all or  substantially  all  the
property,  the  award  is to be  divided  between  landlord  and  tenant  in the
proportion each party's interest in the premises bears to the aggregate value of
both party's  interest in the property,  as determined by arbitration,  provided
the  landlord is to receive as a priority  payment an amount  equal to the fixed
annual rent then being paid under the lease multiplied by 10, with interest from
the date of taking and then  tenant is to receive  the greater of (i) the sum of
all amounts paid by tenant for capital  improvements,  not to exceed  $3,000,000
and (ii) all unpaid  principal  and interest and other sums due on any leasehold
mortgage.

             If there is a partial  taking  tenant,  at its sole expense,  is to
repair and reconstruct  the premises.  Any award is to be applied to such repair
and   reconstruction,   and  if  the  award  exceeds  the  cost  of  repair  and
reconstruction, the excess is divided between Landlord and Tenant as provided in
the Lease.

             Mortgage  Simultaneously with its purchase of the property in June,
1994 the Company obtained a $4,250,000 non-recourse first mortgage loan from M&T
Real  Estate,  Inc. The  mortgage  bears  interest at 8.75% per annum during the
initial 5 year term.  The  Company  has an option to renew the  mortgage  for an
additional  five year term upon payment of a 1% extension fee. The interest rate
during the  extension  period will be the  greater of 8.75% or 275 basis  points
above U.S.  Treasuries  as defined in the  mortgage  agreement.  The mortgage is
being amortized based on a 24 year amortization schedule. At September 30, 1997,
there was a principal  balance of $4,122,873 due on this  mortgage.  Assuming no
payment is made on  principal  in advance of the maturity  date,  the  principal
balance due at maturity will be  approximately  $3,960,000.  The Company has the
option of prepaying  this  mortgage in whole or in part  provided that it pays a
prepayment  premium of 2% if prepaid  prior to June 14, 1998,  decreasing  to 1%
thereafter  and if the  Company  exercises  its  option  during  the  five  year
extension period, the prepayment premium is 5% in the first year,  decreasing by
1% each year thereafter during the extended term.

     The Tenant has the right to mortgage its leasehold position under terms and
conditions  set forth in the lease.  Any fee  mortgage on the  premises is to be
superior to any leasehold mortgage.

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
lessee 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  lessee'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 elected 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 lessee 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.

Fort Myers, Florida Property

Description of Fort Myers, Florida Property
             The Fort Myers property is located at 13751 South Tamiami Trail (US
Highway 41 and Daniels Road), a developed  commercial/retail area in Lee County.
The property,  part of the Market Square  Shopping  Center,  is  approximately 6
miles  south of the Fort Myers  downtown  business  district.  The  property  is
approximately .72 acres with parking rights to the entire Market Square Shopping
Center. The property is improved with a 29,993 square foot, free standing single
story retail store completed in 1996, leased to Barnes & Noble Superstores, Inc.
The superstore is a prototypical Barnes & Noble Superstore,  selling at discount
hard cover and paperback books of all types,  computer software,  CD's and tapes
and containing a Starbucks Coffee shop.

Description of Barnes & Noble Lease

     Lease  Term The  property  is leased to  Barnes & Noble  Superstores,  Inc.
pursuant to a net lease which has an initial term of 20 years expiring  November
2016 The Tenant has the right to extend the lease for 4 additional 5 year terms.

             Amounts  Payable  Under the Lease The  annual  fixed rent under the
lease is  $467,000  for the first five years,  $513,000  for years 6 through 10,
$559,000 for years 11 through 15 and $605,000 for years 16 through 20. The lease
requires the tenant to pay all real estate taxes,  assessments,  water and sewer
and utility charges and other governmental charges.

             Maintenance and  Modifications  The Company is not required to make
any alterations, reconstructions, additions, improvements or repairs of any kind
to the  property.  Tenant is  required  to maintain  the  property  and make all
repairs,  structural and  non-structural.  The tenant cannot make alterations to
the building  without the  Company's  consent,  which is not to be  unreasonably
withheld, but tenant can make exterior and interior  non-structural  alterations
without landlord's consent provided tenant complies with all legal requirements.

             Insurance  Tenant  is  required  to carry at its  expense  all risk
insurance  covering the building  and  improvements  to the extent of their full
replacement value, boiler and machinery insurance,  and liability insurance.  In
management's opinion, this property is adequately covered by insurance.

             Damage to or Condemnation of Property If the premises is damaged by
fire or other casualty and the premises  cannot be repaired and restored  within
eighteen  months of the casualty or if the casualty occurs during the last three
years of the term,  or any renewal  term,  such that the cost of  rebuilding  or
repairs  exceeds 20% of the replacement  cost,  tenant or landlord may terminate
the lease,  but if landlord  exercises its right to  terminate,  tenant can void
such exercise by exercising any right it may have to extend. If the lease cannot
be or is not  terminated  after a casualty then tenant at its cost shall rebuild
or repair the premises, and all insurance proceeds are to be applied to the cost
of rebuilding or repair.

             In the event of a  condemnation  of any part of the  building  or a
substantial portion of the premises tenant shall have the right,  subject to the
Company's  right to  substitute  compatible  parking  and/or  facilities  (a) to
terminate the lease as of the date of taking,  or (b) continue the lease with an
appropriate rent reduction. If tenant does not or may not elect to terminate the
lease, the tenant shall restore the premises  remaining after the taking and the
Company shall make the condemnation proceeds, or as much thereof as is necessary
for the reconstruction,  available to tenant. In the event of termination of the
lease  because  of  condemnation  both  landlord  and tenant can seek to recover
compensation  and  damage  from the  condemning  authority  for  injury  or loss
sustained by them.

             Mortgage The Fort Myers  property is encumbered by a first mortgage
held by  SouthTrust  Bank  of  Alabama,  National  Association  in the  original
principal  amount of  $3,250,000.  The loan bears interest at 7.8% per annum and
matures January 1, 2004. The loan provides for amortization over 25 years. As of
September  30, 1997 the  principal  amount due on the mortgage  was  $3,223,227.
Assuming no payment is made on principal in advance of the  maturity  date,  the
principal balance due at maturity will be approximately $2,889,000.  The Company
has the  right to prepay  this  mortgage  but there  shall be due at the time of
prepayment a premium equal to the amount  required to  compensate  the mortgagee
for its loss of investment (a yield maintenance formula).


<PAGE>


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

                                                        Current
                                     Net Rentable       Annual        % of Rents
                                     Square Feet        Rents Under  Represented
Year of Lease     Number of Leases   Subject to         Expiring     By Expiring
Expiration (1)       Expiring        Expiring Leases    Leases (2)      Leases
- ----------           --------        ---------------    ----------      ------
<S>                   <C>                  <C>          <C>               <C>   

1998                  0                         -              -             -
1999                  2                     6,125       $ 46,677          0.86%
2000                  1                    38,448        149,947          2.75%
2001                  4                    12,363        209,039          3.84%
2002                  1                     3,060         21,600          0.40%
2003                  0                         -              -             -
2004                  1                    55,370         42,000          0.77%
2005                  0                         -              -             -
2006                  1                    72,897        359,640          6.59%
2007                  0                         -              -             -
2008                  2                   920,144      4,628,468          84.8%

</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.


<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       BALANCE DUE
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 product 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 and to provide that non-compliance with environmental
laws is deemed a lease default.

        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  $801,000  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 their 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 $50,000, 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 trades on the American  Stock Exchange under
the symbol OLP. The  following  table sets forth the high and low prices for the
Common 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 during each
quarter of the years ended December 31, 1995, 1996 and 1997.

<TABLE>
<CAPTION>

                                                           DISTRIBUTIONS
1995                       HIGH         LOW                PER SHARE
- ----                       ----         ---                ---------
<S>                       <C>          <C>                    <C>  

First Quarter             10-7/8       10-1/4                 $.125
Second Quarter            12-3/4       10-1/4                  $.30
Third Quarter             13-3/4       12-1/4                  $.30
Fourth Quarter            14-1/8       12-3/4                  $.30*


1996

First Quarter             14-1/8       13                      $.30
Second Quarter            13-5/8       13-5/8                  $.30
Third Quarter             13-1/2       12-5/8                  $.30
Fourth Quarter            13-1/2       12-5/8                  $.30*


1997

First Quarter             13-3/4       12-3/4                   $.30
Second Quarter            13-3/4       13-1/4                   $.30
Third Quarter             14           13-1/8                   $.30
Fourth Quarter            14-5/8       13-5/8                   $.30*

</TABLE>

*A cash  distribution  of $.30 was paid on the Common  Stock on January 3, 1996,
 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 ASE was $________  per share.  As of  _______________,  1998 the
approximate number of holders of record of the Common Stock was ______.

        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  September  30, 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 423,434  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>

                                                            September 30, 1997
                                                            ------------------
                                                           Historical   Pro Forma
                                                           ----------   ---------
<S>                                                       <C>          <C>    

Mortgages and other notes payable                         $18,283,523  $16,283,523

Redeemable Convertible  Preferred Stock $1.00
   par value, $1.60 cumulative annual
   dividend, 2,300,000 shares authorized;
   808,776 shares issued and outstanding (1)               13,067,750   13,067,750
Stockholders' equity(1)
  CommonStock,  $1.00 par value,
  25,000,000  shares  authorized;  1,544,314 and
  2,360,639 shares issued and outstanding,
  respectively                                              1,544,314    2,360,729
  Paid-in capital                                          14,268,741   23,403,410
  Net unrealized gain on available-for-sale
     securities                                               172,793      172,793
  Accumulated undistributed income                          2,169,158    2,169,158
                                                            ---------    ---------
        Total stockholders' equity                         18,155,006   28,106,090
                                                           ----------   ----------
             Total capitalization                         $49,506,279  $57,457,363
                                                          ===========  ===========
                                                        
- --------------

</TABLE>

     (1) The Redeemable  Convertible  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 Redeemable Convertible 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 Redeemable Convertible
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, 1996,  1995,  1994,  1993,  and 1992,  and the unaudited  financial
statements of the Company for the nine months ended September 30, 1997 and 1996.

