ONE LIBERTY PROPERTIES INC
10-K, 1999-03-25
REAL ESTATE INVESTMENT TRUSTS
Previous: GALILEO CORP, 11-K, 1999-03-25
Next: PNC BANK CORP, 10-K, 1999-03-25




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
                  FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO
         SECTIONS 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934

               [ X] Annual Report Pursuant to Section l3 or l5(d)
                     of the Securities Exchange Act of l934

                   For the fiscal year ended December 31, 1998

              [ ] Transition Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

                         Commission File Number 0-11083

                          ONE LIBERTY PROPERTIES, INC.
                          ----------------------------

             (Exact name of registrant as specified in its charter)

          MARYLAND                                         13-3147497
          --------                                         ----------
          (State or other jurisdiction of            (I.R.S. Employer
           incorporation or organization)       Identification Number)

                 60 Cutter Mill Road, Great Neck, New York     11021
                 -----------------------------------------     -----

               (Address of principal executive offices)      (Zip Code)

        Registrant's telephone number, including area code: (5l6)466-3l00
        -----------------------------------------------------------------

        Securities registered pursuant to Section l2(b) of the Act:

                                                    Name of each exchange
         Title of each class                        on which registered
         -------------------                        -------------------

         Common Stock, par value $1.00             American Stock Exchange


         $16.50 Cumulative Convertible
         Preferred Stock, par value $1.00          American Stock Exchange

         Securities registered pursuant to Section l2(g) of the Act:

                                      NONE

Indicate by check mark whether the registrant (l) has filed all reports required
to be filed by Section l3 or l5(d) of the Securities Exchange Act of l934 during
the  preceding l2 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                            Yes   X        No
                                ----          ----      

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

As of March 2, 1999 the aggregate market value of all voting stock (Common Stock
and Preferred Stock) held by  non-affiliates of the Registrant was approximately
$27,818,000.

As of March 2, 1999, the Registrant had 2,946,806 shares of Common  Stock and
806,376  shares of $16.50  Cumulative  Convertible Preferred Stock outstanding.


<PAGE>



                     DOCUMENTS INCORPORATED BY REFERENCE

 The proxy  statement  for the  Registrant's  Annual  Meeting  of  Stockholders,
scheduled  for June 9, 1999,  will be filed  with the  Securities  and  Exchange
Commission within 120 days after the end of the Registrant's fiscal year covered
by this Form 10-K. The information  required by Part III (Item  10-Directors and
Executive Officers of the Registrant, Item 11 -Executive Compensation, Item 12 -
Security  Ownership of Certain  Beneficial Owners and Management,  and Item 13 -
Certain   Relationships  and  Related  Transactions)  will  be  incorporated  by
reference  from the  definitive  proxy  statement to be filed by the  Registrant
pursuant to Regulation 14A under the Securities Exchange Act of 1934.


<PAGE>


                                    PART I

Item 1. Business
        --------
General
- -------
              One  Liberty   Properties,   Inc.   (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  commercial real property (such as
a  multi-family  apartment  building,  office  building or industrial  building)
leased under a long-term lease to an occupant or operator. Under the typical net
lease and long-term  lease,  rental and other  payments to be made by the lessee
are payable without diminution.  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,  but it is not unusual
for the lessor to be responsible for structural items,  foundation and slab, and
roof  repair  and/or  replacement.  Tenant  is also  generally  responsible  for
casualty,  rent loss and  liability  insurance.  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.

              At December 31, 1998 the Company  owned fee title to 39 properties
and a "sandwich" lease position with respect to one property.  The 40 properties
are located in 14 states.  Since  December 31, 1998 and through  March 22, 1999,
the Company has acquired fee title to four additional properties. Twenty-five of
the 44 properties are net-leased to various  retail  operators.  Thirteen of the
properties  are  operated  as  service  stations,  containing  gasoline  pumping
islands,  a service area and a convenience store. All thirteen "service station"
properties are  net-leased to a subsidiary of a major oil company.  Three of the
properties are improved with industrial buildings,  two of which are operated as
frozen food  warehouses.  Two  properties  currently  owned by the Company are a
residential    apartment    building    leased   to   an    operator    and   an
industrial/office/training  site  leased to a local  government  agency on a net
basis. One property owned by the Company is currently vacant.

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,  with primary  emphasis on  properties  improved with a free standing
building and net-leased on a long term basis to retail operation.  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 (and has been for  approximately  five years) to invest
in improved,  commercial  real estate under long-term net lease. In prior years,
the Company acquired  mortgages  receivable for investment.  In 1998 the Company
received  a payoff in full of a mortgage  receivable  previously  acquired  at a
discount.  The payoff  resulted  in the  receipt by the  Company of  $7,582,163,
including  amortization  of discount of $2,080,918  and $5,501,402 of principal.
The Company has no present  plans to invest in  mortgage  loans  secured by real
estate.  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 pursues 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.
Although the Company acquires  properties for long-term  investment and does not
engage in the  turnover of  investments,  the Company may  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  advantageous.  The Company may
take a purchase  money  mortgage 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,  to pay down amounts due under loan  agreements  (excluding  real estate
mortgage loans), if any, and 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 has in
the past and intends in the future to borrow  money,  on a secured and unsecured
basis. The proceeds of any borrowings are used for property acquisitions and for
working capital purposes.

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

         From time to time, the Company  invests in shares of other REIT's.  The
Company  may  invest 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.
Investments by the Company in shares of another entity are made in such a way so
that  the  Company  will not be  treated  as an  investment  company  under  the
Investment  Company Act of 1940. The Company has not in the past invested in the
securities of another entity for the purpose of exercising  control,  and it has
no present plans to invest in the securities of another entity for such purpose.
However,  subject to Board of Director approval, the Company, in the future, may
acquire  shares of another  entity with a view to gaining  control.  The Company
does not intend to underwrite the securities of other issuers.

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 were used to provide the Company
with funds to acquire properties. The Credit Agreement matured February 28, 1999
with a right on the part of the  Company to extend the  Credit  Agreement  until
February 29, 2000.  Because of the Company's  strong cash  position,  it did not
exercise  its right to extend  the Credit  Agreement  and  therefore  the Credit
Agreement  terminated  on  February  28,  1999.  The  Company  is  currently  in
negotiations  to obtain a new credit line, but there can be no assurance that it
will  successfully  obtain a new  line or if  obtained,  that  the  availability
thereunder or the terms thereof will be favorable.

             Total availability  under the Credit Agreement was $9,000,000.  The
Company paid interest under the Credit  Agreement at the rate of prime plus 1/2%
on funds  borrowed on an interest  only basis plus a 1/4%  servicing  fee on the
outstanding balance.




<PAGE>


                      Executive Officers of the Company

         The  following  sets forth  information  with respect to the  executive
officers of the Company:

 NAME                      AGE      POSITION WITH THE COMPANY
 ----                      ---      -------------------------

Fredric H. Gould            63       Chairman of the Board

Matthew Gould               39       President and Chief Executive Officer

Simeon Brinberg             65       Vice President

David W. Kalish             52       Vice President and Chief Financial Officer

Israel Rosenzweig           51       Senior Vice President

Jeffrey Gould               34       Vice President

Mark H. Lundy               37       Secretary

Seth D. Kobay               44       Vice President and Treasurer

Karen Dunleavy              40       Vice President, Financial


Each of the above  listed  executive  officers  will hold office  until the next
annual  meeting of the Board of Directors,  scheduled for June 9, 1999, or until
their respective successors are elected and shall qualify. The information below
sets forth the business  experience  of the officers of the Company for at least
the past five years.

     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. and of East Group Properties, 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 Senior Vice
President,  Finance 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.

     Israel Rosenzweig.  Mr. Rosenzweig has been President of BRT Funding Corp.,
a wholly  owned  subsidiary  of BRT Realty  Trust since  April,  1998 and a Vice
President of BRT Realty  Trust since March 1998.  From May 1987 to March 1998 he
was  employed  as a Vice  President  of the  managing  general  partner of Gould
Investors  L.P.  and  from  November  1994 to April  1997 he was a  Senior  Vice
President  and  Chief  Lending  Officer  of  Bankers  Federal  Savings  and Loan
Association.  For more  than  five  years  prior to March  1995,  he  served  as
President of BRT Realty Trust.  He continues to serve as a Vice President of the
managing general partner of Gould Investors L.P. Mr. Rosenzweig is a director of
NAUTICA Enterprises, Inc.

     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.

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

General
- -------
The  Company,  at December  31,  1998,  owned fee title to 39  properties  and a
"sandwich" lease position with respect to one property. Since December 31, 1998,
through  March 22, 1999,  the Company has acquired fee title to four  additional
properties.  The 44  properties  are  located  in 14 states.  The 44  properties
referred to are herein  collectively  called the "Properties" and individually a
"Property".