<TABLE>
<CAPTION>

                                                         YEAR ENDED DECEMBER 31,
STATEMENT INCOME DATA                  1996              1995               1994              1993              1992
- ---------------------                  ----              ----               ----              ----              ----
<S>                                   <C>            <C>                  <C>                <C>             <C>    

- -Revenues                             $5,511,556     $4,890,962           $4,041,378         $3,348,419      $2,967,919
- -Gain on Sale
 of Investments
 and real estate                              --             --                   --            168,631         303,130
- -Provision for
 Valuation
 Adjustment and
 Impairment                             (659,000)              --                 --           (258,744)             --
- -Net Income                            2,173,952        3,096,302          2,861,137          2,435,269       2,436,315
 Calculation of
 net Income
 Applicable to
 Common
 Stockholders:
- -Net Income                            2,173,952      3,096,302            2,861,137          2,435,269       2,436,315
- -Less: Dividends
  and Accretion
  of Preferred
  Stock                                1,448,359      1,446,519            1,444,703          1,442,907       1,442,372
- -Net Income
 Applicable
 to Common
 Stockholders                           $725,593      $1,649,783          $1,416,434           $992,362        $993,943
- -Weighted Average
 Number of Common
 Shares
 Outstanding                           1,447,413      1,409,371            1,356,989          1,338,619       1,338,619
- -Net Income Per
 Common Share                               $.50           $1.17               $1.04               $.74             .74
- -Cash Distributions
 Per Share of:
  -Common Stock                            $1.20           $1.03                $.86               $.94            $.70
  -Preferred Stock                         $1.60           $1.60               $1.60              $1.60           $1.60
</TABLE>


<PAGE>

<TABLE>
<CAPTION>


                                                           NINE MONTHS ENDED
                                                             SEPTEMBER 31,
Income Statement Data                                    1997         1996
- ---------------------                                    ----         ----
<S>                                                   <C>            <C> 
- -Revenues                                             $4,625,875     $3,976,831
- -Gain on Sale of Investments
 and real estate                                         599,251             --
- -Provision for Valuation
 Adjustment and Impairment                                    --       (459,000)
- -Net Income                                            2,285,265      1,735,697
- -Calculation of Net Income
 Application to Common
 Stockholders:
- -Net Income                                            2,285,265      1,735,265
- -Less:  Dividends and
 Accretion on Preferred
 Stock                                                 1,087,488      1,086,094
- -Net Income Applicable
 to Common Stockholders                               $1,197,777       $649,603
- -Weighted Average Number
 of Common Shares
 Outstanding                                           1,511,042      1,439,051
- -Net Income Per
 Common Share                                               $.79           $.45
- -Cash Distributions Per
 Share of:
 -Common Stock                                              $.90           $.90
 -Preferred Stock                                          $1.20          $1.20

</TABLE>

<TABLE>
<CAPTION>

                                                       DECEMBER 31,
STATEMENT DATA                       1996                1995               1994              1993              1992
- --------------                       ----                ----               ----              ----              ----
<S>                              <C>                <C>                  <C>                 <C>                <C>    

Balance Sheet Data
- -Total Real
 Estate
 Investments, Net                $42,889,213        $24,797,472          $10,996,534         $5,627,909         $6,271,828
- -Investments in
 US Government
 Obligations and
 Securities                               --          1,274,747            3,972,256          4,856,453         13,954,329
- -Mortgages and
 Note Receivables                  6,049,033          7,564,716           16,096,224         17,274,039         10,614,040
- -Total Assets                     52,522,988         38,040,246           37,652,773         32,383,674         32,339,558
- -Total Liabilities                21,987,633          7,532,267            7,680,937          3,360,236          3,199,045
- -Redeemable
 Convertible
 Preferred Stock                  12,950,792         12,796,475           12,643,998         12,493,337         12,344,472
- -Total Stock-
 holders' Equity                  17,442,841         17,711,504           17,327,838         16,530,101         16,796,041


</TABLE>

<PAGE>

<TABLE>
<CAPTION>



                                           SEPTEMBER 30,
STATEMENT DATA                        1997               1996
- --------------                        ----               ----
<S>                              <C>                <C>   

Balance Sheet Data
- -Total Real
 Estate
 Investments,
 Net                             $41,325,983        $34,797,472
- -Investments in
 US Government
 Obligations and
 Securities                               --            705,123
- -Mortgages and
 Note Receivables                  5,942,138          6,082,076
- -Total Assets                     50,762,437         45,378,004
- -Total Liabilities                19,539,681         14,769,160
- -Redeemable
 Convertible
 Preferred Stock                  13,067,750         12,912,039
- -Total Stock-
 holders' Equity                  18,155,006         17,554,334

</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  $7,000,000 was available at September 30,
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
shareholders  and operating  expenses.  These sources of funds, as well as funds
available  under the Credit  Agreement,  will provide funds for future  property
acquisitions.  It will  continue to be the Company's  policy to make  sufficient
cash distributions to shareholders 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. The  escrow  agent held  approximately
$881,000 as of September 30, 1997, which the Company deems adequate to cover any
additional environmental costs at the Total Petroleum locations.

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


<PAGE>


RESULTS OF OPERATIONS

Nine months ended September 30, 1997 and 1996
             As a result of the  acquisition of five  properties in 1996 and one
property in 1997 rental income  increased by  $1,108,383  to $3,949,729  for the
nine months  ended  September  30,  1997 as  compared  to the nine months  ended
September  30, 1996.  The  properties  acquired in 1996 were acquired at various
times  between  April and November  1996;  accordingly,  two of such  properties
(purchased  in the last  quarter of 1996),  and the  property  acquired in 1997,
contributed  to rental  income for only a portion of the 1996 nine month period.
Rental  income for the 1997 nine month  period was  negatively  affected  by the
vacancy of two properties  effective  January 1, 1997, (one of these  properties
was sold in  January  1997 and the  other in May  1997)  and the sale of a third
property in August 1997.

     The  decrease in  interest  income from  related  parties of $295,466  from
$921,462 in the nine  months  ended  September  30, 1996 to $625,996 in the 1997
nine month  period is  substantially  due to the payoff in full of a senior note
receivable during August 1996.

             Interest and other income  decreased to $50,150 in the current nine
month period from  $214,023 in the prior nine month period due to a  combination
of factors including 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.

             Increases in depreciation and amortization  expense of $271,005 for
the nine months ended  September  30, 1997 to $754,580  results  primarily  from
depreciation  on  properties  acquired  during 1996.  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 to  $1,157,027  in the
current nine month period from $557,880 in the prior nine month period is due to
interest  paid  on  mortgages   placed  on  properties   acquired  during  1996.
Interest-bank  note  payable  amounted to $96,771  during the nine months  ended
September 30, 1997 resulting from borrowings  under the Credit  Agreement.  Such
interest amounted to $15,418 during the 1996 comparable period. Borrowings under
the Credit Agreement were made to facilitate property acquisitions.

             During  the nine  months  ended  September  30,  1996  the  Company
determined that the estimated fair value of certain of its properties were lower
than the carrying amount and thus recorded a provision for valuation  adjustment
for the  difference.  The valuation  adjustment was $459,000 for the nine months
ended September 30, 1996,  covering three  properties.  Two of these  properties
were sold during the nine months  ended  September  30, 1997 and one property is
vacant. There were no comparable provisions taken in 1997.

             On August 5, 1997, a property owned by a limited  liability company
in which the Company is a significant 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 the
minority interest share of the gain of $215,336).


<PAGE>


Comparison 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
for the year ended December 31, 1996 from $1,878,262 for the year ended December
31, 1995 to $1,132,150 for the year ended December 31, 1996 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
$333,303  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 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.

             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  has  recorded a  provision  for  valuation
adjustment on the two  properties  under contract of sale since the sales prices
are lower than their carrying amounts and thus the Company has taken 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.

Comparison of Years ended December 31, 1995 and 1994
             Total revenues  increased to $4,890,962 for the year ended December
31, 1995 from  $4,041,378  for the year ended December 31, 1994. The increase of
approximately $850,000 is the result of a substantial increase in rental income,
offset in part by decreases in interest,  dividends and other income,  resulting
form Management's decision during 1994 to concentrate on investments in improved
real  estate  net  leased on a long  term  basis.  Rental  income  increased  by
$1,682,084,  from $983,373 in 1994 to $2,665,457 in 1995, primarily due to rents
earned on sixteen  properties  acquired from Gould  Investors L.P.  ("Gould") in
January 1995 ("January 1995  Transaction")  and four other  properties  acquired
during  1995 and 1994.  Interest  income from  related  parties  decreased  from
$2,361,013 in 1994 to $1,878,262 in 1995,  principally due to the extinguishment
of a mortgage  receivable as part of the January 1995 Transaction.  The decrease
was partly offset by an increase in the discount  amortization  of a senior note
during 1995.

             Dividends  from  related  party  decreased  to $13,940 in 1995 from
$270,000 in 1994 due to the transfer of preferred  shares of BRT Realty Trust as
part of the January 1995  Transaction.  Interest  and other income  decreased to
$333,303 in 1995 from $462,992 in 1994 primarily due to a decrease in the amount
received  or  accrued   from  the   Michigan   Underground   Storage  Tank  Fund
Administration.

             The  $242,804   increase  in  depreciation  and  amortization  from
$236,841 in 1994 to $479,645 in 1995 results  substantially from depreciation on
properties  acquired  during 1995 and 1994. The decrease in interest - mortgages
payable  from  $484,440  in 1994 to  $453,684  in 1995 is the net  result of the
elimination of interest paid on a $2,753,700  mortgage which was fully repaid in
March 1995, offset by interest paid on new mortgages obtained in connection with
property acquisitions during 1995 and 1994.

             Effective January 1, 1995, the Company became self-managed, thereby
eliminating the management fee. In connection with the January 1995 Transaction,
the Company  must pay annual  fixed  leasehold  rent on one property of $289,000
through April 2010. There was no such expense in 1994.

             General and administrative costs increased in 1995 to $576,937 from
$355,874 in 1994  substantially  due to salary and related payroll costs for the
Company's  President,  as the Company  converted  to  self-management  effective
January 1995. To a lesser extent,  the increase results from additional  payroll
charges, as the Company's level of activity increased.


<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 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                                36       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 for his own account
and has been for more  than the past  five  years.  He has been  engaged  in the
ownership and operations 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 the Board of Trustees 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 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.

     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 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 current  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.

     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        $       $(2)     sation (1)   Awards($)    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 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).

     (2) 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.  The
Compensation  Committee has not yet met to determine 1997 bonuses, to be paid in
1998.

     (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 1996 Plan or the 1989
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 A. 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.

       Stock Options Exercised and Fiscal Year End Option Values in 1997
<TABLE>
<CAPTION>

                                                                 Number of Securities       Value of Unexercised
                                                                Underlying  Unexercised     In-the-Money Options
                             Shares                             Options at Fiscal Year End  at Fiscal Year End (2)
                            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,  and
Nathan Kupin also serves as a Trustee of BRT.  Marshall Rose is Vice Chairman 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 transation 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 brought 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 approved by the independent
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 has 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 approved by the independent
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.

<TABLE>
<CAPTION>

                         NUMBER OF SHARES
                         OF COMMON STOCK/       PERCENT OF    PERCENT OF
NAME                     PREFERRED STOCK           CLASS     VOTING POWER
- ----                     ---------------           -----     ------------
<S>                       <C>                      <C>            <C>  

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)     443,901/6,900            28.0/*         22.5
Jeffrey Gould (4)          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            850/100(6)                *             *

Simeon Brinberg           9,890/500                 *             *

David W. Kalish           8,300/200                 *             *

Seth Kobay                750(6)                    *             *

Mark Lundy                8,500(6)                  *             *

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%
</TABLE>


     (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.



                       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.

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 Brinberg and
Lundy,  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 many 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.

           In the opinion of Brinberg and Lundy,  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.

           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.

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.

           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 at the close of business on  _______________  (the "Record  Date")  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 on the Record  Date will  receive one Right
with respect to each share of Common Stock 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
_______________  (the "Expiration Date"). To subscribe,  the Rights Certificates
and payment must be received by the Subscription Agent, at their offices at:

(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 1,574,894  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.

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 Office.  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
_______________,  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 Form
2 on the  reverse  side 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.

            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
__________ shares.

                                    EXPERTS
            The  consolidated   financial   statements  sheets  of  One  Liberty
Properties, Inc. as of December 31, 1996 and 1995 and each of the three years in
the  period  ended  December  31,  1996,   appearing  in  this   Prospectus  and
Registration  Statement  have been  audited by Ernst & Young  LLP.,  independent
auditors,  as set forth in their report thereon appearing  elsewhere herein, and
are included in reliance  upon such report 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

Report Of Independent Auditors                            F-1
Consolidated Balance Sheets
             As Of December 31, 1996 And
             1995 (Audited)                               F-2

Consolidated Statements Of Income
             For The Three Years Ended
             December 31, 1996 (Audited)                  F-3

Consolidated Statements Of Stockholders'
             Equity For The Three Years Ended
             December 31, 1996 (Audited)                  F-4

Consolidated Statements Of Cash Flows
             For The Three Years Ended
             December 31, 1996 (Audited)                  F-5

Notes To Consolidated Financial
             Statements, December 31, 1996                F-7

Consolidated Balance Sheets As Of
             September 30, 1997 (Unaudited) And
             December 31, 1996                            F-22

Consolidated Statements Of Income For The
             Three And Nine Months Ended
             September 30, 1997 And 1996
             (Unaudited)                                  F-23

Consolidated Statements Of Stockholders'
             Equity For The Nine Month Period
             Ended September 30, 1997 And
             The Year Ended December 31, 1996
             (Unaudited)                                  F-24

Consolidated Statements Of Cash Flows
             For The Nine Months Ended
             September 30, 1997 And 1996
             (Unaudited)                                  F-25

Notes To Consolidated
             Financial Statements -
             September 30, 1997 (Unaudited)               F-26




<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, 1996 and
1995, and the related  consolidated  statements of income,  stockholders' equity
and cash flows for each of the three  years in the  period  ended  December  31,
1996. Our audits also included the financial  statement  schedules listed in the
Item 36 of Part II of this Registration  Statement.  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, 1996 and 1995, and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1996, 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 26, 1997
                                  F-1

<PAGE>

<TABLE>

                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES


                           Consolidated Balance Sheets

                                    ASSETS
<CAPTION>

                                                             December 31,
                                                        1996            1995
<S>                                                 <C>             <C>
Real estate investments,at cost(Notes 3, 4,5 and 6)
                                              
     Land                                           $ 11,040,590    $ 7,299,417
     Buildings                                        33,695,317     18,154,919
                                                      ----------     ----------
                                                      44,735,907     25,454,336
         Less accumulated depreciation                 1,846,694      1,200,571
                                                       ---------      ---------
                                                      42,889,213     24,253,765
                                                      
Mortgages receivable - less unamortized discount -
    (substantially all from related parties)
      (Notes 3 and 6)                                  6,049,033      7,036,141
Senior secured note receivable-less unamortized
    discount - (related party) (Note 3)                        -        528,575
Cash and cash equivalents                              2,478,580      3,844,409
Unbilled rent receivable                                 304,828         86,767
Rent, interest, deposits and other receivables            66,908        696,790
Investments in U.S. Government obligations and
    securities - (Note 2)                                      -      1,274,747
Investment in BRT Realty Trust - (related party) -
     (Notes 2 and 3)                                     199,068        127,704
Deferred financing costs                                 480,640        129,282
Other                                                     54,718         62,066
                                                          ------         ------
                                                   $  52,522,988   $ 38,040,246
                                                   =============   ============

                           LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
Mortgages payable  (Note 6)                        $  16,846,921   $  6,590,154
     Note payable - bank  (Note 6)                     3,900,000              -
     Accounts payable and accrued expenses               475,109        193,767
     Dividends payable                                   765,603        748,346
                                                         -------        -------
                                                      21,987,633      7,532,267
                                                      ----------      ---------       
Commitments and contingencies (Notes 4, 7 and 8)               -              -

Minority interest in subsidiary                          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)                          12,950,792     12,796,475
                                                      ----------     ----------

Stockholders' equity (Note 6):
     Common Stock, $1 par value; 25,000,000
       shares authorized; 1,473,642 and
        1,416,119 shares issued and outstanding        1,473,642      1,416,119
     Paid-in capital                                  13,650,737     13,218,757
     Net unrealized gain (loss) on
       available-for-sale securities (Note 2)             97,673         (6,758)
     Accumulated undistributed net income              2,220,789      3,083,386
                                                       ---------      ---------
                                                      17,442,841     17,711,504
                                                      ----------     ----------
                                                  $   52,522,988 $   38,040,246
                                                  ============== ==============
</TABLE>

                             See accompanying notes.