         Twenty-five  of the  forty-four  properties  owned by the  Company  are
net-leased to various retail operators under long term leases. Each location has
adequate  parking for the building  constructed on the site.  Most of the retail
tenants  operate on a  national  basis and  include,  among  others,  The Kroger
Company,  Barnes & Noble  Superstores,  Inc.,  Just For  Feet,  Inc.,  Hollywood
Entertainment,  Inc.,  Payless  Store Source,  Inc.,  Office Max, Inc. and Petco
Animal Supplies,  Inc. Thirteen of the properties are service stations leased to
Total Petroleum Inc. Each service station contains  gasoline pumping islands,  a
service area and a convenience  store.  Three of the  properties  are industrial
buildings,  two  of  which  are  used  as  frozen  food  warehouses.  One of the
properties is a residential  apartment building  containing 126 rental units and
six retail stores,  and one property is an  industrial/office/training  building
leased to a local government  agency.  One building was vacated by the tenant at
the  expiration  of its lease and is currently  vacant.  Occupancy  rate for the
properties has been in excess of 95% for fiscal years 1998, 1997, 1996, 1995 and
1994. The current occupancy rate is approximately 99%.

         It is the policy of the Company to obtain  mortgages  on  substantially
all properties acquired by it. The mortgage financing is consummated at the time
of  acquisition  of  a  property  or  committed  for  prior  to  or  soon  after
acquisition.  By obtaining mortgage  commitments at or about the time a property
is acquired,  the Company can determine at or about the time of acquisition  the
return  which will be realized by the Company  from  ownership  of the  property
during  the  term (or a  significant  portion  of the  term)  of the  lease.  On
occasion, the Company acquires a property subject to a mortgage or elects not to
obtain mortgage financing on a specific property.

         At December 31, 1998, the Company had placed  mortgages on 12 of the 40
properties  it owned as of that date.  At  December  31,  1998,  the Company had
$29,422,491 principal amount of mortgages outstanding, bearing interest at rates
ranging from 6.9% to 9.1%.  All  mortgages  contain  prepayment  penalties.  The
following table sets forth  scheduled  principal  mortgage  payments due for the
properties  owned as of  December  31,  1998  (assuming  no  payment  is made on
principal on any outstanding mortgage in advance of its due date):

                                            PRINCIPAL PAYMENTS DUE
            YEAR                               IN YEAR INDICATED
            ----                               -----------------
 
            1999                                   $  410,795
            2000                                    1,353,590
            2001                                      483,351
            2002                                    1,809,043
            2003                                    9,177,799
            2004 and thereafter                    16,187,913




<PAGE>




Significant Properties
- ----------------------
             As of  December  31,  1998,  none of the  Properties  owned  by the
Company 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.  If the Properties  leased by Total  Petroleum,  Inc.
(thirteen  separate  properties)  are  considered  as one  Property  then  Total
Petroleum  accounted  for more than 10% of the Company's  aggregate  revenues in
1998. The following sets forth the  information  concerning the Total  Petroleum
leases.

Description of Total Petroleum 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  options can only be  exercised on an all or none basis.
The Total Petroleum  Leases contain cross default  provisions which provide 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 $939,830  through May 14, 1999,  increasing
by 3% each May 15th throughout the term of the lease. The leases are net leases,
which requires Total  Petroleum to pay all real estate taxes,  assessments,  and
all utility charges.

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

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

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

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

             Option to Purchase  Total  Petroleum  has been granted an option to
             ------------------
purchase  each  location  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.

             Right of First Offer Total  Petroleum  has been  granted a right of
             --------------------
first offer to purchase  each  location,  which may be exercised if, at any time
during the term of the lease, the Company (or its successor) desires to sell the
Property to an unrelated  party other than an  unrelated  party which is engaged
in, or plans to engage in, the  business  of selling  petroleum  products.  Such
purchase  would  be on the same  term and  conditions  as those  offered  by the
Company.

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




<PAGE>


Leases
- ------

             The  Company's  policy is to enter into  long-term  leases with its
tenants, and the leases generally afford the tenant one or more renewal options.
All leases are net leases,  under  which the  lessee,  in addition to its rental
obligation, is responsible for all charges attributable to the property, such as
real estate taxes, assessments, water and sewer rents and charges. The lessee is
also generally  responsible for maintaining the property,  including maintenance
and repair and for restoration following a casualty or partial condemnation.  It
is not  unusual  for the  Company  to be  responsible  for  structural  repairs,
including foundation and slab, and for roof repair or replacement.

             The following table sets forth scheduled lease  expirations for all
leases for the Properties as of December 31, 1998.

<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>

1999                    2                6,125         $  46,677         0.65%
2000                    1               38,448           149,947         2.10%
2001                    4               12,363           197,309         2.76%
2002                    2               69,060           871,600        12.20%
2003                    1                3,062            61,240         0.86%
2004                    1               55,370            42,000         0.59%
2005                    0                    -                 -            -
2006                    1               72,897           359,640         5.04%
2007                    1               12,000           204,000         2.86%
2008                    0                    -                 -            -
2009 and thereafter     26             938,155         5,209,223        72.94%
                        --             -------         ---------        ------ 
                        39 (3)       1,207,480        $7,141,636          100%
                        ==           =========        ==========          === 
</TABLE>


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

             (2)  Reflects  monthly  base rent  provided for under terms of each
expiring  lease as in effect on December 31, 1998  multiplied by 12 and does not
take into account any contractual rent escalations.