                                    F-2
<PAGE>
<TABLE>
                                        ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
<CAPTION>

                                                Consolidated Statements of Income
                                                      Year Ended December 31,

                                                           1996         1995          1994
                                                           ----         ----          ----
<S>                                                     <C>           <C>          <C>
Revenues:                                               
     Rental income (Note 4)                             $ 4,178,288   $ 2,665,457  $   983,373
     Interest from related parties (Note 3)               1,132,150     1,878,262    2,361,013
     Dividends from related party (Note 3)                        -        13,940      270,000
     Interest and other income                              201,118       333,303      426,992
                                                            -------       -------      -------
                                                          5,511,556     4,890,962    4,041,378
                                                          ---------     ---------    ---------

Expenses:
     Depreciation and amortization                          712,591       479,645      236,841
     Interest - mortgages payable                           891,953       453,684      484,440
     Interest - bank                                        110,185             -            -
     Management fee (Note 8)                                      -             -      103,086
     Leasehold rent                                         288,833       284,394            -
     General and administrative (Note 8)                    663,201       576,937      355,874
     Provision for valuation adjustment of real
       estate - (Note 5)                                    659,000             -            -
                                                           -------      ---------    ---------                 
                                                          3,325,763     1,794,660    1,180,241
                                                          ---------     ---------    ---------

Operating income before minority interest in earnings
     of subsidiary                                        2,185,793     3,096,302    2,861,137

Minority interest in earnings of subsidiary                 (11,841)            -            -
                                                            -------     ---------    ---------                  
                                                                                    
                                                                                       

Net income                                              $ 2,173,952   $ 3,096,302  $ 2,861,137
                                                        ===========   ===========  ===========

Calculation of net income applicable to common stockholders:
Net income                                              $ 2,173,952   $ 3,096,302  $ 2,861,137
     Less dividends and accretion on preferred stock      1,448,359     1,446,519    1,444,703
                                                          ---------     ---------    ---------

Net income applicable to common stockholders            $   725,593   $ 1,649,783  $ 1,416,434
                                                        ===========   ===========  ===========
Weighted average number of common
     shares outstanding                                   1,447,413     1,409,371    1,356,989
                                                          =========     =========    =========

Net income per common share (Note 2)                    $       .50   $      1.17  $      1.04
                                                        ===========   ===========  ===========

Cash distributions per share:
     Common Stock                                       $      1.20   $      1.03  $       .86
                                                        ===========   ===========  ===========

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

</TABLE>

                                         See accompanying notes.

                                                   F-3

                                    
<PAGE>
<TABLE>
                                        ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                                        Consolidated Statements of Stockholders' Equity

                                          For the three years ended December 31, 1996
<CAPTION>

                                                                             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, 1993                   $  1,338,619   $ 12,854,707    $     -            $  2,336,775   $
 16,530,101

Net income                                         -              -                -               2,861,137      2,861,137
Distributions - Common Stock
   ($.86 per share)                                -              -                -              (1,173,347)    (1,173,347)
Distributions - Preferred Stock
   ($1.60 per share)                               -              -                -              (1,294,042)    (1,294,042)
Accretion on Preferred Stock                       -             (150,661)         -                 -             (150,661)
Exercise of options                                 60,500        529,063          -                 -              589,563
Net unrealized loss on available-
   for-sale securities (Note 2)                    -              -                (34,913)          -              (34,913)
                                              ------------   ------------    -------------      ------------   ------------       
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
                                               ===========   ============     =============    =============   ============

</TABLE>




                                                    See accompanying notes.

                                              F-4

                                    
<PAGE>
<TABLE>

                    ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
                       Consolidated Statements of Cash Flows                            Year Ended December 31,
<CAPTION>
                                                                            1996              1995              1994
                                                                            ----              ----              ----
<S>
                                                                        <C>               <C>                <C>                  
Cash flows from operating activities:                                   
     Net income                                                         $   2,173,952     $    3,096,302     $    2,861,137         
     Adjustments to  reconcile  net  income to net cash
        provided  by  operating activities:
         (Increase) decrease in rental income from
            straightlining of rent                                           (218,061)            86,780             48,866
         Provision for valuation adjustment                                   659,000               -                  -
         Depreciation and amortization                                        712,591            479,645            236,841
         Minority interest in earnings of subsidiary                           11,841               -                  -
         Changes in assets and liabilities:
            Decrease (increase) in rent, interest, deposits and
                other receivables                                             611,739           (328,461)          (103,526)
            Increase (decrease) in accounts payable
                 and accrued expenses                                         281,342             (5,123)            49,726
                                                                              -------             ------             ------

              Net cash provided by operating activities                     4,232,404          3,329,143          3,093,044
                                                                            ---------          ---------          ---------

Cash flows from investing activities:
     Additions to real estate                                             (19,940,571)        (3,819,323)        (5,549,182)
     Costs of acquisition of real estate and mortgage receivable
         from Gould Investors L.P. - related party                               -               (90,514)              -
     Collection of mortgages receivable - (including $961,789,
         $148,291 and $236,625 from related parties in 1996,
         1995 and 1994)                                                       987,108            169,388            249,712
     Collection of senior secured note receivable - BRT Realty
         Trust - related party                                                528,575          1,579,618            928,103
     Sale of U.S. Government obligations and
         securities, net                                                    1,310,553          2,806,713            739,188
     Net investment by minority interest in subsidiary                        129,881               -                  -
     Other                                                                     (2,248)           (14,986)              -
                                                                           ----------          ---------          ---------         
           Net cash (used in) provided by investing activities           (16,986,702)           630,896         (3,632,179)
                                                                          -----------            -------         ---------- 

Cash flows from financing activities:
     Proceeds from bank borrowings, net of repayments                       3,900,000               -                  -
     Proceeds from mortgages payable                                       10,375,000          2,413,350          4,250,000
     Satisfaction of mortgage payable                                            -            (2,753,700)              -
     Payment of financing costs                                              (392,826)           (85,225)          (100,355)
     Repayment of mortgages payable                                          (118,233)           (53,143)           (20,053)
     Exercise of stock options                                                214,437            155,125            589,563
     Cash distributions - Common Stock                                     (1,725,250)        (1,199,451)        (1,132,319)
     Cash distributions - Preferred Stock                                  (1,294,042)        (1,294,042)        (1,294,042)
     Issuance of shares through dividend reinvestment plan                    429,383               -                  -
                                                                           ----------          ---------          ---------     
            Net cash provided by (used in) financing activities            11,388,469         (2,817,086)         2,292,794
                                                                           ----------         ----------          ---------

Net (decrease) increase in cash and cash equivalents                       (1,365,829)         1,142,953          1,753,659

Cash and cash equivalents at beginning of year                              3,844,409          2,701,456            947,797
                                                                            ---------          ---------            -------

Cash and cash equivalents at end of year                                 $  2,478,580       $  3,844,409       $  2,701,456
                                                                         ============       ============       ============

</TABLE>



                                See accompanying notes.

                                     F-5

                                    
<PAGE>

<TABLE>

                    ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                  Consolidated Statements of Cash Flows - Continued
<CAPTION>

                                                                                        Year Ended December 31,
                                                                               1996              1995              1994
                                                                               ----              ----              ----


 
<S>                                                                          <C>                <C>               <C>            
Supplemental disclosures of cash flow imformation:
     Cash paid during the year for interest expense                        $  914,506         $  467,116        $   430,076
     Cash paid during the year for income taxes                                59,437             43,784             10,981
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               -
     Accretion on Preferred Stock                                             154,317            152,477            150,661
     Net unrealized gain (loss) on available-for-sale securities              104,431             (6,758)           (34,913)

</TABLE>


                               See accompanying notes.

                                         F-6
<PAGE>


                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                                December 31, 1996

     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.  Material  intercompany  items  and  transactions  have been
eliminated.  The  Company,  its  subsidiaries  and  its  majority-owned  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.  Note receivable  discount is amortized over the remaining life, based
on principal collections.
                                    F-7
<PAGE>



NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

Measurement of Loan Impairment

     During the year ended  December 31, 1995 the Company  adopted  Statement of
Financial  Accounting  Standards No. 114 ("SFAS #114"),  Accounting by Creditors
for Impairment of a Loan. SFAS #114 defines  impairment as the probability  that
all amounts due under a loan agreement will not be collected according to the
contractual terms.

     The  Company  did not have any  impaired  loans at  December  31,  1996 and
December 31, 1995.

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.

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.

     All  distributions  made during 1996 were  attributable to ordinary income.
Distributions made during 1995 included approximately 8% attributable to capital
gains, with the balance to ordinary income.



                                   F-8

<PAGE>




NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

Investments in Debt and Equity Securities

     Effective  January 1, 1994,  the Company  adopted  Statement  of  Financial
Accounting Standards #115, Accounting for Certain Investments in Debt and Equity
Securities.  The SFAS addresses  accounting and reporting for (1) investments in
equity  securities  that  have  readily  determinable  fair  values  and (2) all
investments in debt  securities.  The Company has determined in accordance  with
SFAS #115 that its  investment in common shares of BRT Realty Trust  ("BRT"),  a
related  party of the Company (see Note 3 as to the  Company's  relationship  to
BRT), and its investment (at December 31, 1995) in U.S.  Government  obligations
and securities are "available-for-sale"  securities. The accounting treatment of
such  securities  at December 31, 1996 and 1995 is fair value,  with  unrealized
holding  gains and losses  excluded  from  earnings  and  reported as a separate
component of stockholders' equity.

     The Company's  investment  in 30,048  common shares of BRT,  purchased at a
cost of  $97,656  has a fair  market  value at  December  31,  1996 of  $199,068
resulting in an unrealized  holding gain of $101,412.  In addition,  the Company
has  invested  $18,847 in equity  securities  which have a fair market  value of
$15,108 at December 31,  1996.  The  aggregate  net  unrealized  holding gain of
$97,673 is included 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  $316,588  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
$8,387,263 at December 31, 1996.  The loan is being carried on the balance sheet
at $5,732,445, the difference representing the remaining unamortized discount of
$2,654,818.

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

                                    F-9
<PAGE>


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

     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.

     Redeemable  convertible  preferred  stock:  Based on the  December 31, 1996
quoted  market  price  per share of  $16.625,  the fair  value of the  Company's
redeemable convertible preferred stock is $13,445,901.

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.

Stock Based Compensation

     Effective  for the year  ended  December  31,  1996,  the  Company  adopted
Statement of Financial  Accounting  Standards No. 123, ("FASB 123"),  Accounting
for Stock-Based Compensation. In accordance with the provisions of FASB 123, the
Company applies Accounting Principles Board Opinion No. 25, Accounting for Stock
Issued to Employees,  and related  interpretations  in accounting  for its stock
option plans and accordingly,  does not recognize  compensation expense.  During
1995 and 1996,  no stock  options were granted and  accordingly  the adoption of
FASB 123 had no effect on reported net earnings and earnings per share.

Earnings Per Common Share

     Primary  earnings per common share data is based upon the weighted  average
number of common shares and assumed  equivalent  shares  outstanding  during the
year,  after  giving  effect to the  dividends  and  accretion  relating  to the
Company's  Preferred Stock. The Preferred Stock is not considered a common stock
equivalent for the purpose of computing earnings per share because their assumed
conversion is anti- dilutive. The assumed exercise of outstanding share options,
using the treasury stock method, is not materially dilutive for the primary
                                       
                                    F-10
<PAGE>




NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

primary earnings per common share computation.

     Fully  diluted  earnings  per common  share is based on an  increase in the
number of common  shares  that would be  outstanding  assuming  the  exercise of
common share  options.  Since fully  diluted  earnings per share amounts are not
materially dilutive, such amounts are not presented.

Cash Equivalents

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

Valuation Allowance on Real Estate Owned

     During the year ended December 31, 1996, the Company  adopted  Statement of
Financial  Accounting  Standards  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 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.

NOTE 3 - REAL ESTATE PURCHASES (RELATED PARTY),MORTGAGES AND SENIOR SECURED NOTE
         RECEIVABLE AND PRINCIPAL RELATED PARTY TRANSACTIONS

Real Estate Purchases

     On January  19,  1995,  the  Company  acquired  from Gould  Investors  L.P.
("Gould")  in a single  transaction,  sixteen net leased real estate  properties
(including the  reacquisition  of thirteen retail  locations net leased to Total
Petroleum and sold to Gould in December 1991 for an aggregate  consideration  of
$8,107,020) and one mortgage receivable.  The properties are all net leased on a
long term basis to third parties with current  expirations  ranging from 2004 to
2051, and have certain tenant renewal rights. The consideration paid for the
                                    F-11
<PAGE>



NOTE 3 - REAL ESTATE PURCHASES (RELATED PARTY),MORTGAGES AND SENIOR SECURED NOTE
         RECEIVABLE AND  PRINCIPAL RELATED PARTY TRANSACTIONS (Continued)

properties was comprised of 1) the extinguishment of a $6,850,000  mortgage loan
($33,145 and $685,000  were included in "Interest  from related  parties" in the
consolidated statement of income for the years ended December 31, 1995 and 1994,
respectively)  which the Company held on thirteen of the acquired properties and
2)  1,030,000  restricted  convertible  preferred  shares  of  BRT  and  173,719
Beneficial  Shares of BRT owned by the  Company.  The  closing  price of the BRT
Beneficial  Shares on the New York Stock  Exchange on January 19, 1995 (the date
of the transaction) was $3 5/8. The preferred shares did not trade publicly. The
Company's  Board  of  Directors  received,  prior  to  and  as  a  condition  to
consummation of the transaction,  valuation  analyses on the sixteen  properties
acquired and an opinion from an independent  investment  banker  relating to the
fairness of the  transaction.  The Company  recorded the assets  acquired at the
carrying amount of the assets exchanged (plus transaction costs), resulting in a
reclassification from investments in BRT and mortgages receivable to real estate
investments, at cost.

     In  connection  with the  Total  Petroleum  lease  agreement,  the  Company
deposited  $2,000,000  with an independent  escrow agent,  which  represents the
estimated  maximum  amount to remediate  environmental  problems  discovered  at
certain  locations.  The agreement  limits the maximum payment to  approximately
$350,000 per location. The escrow agent holds approximately $1,288,000 in escrow
as of  December  1996,  which the  Company  believes  is  adequate  to cover any
additional environmental costs.

     At December 31, 1996 and 1995 Gould owned 542,825 and 715,227 shares of the
common stock of the Company or 36.8% and 50.5% of the equity  interest and 28.9%
and 39.3% of the voting rights, respectively.

     At  December  31,  1996 and  1995,  the  Company  owned  30,048  shares  of
Beneficial  Interest  of BRT,  accounting  for less than 1% of the total  voting
power of BRT. For the years ended December 31, 1995 and 1994, the Company earned
$13,940 and $270,000,  respectively,  on its shares of BRT preferred stock which
was disposed of January 1995.

                                    F-12
<PAGE>


NOTE 3 - REAL ESTATE PURCHASES (RELATED PARTY),MORTGAGES AND SENIOR SECURED NOTE
         RECEIVABLE AND PRINCIPAL RELATED PARTY TRANSACTIONS (Continued)

Mortgages Receivable

Mortgages receivable at December 31, 1996 and 1995 consist of the following:

                                                   1996             1995
                                                   ----             ----
       Affiliates
        (i)    Entity substantially owned by
               Gould Investors L.P. (net of
               unamortized discount of
               $2,654,818 and $2,982,418)       $ 5,732,445      $ 5,834,234
        (ii)   Entity substantially owned
               by Gould Investors L.P.                 -             860,000
       Non-affiliates
               Other                                316,588          341,907
                                                    -------          -------
                                               $  6,049,033     $  7,036,141
                                               ============     ============

     (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 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, 1996 and
1995 its  principal  balance had been reduced to  approximately  $8,387,000  and
$8,817,000, 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 $327,600,  $319,500 and  $310,200,  amounted to
$848,200,  $861,750  and  $873,459  for the  years  ended  1996,  1995 and 1994,
respectively.
                                    F-13
 <PAGE>


NOTE 3 - REAL ESTATE PURCHASES (RELATED PARTY),MORTGAGES AND SENIOR SECURED NOTE
         RECEIVABLE  AND  PRINCIPAL  RELATED PARTY TRANSACTIONS (Continued)

     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.

     (ii)  In  January  1992,  the  Company  made a  first  mortgage  loan  to a
partnership  in  which  Gould  is  General  Partner  and  in  which  Gould  owns
substantially all of the partnership interests, in the amount of $1,200,000. The
mortgage was paid in full during March, 1996. The mortgage note bore interest at
11% per annum,  through  January 31, 1994, 10% through  January 31, 1995 and 11%
through March 1996 with minimum  amortization of $5,000 per month.  The interest
income  amounted to $22,343,  $96,863 and $99,859 for the years ended 1996, 1995
and 1994, respectively.

     The  transactions  listed above in items (i) and (ii) were  approved by the
independent  directors of the Company. The directors who are affiliated with the
Company and Gould abstained from the voting on these transactions.

     Annual  maturities of mortgages  receivable  during the next five years and
thereafter are summarized as follows:

Year Ending December 31,
     1997                                                  $     724,259
     1998                                                        484,097
     1999                                                        508,251
     2000                                                        532,820
     2001                                                        555,356
     2002 and thereafter                                       5,899,068
     ----                                                      ---------
       Total                                                   8,703,851
     Less:  Unamortized discount                               2,654,818
                                                               ---------
     Net  carrying amount - mortgages receivable            $  6,049,033
                                                            ============





                                     F-14
                                    
<PAGE>


NOTE 3 - REAL ESTATE PURCHASES (RELATED PARTY),MORTGAGES AND SENIOR SECURED NOTE
         RECEIVABLE AND PRINCIPAL RELATED PARTY TRANSACTIONS (Continued)

Senior Secured Note Receivable

     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  discount  of  $1,411,578  was  amortized  by the  Company as
principal  payments were received.  The principal  earned interest at prime plus
one  percent.  At  December  31,  1996  and 1995 the  Company's  portion  of the
indebtedness  has been  reduced  to zero  and  $760,638,  respectively,  and the
carrying amount net of unamortized discount amounted to $528,575 at December 31,
1995.  The  purchase of the  portion of this  indebtedness  was  approved by the
independent  directors of the Company. The directors who are affiliated with the
Company and BRT abstained from the voting on this transaction.

NOTE 4 - REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS

     The  rental  properties  owned  at  December  31,  1996  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.


          Year Ending
          December 31,
             1997                               $      5,007,052
             1998                                      5,061,293
             1999                                      5,136,141
             2000                                      5,057,352
             2001                                      5,091,661


                                   F-15
                                    
<PAGE>



NOTE 4 - REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS
                (Continued)

     Included in the  minimum  future  rentals is 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, 1996, the Company has recorded an unbilled rent  receivable
aggregating  $304,828,  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,  1996,  the  following  assets  generated
revenues  for the  Company  in  amounts  exceeding  10% of the  Company's  total
revenues:


                                         For the Year Ended December 31, 1996


Description                             Revenue             % of Total Revenues


Mortgage receivable-related party(a)    $848,200                 15.39%


Total Petroleum properties (b)         1,092,714                 19.83



(a)       See note 3 -- 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.