             (3) The Company's one vacant  property is not included in the above
table.


<PAGE>



Competition
- -----------

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

Environmental Matters
- ---------------------

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

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

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

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

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

        In 1991, when the Company entered into lease  agreements  relating to 13
Total Petroleum Properties, the Company deposited $2,000,000 with an independent
escrow agent,  to cover  remediation  costs relating to  environmental  problems
discovered at certain of the Total Petroleum  Properties.  The agreement between
the Company and Total  Petroleum  limits the Company's  maximum cost to $350,000
per location,  with any excess cost being the responsibility of Total Petroleum.
There are currently two locations which require additional  remediation efforts.
These two locations have a total of $20,000 remaining to be expended towards the
$350,000 maximum. Accordingly, the approximate $793,000 still held by the escrow
agent is adequate to cover the additional  environmental costs and a significant
portion is expected to be returned to the Company.


<PAGE>



Regulations and Insurance
- -------------------------

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

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

        Insurance.  Under  substantially  all leases,  the Company's tenants are
        ---------
responsible for maintaining and paying for adequate  insurance on the Properties
leased by them,  including all risk insurance for the full  replacement cost and
liability  insurance.  The Company  monitors  compliance by its tenants with the
obligation to insure the  Properties.  The Company  believes the  Properties are
covered by adequate fire, flood, property, and liability insurance.

Item 3.  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.

Item 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------
         There were no matters  submitted to a vote of security  holders  during
the fourth quarter of the fiscal year covered by this Form 10-K.




<PAGE>



                                     Part II

Item 5. Market for the Registrant's Common Equity and Related Stockholder
        -----------------------------------------------------------------
        Matters
        -------
        The  following  table  sets forth the high and low prices for the Common
Stock and the $16.50  Cumulative  Convertible  Preferred Stock of the Company as
reported by the American  Stock  Exchange  and the per share cash  distributions
paid by the Company on the Common Stock and Preferred  Stock during each quarter
of the years ended December 31, 1997 and 1998.

                         COMMON STOCK                 PREFERRED STOCK
                         ------------                 ---------------
                                DISTRIBUTIONS                 DISTRIBUTIONS
1997             HIGH     LOW     PER SHARE      HIGH    LOW    PER SHARE    
- ----             ----     ---     ---------      ----    ---    ---------    

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

1998
- ----

First Quarter   14-3/4   13-5/8     $.30        17-3/4  16-5/8      $.40
Second Quarter  14-5/8   12-3/4     $.30        17-3/4  16-7/16     $.40
Third Quarter   14       11-7/8     $.30        17-1/8  16-5/16     $.40
Fourth Quarter  13-1/8   12-1/4     $.30*       17      16-3/8      $.40*


*A cash distribution of $.30 and $.40 was paid on the Common Stock and Preferred
Stock, respectively, on January 5 ,1998 and January 5, 1999. These distributions
are reported as being paid in the fourth quarter of the prior year.

         The  Common  Stock  and  Preferred  Stock of the  Company  trade on the
American Stock Exchange,  under the symbols OLP and OLP Pr, respectively.  As of
March 2, 1999 there were 483 common and 172 preferred stockholders of record and
the Company estimates that at such date there were approximately 1,800 and 1,500
beneficial owners of the Company's Common and Preferred Stock, respectively.


<PAGE>


Item 6. 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, 1998, 1997, 1996, 1995 and 1994.

<TABLE>
<CAPTION>


                                                            YEAR ENDED DECEMBER 31,
                                                            -----------------------
INCOME STATEMENT DATA                1998            1997               1996               1995             1994
- ---------------------                ----            ----               ----               ----             ----
<S>                              <C>             <C>                 <C>                <C>             <C>    

- -Revenues                        $10,132,694     $6,284,809          $5,511,556         $4,890,962      $4,041,378
- -Gain on Sale
 of Real Estate                    1,132,479        599,251                  --                 --              --
- -Provision for
 Valuation
 Adjustment                         (156,832)            --            (659,000)                --              --
- -Net Income                        6,418,398      2,984,192           2,173,952          3,096,302       2,861,137
 Calculation of
 Net Income
 Applicable to
 Common
 Stockholders:
- -Net Income                        6,418,398      2,984,192           2,173,952          3,096,302       2,861,137
- -Less: Dividends
  and Accretion
  on Preferred
  Stock                            1,452,102      1,450,220           1,448,359          1,446,519       1,444,703
- -Net Income
 Applicable
 to Common
 Stockholders                     $4,966,296     $1,533,972            $725,593         $1,649,783      $1,416,434
- -Weighted Average
 Number of Common
 Shares
 Outstanding
  - Basic                          2,297,268      1,522,967           1,447,413          1,409,371       1,356,989
  - Diluted                        2,297,978      1,529,203           1,459,198          1,423,361       1,365,143
- -Net Income Per
 Common Share: (Note a)
   -Basic                              $2.16          $1.01                $.50              $1.17           $1.04
   -Diluted                            $2.16          $1.00                $.50              $1.16           $1.04
- -Cash Distributions
 Per Share of:
  -Common Stock                        $1.20          $1.20               $1.20              $1.03           $ .86
  -Preferred Stock                     $1.60          $1.60               $1.60              $1.60           $1.60