NOTE 5 - PROVISION FOR VALUATION ADJUSTMENT

     At December 31, 1996 the Company owned eleven properties leased to a retail
chain of stores. The initial term with respect to the leases expired on December
31, 1996. The tenant extended the leases on four of the eleven  properties,  two
have been leased to another entity,  two were under contract of sale on December
31,  1996 (one sale  closed in  January,  1997),  and three were vacant (and are
still vacant).  The Company is actively  seeking a buyer or tenant for the three
vacant properties.
                                    F-16
<PAGE>


NOTE 5 - PROVISION FOR VALUATION ADJUSTMENT (Continued)

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

NOTE 6 -  DEBT OBLIGATIONS

Debt obligations consist of the following:


     In  January  1997,  the  Company  closed  on  the  financing  of one of its
properties in the amount of $1,600,000.  After giving effect to such  financing,
scheduled principal  repayments during the next five years and thereafter are as
follows:

                  Year Ending
                  December 31,
                      1997                             $       264,187
                      1998                                     293,956
                      1999                                   4,243,096
                      2000                                   2,970,245
                      2001                                     211,266
                      2002 and thereafter                   10,464,171
                                                            ----------
                      Total                             $   18,446,921
                                                        ==============

     Note Payable - Bank: 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 being used to provide
the Company with funds to acquire  properties.  The Credit Agreement will mature
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

                                    F-17
<PAGE>
NOTE 6 -  DEBT OBLIGATIONS (Continued)

     $5,000,000  on a  revolving  basis  and  to a  total  $15,000,000  facility
(including the $5,000,000) on a pro rata  participating  basis. The Company pays
interest  under the  Credit  Agreement  at the rate of prime  plus 1/2% on funds
borrowed on an  interest  only  basis,  except that the net  proceeds of certain
events (e.g.  sale of  property,  financing  of  properties)  must be applied to
reduce the loan.


At December 31, 1996, $3,900,000 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, 1996 at $16.90 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  - MANAGEMENT AGREEMENT AND OTHER RELATED PARTY TRANSACTIONS

On January 1,1995, the Company became self-managed incurring payroll and payroll
related costs for the Company's President of $172,640 and $137,460 for the years
ended December 31, 1996 and 1995, respectively.  From July 1989 through December
31, 1994 the Company was  managed by an entitiy  ("Manager")  controlled  by the
Chairman and Vice Chairman of the Company's Board of Directors,and its President
all of whom are officers of the managing general partner of Gould.
                                     F-18
<PAGE>

NOTE 8  -          MANAGEMENT AGREEMENT AND OTHER RELATED PARTY
                   TRANSACTIONS (Continued)

     In addition to the Manager's fee which amounted to $103,086 during the year
ended  December 31,  1994,  the Company paid $42,500 to the Manager for services
rendered in  connection  with  obtaining  mortgage  financing  on a property the
Company purchased in June 1994.

     Gould charged the Company $175,969,  $210,357 and $167,727 during the years
ended December 31, 1996, 1995, and 1994, 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 3 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. No options have been granted under this plan.

     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.
                                        F-19

<PAGE>



NOTE 9 - STOCK OPTIONS (Continued)

     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,
1996.

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

<TABLE>
                                               Year Ended December 31,
                                          1996            1995          1994
                                          ----            ----          ----
<S>                                      <C>             <C>           <C>
Outstanding at beginning of period       57,500          74,500        225,000

Granted                                    -               -              -

Option prices per share granted            -               -              -

Exercisable at end of period             29,000          32,500         20,750

Exercised                                23,500          17,000         60,500

Expired                                   5,000            -              -

Outstanding at end of period             29,000          57,500         74,500

Option prices per share outstanding      $9.125          $9.125         $9.125

</TABLE>


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. On July 2, 1996,
October 2, 1996 and January 2, 1997 the Company issued 18,859, 15,164 and 15,859
common shares, respectively, under the Plan.
                                   F-20
<PAGE>

NOTE 11 - 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)
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                215           6            429             76         726
     common stockholders (b)
     Net income per common share (b)        0.15           -           0.29           0.05     .50 (c)




     (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 the Senior Secured
Note  Receivable  (see Note 3) for the quarters  ending March 31, 1996, June 30,
1996 and September 30, 1996, respectively.

     (c)    Calculated on weighted average shares outstanding during the year.
                                       


                                                                 Quarter Ended
                                                                                               Total 
                                           March 31   June 30    September 30    December 31  For Year
                                                  (In thousands, except per share data)

1995
        <S>                                <C>        <C>            <C>            <C>         <C>
        Revenues (d)                       $1,217     $1,178         $1,367         $1,129      $4,891
        Net income (d)                        742        740            907            707       3,096
        Net income applicable to              380        378            545            347       1,650
        common stockholders (d)
        Net income per common share (d)      0.27       0.27           0.39           0.24     1.17 (e)

     (d) Includes approximately  $156,000,  $118,000,  $315,000 and $105,000 (or
$.11, $.08, $.22 and $.07 per common share) of income from accelerated principal
payments on the Senior  Secured  Note  Receivable  (see Note 3) for the quarters
ending March 31, 1995, June 30, 1995,  September 30, 1995 and December 31, 1995,
respectively.

(e)    Calculated on weighted average shares outstanding during the year.
</TABLE>
                                       F-21 
      




Item 1.    Financial Statements
<TABLE>
<CAPTION>

                ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
                        CONSOLIDATED BALANCE SHEETS

                                                  September 30, December 31,
                                                    1997             1996      
                                                -----------     -----------
                                                       (Unaudited)
<S>                                               <C>               <C> 
Assets
   Real estate investments, at cost
     Land                                         $10,598,515       $11,040,590
    Buildings                                      33,029,157        33,695,317
                                                   ----------        ----------
                                                   43,627,672        44,735,907
           Less accumulated depreciation            2,301,689         1,846,694
                                                    ---------         ---------
                                                   41,325,983        42,889,213
   Mortgages receivable-less unamortized
        discount-(substantially all from
        related parties)                            5,942,138         6,049,033
   Cash and cash equivalents                        1,843,879         2,478,580
   Unbilled rent receivable                           563,403           304,828
   Rent, interest, deposits and
        other receivables                             318,283            66,908
   Investment in BRT Realty Trust-
        (related party)                               274,188           199,068
   Deferred financing costs                           431,697           480,640
   Other                                               62,866            54,718
                                                       ------            ------

           Total assets                           $50,762,437       $52,522,988
                                                  ===========       ===========

Liabilities and Stockholders' Equity
   Liabilities:
        Mortgages payable                        $ 16,283,523       $16,846,921
        Note payable-bank                           2,000,000         3,900,000
        Accrued expenses and other liabilities        469,353           475,109
        Dividends payable                             786,805           765,603
                                                      -------           -------

           Total liabilities                       19,539,681        21,987,633
                                                   ----------        ----------

Commitments and contingencies                               -                 -

Minority interest in subsidiary                             -           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            13,067,750        12,950,792
                                                   ----------        ----------

   Stockholders' equity:
        Common stock, $1 par value;
         25,000,000 shares authorized;
         1,544,314 and 1,473,642
         shares issued and outstanding              1,544,314         1,473,642
        Paid-in capital                            14,268,741        13,650,737
        Net unrealized gain on
           available-for-sale securities              172,793            97,673
        Accumulated undistributed net income        2,169,158         2,220,789 
                                                    ---------         --------- 

       Total stockholders' equity                  18,155,006        17,442,841
                                                   ----------        ----------
  
       Total liabilities and stockholders'equity  $50,762,437       $52,522,988
                                                  ===========       ===========

             See accompanying notes to consolidated financial statements.
</TABLE>
                                      F-22
<PAGE>
                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
                         CONSOLIDATED STATEMENTS OF INCOME
                                 (Unaudited)
<TABLE>
<CAPTION>

                                                 Three Months Ended               Nine Months Ended
                                                    September 30,                       September 30,    
                                              1997           1996               1997             1996
                                           ---------      ---------           ---------         ---------
<S>                                        <C>            <C>                 <C>               <C>    
Revenues:
   Rental income                           $1,267,217     $1,247,777          $3,949,729        $2,841,346
   Interest from related parties              207,596        301,591             625,996           921,462
   Interest and other income                   17,703         44,522              50,150            214,023
                                               ------         ------              ------            -------
                                            1,492,516      1,593,890           4,625,875          3,976,831
                                            ---------      ---------           ---------          ---------
Expenses:
   Depreciation and amortization              252,476        187,699             754,580           483,575
   Interest - mortgages payable               368,788        216,331           1,157,027           557,880
   Interest - bank                             25,635         15,418              96,771            15,418
   Leasehold rent                              72,208         72,208             216,625           216,625
   General and administrative                 150,119        161,010             484,019           503,387
   Provision for valuation adjustment
     of real estate                                 -        145,000                   -           459,000
                                              -------        -------            --------           -------
                                                                                
                                              869,226        797,666           2,709,022         2,235,885
                                              -------        -------           ---------         ---------

Income before gain on sale of real
   estate and minority interest               623,290        796,224           1,916,853         1,740,946

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

Income before minority interest             1,222,541        796,224           2,516,104         1,740,946

Minority interest                            (217,532)        (5,249)           (230,839)           (5,249)
                                             --------         ------            --------            ------ 

Net income                                 $1,005,009    $   790,975          $2,285,265        $1,735,697
                                           ==========    ===========          ==========        ==========


Calculation of net income applicable
   to common stockholders:
Net income                                 $1,005,009   $    790,975          $2,285,265        $1,735,697
Less: dividends and accretion
   on preferred stock                         362,613        362,147           1,087,488         1,086,094
                                              -------        -------           ---------         ---------

Net income applicable to
   common stockholders                    $   642,396   $    428,828          $1,197,777        $  649,603
                                          ===========   ============          ==========        ==========

Weighted average number of
   common shares outstanding                1,535,982      1,457,273           1,511,042         1,439,051
                                            =========      =========           =========         =========


Net income per common share (Note 2)       $        .42  $         .29         $       .79       $       .45
                                            ==========  =============         ===========       ===========

Cash distributions per share:

   Common Stock                            $       .30  $         .30         $       .90       $       .90
                                           ===========  =============         ===========       ===========

   Preferred Stock                         $       .40  $         .40         $      1.20       $      1.20
                                           ===========  =============         ===========       ===========

             See accompanying notes to consolidated financial statements.
</TABLE>
                                            F-23
<PAGE>
<TABLE>
                                          ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
                                         CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
<CAPTION>

                                         For the nine month period ended September 30, 1997
                                                and the year ended December 31, 1996
                                                             (Unaudited)

                                                                             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,
   January 1, 1996                            $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                                        -                 -                 -      (1,742,507)        (1,742,507)
Distributions -
   preferred stock                                     -                 -                -       (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                                          -                 -          104,431                -            104,431
                                                ---------          ---------        --------      ----------          ---------
Balances,
   December 31, 1996                           1,473,642        13,650,737           97,673        2,220,789         17,442,841
Net income                                             -                 -                -        2,285,265          2,285,265
Distributions -
   common stock                                        -                 -                -       (1,366,365)        (1,366,365)
Distributions -
   preferred stock                                     -                 -                -         (970,531)          (970,531)
Accretion on
   preferred stock                                     -          (116,958)               -                -           (116,958)
Exercise of options                               25,500           207,188                -                -            232,688
Shares issued through
   dividend reinvestment
   plan                                           45,172           527,774                -                -            572,946
Net unrealized gain
   on available-for-sale
   securities                                          -                 -           75,120                -             75,120
                                              ----------       ----------        ----------         ---------        ---------- 
Balances,
   September 30, 1997                         $1,544,314       $14,268,741      $   172,793      $ 2,169,158        $18,155,006
                                              ==========       ===========      ===========      ===========        ===========

</TABLE>

                  See accompanying notes to consolidated financial statements.
 
                                               F-24
<PAGE>
<TABLE>
<CAPTION>
                                             ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                             (Unaudited)
                                                                                       Nine Months Ended September  30,
                                                                                            1997                    1996
                                                                                            ----                    ----
<S>                                                                                     <C>                   <C>    

Cash flows from operating activities:
   Net income                                                                            $  2,285,265         $   1,735,697
   Adjustments to reconcile net income
     to net cash provided by operating activities:
   Gain on sale of real estate                                                               (599,251)                    -  
  (Increase) in rental income from straight-lining of rent                                   (258,575)                    -
   Provision for valuation adjustment of real estate                                                 -              459,000
   Depreciation and amortization    754,580                                                    483,575
   Minority interest                                                                           230,839                5,249
   Changes in assets and liabilities:
   (Increase) in rent, interest,
     deposits and other receivables (259,523)                                                 (109,182)
   Increase (decrease) in accrued expenses and other liabilities                                (5,756)             176,441
                                                                                                ------              -------

           Net cash provided by operating activities                                         2,147,579            2,750,780
                                                                                             ---------            ---------

Cash flows from investing activities:
   Additions to real estate                                                                 (2,832,231)         (11,442,313)
   Net proceeds from sale of real estate                                                     4,347,603                    -
   Collection of mortgages receivable -
     (including $86,466 and $934,984
      from related parties)                                                                    106,895              954,066
   Collection of senior secured note
      receivable - BRT Realty Trust - related party                                                  -              528,575
   Sale of U.S. Government
     obligations and securities, net                                                                 -              569,598
    Investment by minority interest in subsidiary                                                    -              167,980
   Payments to minority interest by subsidiary                                                (396,333)             (30,757)
   Other                                                                                        54,332               (2,248)

           Net cash provided by (used in) investing activities                               1,280,266           (9,255,099)
                                                                                             ---------           ---------- 

Cash flows from financing activities:
   Proceeds from mortgages payable                                                           1,600,000            7,125,000
   Repayment of mortgages payable                                                           (2,163,398)             (76,955)
   Repayments on note payable-bank                                                          (1,900,000)                   -
   Payment of financing costs                                                                  (89,088)            (204,269)
   Exercise of stock options                                                                   232,688              205,312
   Cash distributions - common stock                                                        (1,345,163)          (1,288,008)
   Cash distributions - preferred stock                                                       (970,531)            (970,531)
   Issuance of shares through
     dividend reinvestment plan                                                                572,946              238,511
                                                                                               -------              -------

           Net cash provided by (used in) financing activities                              (4,062,546)           5,029,060
                                                                                            ----------            ---------

           Net (decrease) increase in cash
               and cash equivalents                                                           (634,701)          (1,475,259)

Cash and cash equivalents at beginning of period                                             2,478,580             3,844,409
                                                                                             ---------             ---------

Cash and cash equivalents at end of period                                                  $1,843,879            $2,369,150
                                                                                            ==========            ==========

Supplemental disclosures of cash flow information:
   Cash paid during the period for interest expense                                        $ 1,272,646            $  549,524
   Cash paid during the period for income taxes                                                 17,035                59,444

Supplemental schedule of noncash
   investing and financing activities:
   Accretion on preferred stock                                                                116,958               115,563

             See accompanying notes to consolidated financial statements.
</TABLE>
                                       F-25
<PAGE>
                     One Liberty Properties, Inc. and Subsidiaries
                       Notes to Consolidated Financial Statements

Note 1 - Basis of Preparation

     The accompanying interim unaudited  consolidated financial statements as of
September  30, 1997 and for the nine and three months ended  September  30, 1997
and 1996 reflect all normal,  recurring adjustments which are, in the opinion of
management,  necessary for a fair  presentation  of the results for such interim
periods. The results of operations for the nine and three months ended September
30, 1997 are not  necessarily  indicative of the results for the full year.

     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 5). 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"

     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.

     These  statements  should  be read in  conjunction  with  the  consolidated
financial  statements  and  related  notes which are  included in the  Company's
Annual Report on Form 10-K for the year ended December 31, 1996.

Note 2 - Per Share Data

     Primary  earnings per common share data is based upon the weighted  average
number of common shares and assumed  equivalent  shares  outstanding  during the
period, after giving effect to dividends and accretion relating to the Company's
preferred stock. The preferred stock is not considered a common stock equivalent
for  the  purposes  of  computing  earnings  per  share  because  their  assumed
conversion is anti-dilutive.  The assumed exercise of outstanding stock options,
using the treasury  stock  method,  is not  materially  dilutive for the primary
earnings per common share computation for the nine and three month periods ended
September 30, 1997 and 1996.

     Fully  diluted  earnings  per common  share are based on an increase in the
number of common  shares  that would be  outstanding  assuming  the  exercise of
common share  options.  Since fully  diluted  earnings per share amounts are not
materially dilutive, such amounts are not presented.

                                        F-26


<PAGE>

                 One Liberty Properties, Inc. and Subsidiaries
                  Notes to Consolidated Financial Statements
                                 (Continued)

Note 2 - Per Share Data (Continued)

     In  February,   1997,  the  Financial  Accounting  Standards  Board  issued
Statement  No.  128,  Earnings  per Share,  which is  required  to be adopted on
December  31,  1997.  At that time,  the Company  will be required to change the
method  currently  used to compute  earnings  per share and to restate all prior
periods.  Under the new requirements for calculating primary earnings per share,
the dilutive  effect of stock options will be excluded.  The impact of Statement
128 on the  calculation  of primary and fully diluted  earnings per share is not
expected to be material.

Note 3 - Preferred and Common Stock Dividend Distributions

     On  August  25,  1997  the  Board  of  Directors  declared  quarterly  cash
distributions  of $.30 and $.40 per share on the Company's  common and preferred
stock,  respectively,  payable on October 1, 1997 to  stockholders  of record on
September 17, 1997.

Note 4 - Stock Options

     Options to purchase a total of 25,500 shares of the Company's  common stock
at $9.125 per share were  exercised in September and June 1997.  The options had
been granted under the 1989 Stock Option Plan.

Note 5 - Sale of Real Estate

     On August 5, 1997,  the property  owned by a limited  liability  company in
which the Company is a  significant  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.

Note 6 - Financial Accounting Standards Board Statement No. 131

     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.
                                    F-27
<PAGE>


                                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                              $10,000
            Printing                                      10,000
            Listing Fee -                                  7,500
            American Stock Exchange                       10,000
            Agents Fees                                    5,000
            Registration Fees                              6,590
            Miscellaneous                                    910
                                                          ------
            Total Expenses                               $50,000

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:

<TABLE>
<CAPTION>

                                                            PRICE                   TOTAL
                     DATE OF            NUMBER               PER                   PURCHASE
    NAME              SALE            OF SHARES             SHARE                   PRICE
    ----              ----            ---------             -----                   -----
<S>                 <C>                 <C>                  <C>                 <C>

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




            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, 1996 and 1995
          
            Consolidated Statements of Income for the
             three years ended December 31, 1996
        
            Consolidated Statements of
             Stockholders' Equity for the three years ended
             December 31, 1996
      
            Consolidated Statements of
             Cash Flows for the three years ended
             December 31, 1996
    
            Notes to Consolidated Financial Statements

            Statements (Unaudited)
             Consolidated Balance Sheets -
             September 30,  1997
             and December 31, 1996

            Consolidated Statements of Income for the
             three and nine months ended September 30, 1997
             and 1996

            Consolidated  Statements of Stockholders'  Equity for the nine month
             period ended  September 30, 1997 and the year ended December 31,
             1996

            Consolidated Statements of Cash Flows
             for the nine months ended
             September 30, 1997 and 1996

            Notes to Consolidated Financial -
             September 30, 1997

            Schedules

            Schedule III - Consolidated Real Estate
             and Accumulated Depreciation -
             December 31, 1996 (Audited)

            Schedule IV - Mortgage Loans on Real Estate -
             December 31, 1996 (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 to be filed by Amendment.