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

</TABLE>

<PAGE>

<TABLE>
<CAPTION>


                                                                  DECEMBER 31,
                                                                  ------------
STATEMENT DATA                       1998                1997               1996              1995                 1994
- --------------                       ----                ----               ----              ----                 ----
<S>                              <C>                  <C>                <C>               <C>                  <C>    

Balance Sheet Data
- ------------------
- -Total Real
 Estate
 Investments, Net                $59,830,936          $48,316,984        $42,889,213       $24,253,765          $10,996,534
- -Investments in
 US Government
 Obligations and
 Securities                               --                   --                 --         1,274,747            3,972,256
- -Mortgages and
 Note Receivables                    228,383            5,943,450          6,049,033         7,564,716           16,096,224
- -Total Assets                     82,677,900           57,647,555         52,522,988        38,040,246           37,652,773
- -Total Liabilities                30,960,273           26,336,680         21,987,633         7,532,267            7,680,937
- -Redeemable
 Convertible
 Preferred Stock                  13,225,418           13,106,970         12,950,792        12,796,475           12,643,998
- -Total Stock-
 holders' Equity                  38,494,586           18,203,905         17,442,841        17,711,504           17,327,838

</TABLE>

<PAGE>


Item 7.  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 and cash
equivalents  ($19,089,625  at December 31, 1998),  cash generated from operating
activities,  and funds  obtainable  from  mortgages to be secured by real estate
investments.  In February 1999, a revolving  credit facility entered into by the
Company,  which  provided  for a facility  of  $9,000,000,  matured  and was not
renewed by the Company.  The Company is currently  engaged in negotiations for a
new credit  facility but there can be no assurance  that a new facility  will be
obtained or if  obtained  that the amount of  availability  or the terms will be
favorable.

             On June 22, 1998, the Company sold 1,331,733 shares of Common Stock
at $13.25 per share in a rights offering to its  shareholders.  The net proceeds
of approximately  $17,470,000  (after expenses) was used to repay the $6,985,000
outstanding  under the revolving  credit  facility and the balance is being used
for the acquisition of additional properties.

             The  terms of the  Preferred  Stock  of the  Company  affords  each
preferred holder the right 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. The Company will fund any cash required in connection with the exercise of
the put  option  from  funds  from  operations,  cash  generated  from  mortgage
financing and cash on hand; and if necessary, the Company will borrow funds on a
secured  or  unsecured  basis for such  purpose.  Although  no  commitments  for
financing has been  obtained,  management  believes that such  financing will be
available on competitive terms, if required, including the likelihood that a new
credit facility will be completed by that date.

             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
obtainable  from  mortgage  financing,  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. At  December  31,  1998,  there are two
locations which require additional remediation efforts. These two locations have
a total of approximately  $20,000  remaining to be expended towards the $350,000
maximum. Accordingly, the approximate $793,000 still held by the escrow agent is
adequate to cover the additional  environmental  costs and a significant portion
is expected to be returned to the Company.

             Management  believes  there  will  be no  effect  on the  Company's
liquidity  relating  to the year 2000  issue  because  during  1997 the  Company
acquired computer  hardware and software to handle the Company's  accounting and
real estate management.  The computer software is capable of handling all issues
relating to the year 2000.  In  addition,  the  Company's  business  will not be
adversely  affected in any  material way if its  suppliers or lessees  encounter
year 2000 problems.


<PAGE>



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

Comparison of Years Ended December 31, 1998 and 1997
- ----------------------------------------------------

Rental income  increased by $1,744,947 to $7,086,438 for the year ended December
31, 1998 as compared to the year ended  December 31, 1997,  resulting  primarily
from the  acquisition  of four  properties  in 1998 and two  properties in 1997,
offset in part by the sale of a property during 1997.

On  September  16,  1998,  the  Company  received a payoff in full of a mortgage
receivable,  which had  previously  been  acquired  at a  discount.  Included in
interest from related party for the year ended  December 31, 1998 is $2,080,918,
which represents the unamortized balance on the discount.