     8.1         Opinion regarding tax matters to be filed by Amendment.

     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 and incorporated 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        Subscription Form for Exercise of Rights (to be filed by Amendment).

21.1        Subsidiaries of registrant (to be filed by Amendment).

23.1        Consent of Ernst & Young LLP

     23.2  Consent of Brinberg  and Lundy 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.



<PAGE>


<TABLE>
                    ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
<CAPTION>
          Schedule III - Consolidated Real Estate and Accumulated Depreciation

                                    December 31, 1996


                                                                                 Gross Amount at Which Carried At                  
                                 Initial Cost to Company                              December 31, 1996                            
                                                                                                                                   
                                                                                                                                   
                                                                                                                      
                          Encumbrances      Land       Buildings      Land         Buildings         Total            
Free Standing
Retail Locations:
<S>                     <C>            <C>           <C>           <C>             <C>            <C>                          
Ft. Myers, FL           $3,250,000     $1,013,915    $4,055,659    $1,013,915      $4,055,659     $5,069,574          

Denver, CO               2,706,872        811,896     3,247,582       811,896       3,247,582      4,059,478          

Atlanta, GA              2,392,916        802,721     3,210,886       802,721       3,210,886      4,013,607          

Lewisville, TX (b)               -        685,737     2,742,946       685,737       2,742,946      3,428,683          

Miscellaneous            2,380,009      5,437,357    12,720,127     5,192,678      12,305,806     17,498,484          


Apartment Building:

New York, NY             4,122,874      1,109,836     4,439,346     1,109,836       4,439,346      5,549,182         


Office/Flex:

Hauppauge, NY            1,994,250        671,582     2,697,646       671,582       2,697,646      3,369,228        

Land Under
Improvements:

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

Industrial:

Miami, FL                        -              -       995,446             -         995,446        995,446        
                        ----------     ----------    ----------    ----------      ----------     ----------                   
                       $16,846,921    $11,285,269   $34,109,638   $11,040,590     $33,695,317    $44,735,907       
                       ===========    ===========   ===========   ===========     ===========    ===========       






                                                                           Life on Which
                                                                          Depreciation
                                                                           Latest Income
                                                                            Statement
                        Accumulated      Date Of           Date             Computed 
                        Depreciation    Construction      Acquired           (Years) 
Free Standing                                                                                            
Retail Locations:                                                                                        
                         <C>               <C>         <C>                      <C>   
Ft. Myers, FL              $12,674         1996        November 7, 1996         40    
                                                                                      
Denver, CO                  57,509         1995        April 9, 1996            40    
                                                                                      
Atlanta, GA                 30,102         1994        August 14, 1996          40    
                                                                                      
Lewisville, TX (b)          14,286         1996        October 11, 1996         40    
                                                                                      
Miscellaneous            1,242,303         Various     Various                        
                                                                                      
                                                                                      
Apartment Building:                                                                   
                                                                                      
New York, NY               410,304         1910        June 14, 1994            27.5      
                                                                                      
                                                                                      
Office/Flex:                                                                          
                                                                                      
Hauppauge, NY               30,781         1982        July 16, 1996            40        
                                                                                      
Land Under                                                                            
Improvements:                                                                         
                                                                                      
Miscellaneous                    -         Various     Various                  -         
                                                                                      
Industrial:                                                                           
                                                                                      
Miami, FL                   48,735         1967        January 19, 1995         40        
                         --------- 
                        $1,846,694                                                    
                        ==========                                                    
</TABLE>

<PAGE>

<TABLE>
            ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
<CAPTION>
                NOTES TO SCHEDULE III - CONSOLIDATED REAL ESTATE
                          AND ACCUMULATED DEPRECIATION

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

                                           Year Ended December 31,
                                      1996          1995           1994

  Investment in real estate:
  <S>                             <C>           <C>             <C>
  Balance, beginning of year      $ 25,454,336  $ 11,750,268    $ 6,201,086

  Addition - land and buildings     19,940,571    13,704,068      5,549,182
                                 
  Less valuation allowance (d)        (659,000)            -              -
                                   -----------    ----------     ----------  
  Balance, end of year            $ 44,735,907  $ 25,454,336    $11,750,268
                                  ============  ============    ===========
                              

  Accumulated depreciation:

  Balance, beginning of year      $  1,200,571  $    753,734    $     573,177

  Addition - depreciation              646,123       446,837          180,557
                                       -------       -------          -------

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

</TABLE>


     (b) In January 1997,  the Company  closed on the financing on this property
in the amount of $1,600,000.

     (c) The aggregate cost of the properties is the same for federal income tax
purposes.

     (d) During the year ended  December 31, 1996,  the Company took a provision
for valuation  adjustment of real estate  totaling  $659,000.  See Note 5 to the
consolidated financial statements for other information.



<PAGE>

<TABLE>

                     ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
<CAPTION>   
                   Schedule IV - Mortgage Loans on Real Estate
                                    December 31, 1996



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

First mortgage loans:

<S>                                <C>        <C>           <C>        <C>                               <C>             <C>
Land and building/retail           1          9.75%         Month to   $3,550 monthly allocated to       $263,798        $263,798
Bad Axe, MI                                                 Month      interest and principal.

Land and building/office           1         14.5%(b)       Feb-05     $79,318 monthly allocated        8,387,263 (c)   5,732,445
New York, NY                                                           to 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        52,790          52,790
                                   -                                                                      ------          ------
Seattle, WA                                                            interest and principal, self-
                                                                       liquidates by maturity
        Total                      3                                                                  $8,703,851      $6,049,033
                                   =                                                                  ==========      ==========
                                                                                                                                  
</TABLE>


<PAGE>

<TABLE>
                    ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
<CAPTION>
                     Schedule IV - Mortgage Loans on Real Estate
                                   December 31, 1996

  Notes to the Schedule:

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

                                                1996                 1995
<S>                                         <C>                  <C>                                              
Balance at beginning of year                $ 7,036,141          $ 13,988,031

       Additions:

       New mortgage loan (d)                          -                67,498

       Amortization of discount                 327,600               319,500

       Deductions:

       Cancellation of mortgage receivable
       from Gould Investors L.P. (e)                  -              6,850,000

       Collections of principal               1,314,708                488,888
                                              ---------                -------

                                            $ 6,049,033            $ 7,036,141
                                            ===========            ===========

     (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
$2,654,818. Mortgage was pledged as collateral to line of credit.

     (d) Acquired mortgage when Company acquired fee title to the land. See Note
3 to consolidated financial statements for other information.

     (e)  Mortgage  was  cancelled  when the Company  acquired  fee title to the
properties.   See  Note  3  to  consolidated   financial  statements  for  other
information.
</TABLE>


<PAGE>


                              SIGNATURES

            Pursuant to the  requirements  of the  Securities  Act of 1933,  the
Registrant  certifies that it has duly caused this 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 9th day of  February,
1998.

                           ONE LIBERTY PROPERTIES, INC.
                           Registrant



                           S/Matthew Gould
                           Matthew Gould, President


                           POWER OF ATTORNEY

            KNOW ALL MEN BY THESE  PRESENTS,  that each person  whose  signature
appears  below  constitutes  and  appoints  Matthew  Gould  his true and  lawful
attorney-in-fact  and agent, with full power of substitution and resubstitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and all amendments  (including  post-effective  amendments) to this Registration
Statement,  and to file the same, with all exhibits thereof, and other documents
in connection therewith,  with the Securities and Exchange Commission,  granting
unto said Attorney-in-fact and agent, full power and authority to do and perform
each and every act and thing  requisite or necessary to be done on and about the
premises,  as fully and to all extents  and  purposes as he might or could do in
person, hereby ratifying and confirming all that said attorney-in-fact and agent
or his substitute or  substitutes  may lawfully do or cause to be done by virtue
hereof.

                  Pursuant to the  requirements  of the  Securities Act of 1933,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and on the dates indicated.


<PAGE>


Directors, Principal Executive Officers and Principal Financial Officers:


     Signature                   Title                           Date

S/Fredric H. Gould         Chairman of the Board of        February 9, 1998
- ------------------
Fredric H. Gould           Directors



S/Matthew Gould            President and Chief             February 9, 1998
- ------------------
Matthew Gould              Executive Officer



S/Charles Biederman        Director                        February 9, 1998
- -------------------     
Charles Biederman



S/Joseph A. Amato          Director                        February 9, 1998
- -----------------
Joseph A. Amato


- -----------------          Director                        February 9, 1998
Marshall Rose


S/Arthur Hurand            Director                        February 9, 1998
- ---------------        
Arthur Hurand


S/David W. Kalish         Vice President and Chief         February 9, 1998
- -----------------
David W. Kalish           Financial Officer


<PAGE>



                           CONSENT OF INDEPENDENT AUDITORS


     We consent to the reference to our firm under the caption  "Experts" and to
the use of our report dated  February 26, 1997,  in the  Registration  Statement
(Form S-11 No. pending) and related Prospectus of One Liberty  Properties,  Inc.
for the registration of 1,574,894 shares of its common stock.


New York, New York
February 6, 1998



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