Interest and other income increased by $275,203 to $385,942,  due to an increase
in cash and cash  equivalents  available for investment.  Such  investments were
made primarily  from the investment of the net proceeds  realized by the Company
from the sale of common shares through a rights  offering (which was consummated
in June, 1998) and from the approximate $7,600,000 the Company received from the
payoff of a mortgage receivable in September 1998.

An increase in depreciation and  amortization  expense of $354,530 to $1,377,875
results primarily from  depreciation on six properties  acquired during 1998 and
1997, offset in part by the sale of one property during 1997.

The increase in interest-mortgages payable to $2,074,760 in 1998 from $1,517,126
in 1997 is due to mortgages  placed on four of the  properties  acquired  during
1998 and 1997, offset in part by the sale of one property during 1997.

Interest-bank  note payable amounted to $257,913 for the year ended December 31,
1998,  as compared to $210,305 for the year ended  December 31, 1997,  resulting
from borrowings under the Credit  Agreement.  Borrowings were made to facilitate
property  acquisitions.  The $6,985,000 outstanding note balance was repaid June
22, 1998 with a portion of the proceeds realized by the Company from the sale of
common shares through the rights offering.

General and  administrative  expenses  increased  by $49,119 to $678,539 for the
year ended  December 31, 1998.  These  increases  were due to a  combination  of
factors as the Company's level of activities increased.

At December 31, 1998 the Company owns three  properties which had been leased to
a retail  chain of stores.  Since the  expiration  of the initial  term of these
leases on December 31, 1996, two of these stores have been relet and one remains
vacant.  The  Company  has  determined  that the  estimated  fair value of these
properties are lower than their carrying amounts and thus, the Company has taken
a  provision  for the  differences.  The total  provision  taken on these  three
properties  amounts to $156,832.  There was no comparable  provision in the year
ended December 31, 1997.

The 1998 gain on sale of real  estate  results  primarily  from the sale on 
October  30,  1998 of a  property  located in the State of Washington.  The 
Company realized a gain of $1,102,142.

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

Comparison of Years Ended December 31, 1997 and 1996
- ----------------------------------------------------

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

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

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

A $310,754  increase in  depreciation  and  amortization  expense to  $1,023,345
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 from $891,953 in 1996 to $1,517,126
in 1997 is due to  interest  paid on  mortgages  placed on  properties  acquired
during 1996 and 1997.  Interest - bank note  payable  amounted  to $210,305  and
$110,185 for the years ended December 31, 1997 and 1996, respectively, resulting
from  borrowings  under  the  Credit  Agreement.  Borrowings  under  the  Credit
Agreement were made to facilitate property acquisitions.

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

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

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



Item 7a.     Qualitative and Quantitative Disclosures About Market Risk
             ----------------------------------------------------------

             The Company has considered the effects of derivatives and exposures
to market risk  relating to  interest  rate,  foreign  currency  exchange  rate,
commodity  price and equity price risk. The Company has assessed the market risk
for its variable  rate debt and  mortgages  receivables  and believes  that a 1%
change in  interest  rates  would not have a  material  effect on income  before
taxes.


<PAGE>


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

         The  financial  statements  and  supplementary  data  listed  in  Items
14(a)(1) and 14(a)(2) hereof are included herein.


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

                                     PART III

         Information  required by Part III (Item 10 - "Directors  and  Executive
Officers  of the  Registrant",  Item  11 -  "Executive  Compensation",  Item  12
- -"Security  Ownership of Certain  Beneficial  Owners and Management" and Item 13
- -"Certain  Relationships  and Related  Transactions")  will be  contained in the
definitive  proxy  statement  to be  filed  within  120  days  of the end of the
Company's fiscal year.

                                    PART IV


Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K
          ----------------------------------------------------------------

         (a) Documents filed as part of this Report:

         1. The  following  financial  statements of the Company are included in
            this Report on Form 10-K:

                                                      Page

            -  Report of Independent Auditors          F-1

            -  Statements:

               Consolidated Balance Sheets             F-2
               Consolidated Statements of Income       F-3
               Consolidated Statements of
                Stockholders' Equity                   F-4
               Consolidated Statements
                of Cash Flows                          F-5
               Notes to Consolidated
                Financial Statements              F-6-F-17

      2.    Financial Statement Schedules:

            -  Schedule III-Real Estate
                and Accumulated Depreciation      F-18-F-19


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

 3.  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-Laws 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.

21.1     Subsidiaries of registrant (filed herewith)

         (b) No reports on Form 8-K were filed by the Registrant during the last
quarter of the period covered by this report.






<PAGE>


                              Signatures



         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
         Exchange Act of 1934,  the registrant has duly caused this report to be
         signed on its behalf of the undersigned, thereunto duly authorized.

                                 ONE LIBERTY PROPERTIES, INC.


Dated:  March  25, 1999           By:s/Matthew Gould
                                 Matthew Gould, President


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

Signature                     Title                     Date


s/Fredric H. Gould
Fredric H. Gould           Chairman of the         March 25, 1999
                           Board of Directors


s/Matthew Gould
Matthew Gould              President and
                           Chief Executive
                           Officer                 March 25, 1999

s/Marshall Rose
Marshall Rose              Director                March 25, 1999


s/Joseph A. Amato
Joseph A. Amato            Director                March 25, 1999


S/Charles Biederman
Charles Biederman          Director                March 25, 1999


s/Arthur Hurand
Arthur Hurand              Director                March 25, 1999


s/David W. Kalish
David W. Kalish            Vice President
                           and Chief Financial
                           Officer                 March 25, 1999


<PAGE>



                                                             Exhibit 21.1

Subsidiaries of the Company

Company                                              State of Incorporation

OLP Action, Inc.                                     Michigan

OLP Arby's II                                        South Carolina

OLP Iowa, Inc.                                       Delaware

OLP Texas, Inc.                                      Texas

OLP-TSA Georgia, Inc.                                Georgia

OLP Dixie Drive Houston, Inc.                        Texas

OLP Greenwood Village,
         Colorado, Inc.                              Colorado

OLP Ft. Myers, Inc.                                  Florida

OLP Rabro Drive Corp.                                New York

OLP Chattanooga, Inc.                                Tennessee

OLP Columbus, Inc.                                   Ohio

OLP Mesquite, Inc.                                   Texas

OLP South Highway Houston, Inc.                      Texas

OLP Selden, Inc.                                     New York

OLP Palm Beach Inc.                                  Florida
























                          ONE LIBERTY PROPERTIES, INC.
                                and SUBSIDIARIES

                        Consolidated Financial Statements

                                December 31, 1998


<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, 1998 and
1997, and the related  consolidated  statements of income,  stockholders' equity
and cash flows for each of the three  years in the  period  ended  December  31,
1998. Our audits also included the financial  statement  schedule  listed in the
Index  at  Item  14(a).   These  financial   statements  and  schedule  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and schedule 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, 1998 and 1997, and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1998, in conformity  with generally
accepted  accounting  principles.  Also, in our opinion,  the related  financial
statement  schedule,   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 28, 1999
                                                  s/ Ernst & Young, LLP

<PAGE>

<TABLE>
<CAPTION>



                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES


                           Consolidated Balance Sheets


                                     ASSETS

                                                                                                      December 31,       
                                                                                                      ------------       
                                                                                              1998                    1997
                                                                                              ----                    ----
<S>                                                                                      <C>                     <C>   

Real estate investments, at cost (Notes 3, 4, and 6)
     Land                                                                                $ 14,466,202            $ 12,210,147
     Buildings                                                                             49,083,387              38,641,419
                                                                                           ----------              ----------
                                                                                           63,549,589              50,851,566
         Less accumulated depreciation                                                      3,718,653               2,534,582
                                                                                           ----------              ----------
                                                                                           59,830,936              48,316,984
Mortgages receivable - less unamortized discount in 1997 -
     (substantially all from related party in 1997) (Notes 5 and 6)                           228,383               5,943,450
Cash and cash equivalents                                                                  19,089,625               1,606,364
Unbilled rent receivable                                                                    1,165,244                 665,052
Rent, interest, deposits and other receivables                                                707,959                 300,584
Investment in BRT Realty Trust - (related party) (Note 2)                                     184,044                 240,384
Deferred financing costs                                                                      661,185                 510,123
Other (including available-for-sale securities of $729,661) (Note 2)                          810,524                  64,614
                                                                                       --------------         ---------------
                                                                                         $ 82,677,900            $ 57,647,555
                                                                                         ============            ============


                         LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
     Mortgages payable  (Note 6)                                                     $     29,422,491       $      20,545,247
     Note payable - bank  (Note 6)                                                                  -               4,605,029

     Accrued expenses and other liabilities                                                   332,211                 394,459
     Dividends payable                                                                      1,205,571                 791,945
                                                                                          -----------              ----------
                                                                                           30,960,273              26,336,680
                                                                                           ----------             -----------
Commitments and contingencies (Notes 3 and 7)                                                       -                       -

Minority interest in subsidiary (Note 3)                                                       (2,377)                      - 
                                                                                          -----------             -----------

Redeemable Convertible Preferred Stock,
     $1 par value; $1.60 cumulative annual dividend;
         2,300,000 shares authorized; 806,376 and 808,776
         shares issued; liquidation and redemption
         values of $16.50 (Note 7)                                                         13,225,418              13,106,970
                                                                                           ----------              ----------

Stockholders' equity (Notes 6,9,10 and 11):
     Common Stock, $1 par value; 25,000,000 shares authorized;
         2,940,201 and 1,561,450 shares issued and outstanding                              2,940,201               1,561,450
     Paid-in capital                                                                       30,965,164              14,419,609
     Accumulated other comprehensive income -
         net unrealized gain on available-for-sale securities (Note 2)                         99,512                 146,706
     Accumulated undistributed net income                                                   4,489,709               2,076,140
                                                                                           ----------              ----------
                                                                                           38,494,586              18,203,905
                                                                                           ----------              ----------
                                                                                         $ 82,677,900            $ 57,647,555
                                                                                         ============            ============



                          See accompanying notes.

</TABLE>


<PAGE>

<TABLE>
<CAPTION>



                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                        Consolidated Statements of Income

                                                                                                Year Ended December 31,      
                                                                                                -----------------------      
                                                                                   1998              1997              1996
                                                                                   ----              ----              ----
<S>                                                                            <C>              <C>             <C>   

Revenues:
     Rental income (Note 3)                                                    $ 7,086,438      $ 5,341,491     $   4,178,288
     Interest from related parties (Note 5)                                      2,660,314          832,579         1,132,150
     Interest and other income                                                     385,942          110,739           201,118
                                                                               -----------       ----------        ----------
                                                                                10,132,694        6,284,809         5,511,556
                                                                                ----------        ---------         ---------
Expenses:
     Depreciation and amortization                                               1,377,875        1,023,345           712,591
     Interest - mortgages payable                                                2,074,760        1,517,126           891,953
     Interest - bank                                                               257,913          210,305           110,185
     Leasehold rent                                                                288,833          288,833           288,833   
General and administrative (Note 8)                                                678,539          629,420           663,201  
 Provision for valuation adjustment of real estate
        (Note 4)                                                                   156,832                -           659,000
                                                                                ----------   --------------         ---------

                                                                                 4,834,752        3,669,029         3,325,763
                                                                                 ---------        ---------         ---------

Income before gain on sale of real estate
    and minority interest                                                        5,297,942        2,615,780         2,185,793
Gain on sale of real estate including minority
    interest share of $215,336 in 1997 (Note 3)                                  1,132,479          599,251                  - 
                                                                                 ---------       ----------     ---------------

Income before minority interest                                                  6,430,421        3,215,031         2,185,793

Minority interest                                                                  (12,023)        (230,839)         (11,841)
                                                                               ------------      -----------     ------------


Net income                                                                     $ 6,418,398      $ 2,984,192      $ 2,173,952
                                                                               ===========      ===========      ===========
Calculation of net income applicable to common stockholders:
     Net income                                                                $ 6,418,398      $ 2,984,192      $ 2,173,952
     Less dividends and accretion on preferred stock                             1,452,102        1,450,220        1,448,359
                                                                                 ---------        ---------        ---------
Net income applicable to common stockholders                                   $ 4,966,296      $ 1,533,972      $   725,593
                                                                               ===========      ===========      ===========

Weighted average number of common shares outstanding:
         Basic                                                                   2,297,268        1,522,967        1,447,413
                                                                                 =========        =========        =========
         Diluted                                                                 2,297,978        1,529,203        1,459,198
                                                                                 =========        =========        =========

Net income per common share (Notes 2 and 11):
         Basic                                                                 $      2.16       $     1.01       $      .50
                                                                               ===========       ==========       ==========
         Diluted                                                               $      2.16       $     1.00       $      .50
                                                                               ===========       ==========       ==========

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

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



                                   See accompanying notes.

</TABLE>


<PAGE>


<TABLE>
<CAPTION>

                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                 Consolidated Statements of Stockholders' Equity

                   For the three years ended December 31, 1998

                                                                                 Accumulated
                                                                                    Other        Accumulated
                                                  Common          Paid-in       Comprehensive   Undistributed
                                                  Stock           Capital           Income        Net Income       Total
                                                  -----           -------           ------        ----------       -----


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

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

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 income                                          -                -              -         2,173,952      2,173,952
       Other comprehensive income -
       net unrealized gain on available-
       for-sale securities (Note 2)                      -                -        104,431                 -        104,431
                                                                                                                  ---------         
Comprehensive income                                     -                -              -                 -      2,278,383
                                            -------------- ----------------  --------------    --------------     ---------

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

Distributions - Common Stock
   ($1.20 per share)                                     -                -              -         (1,834,799)   (1,834,799)
Distributions - Preferred Stock
   ($1.60 per share)                                     -                -              -         (1,294,042)   (1,294,042)
Accretion on Preferred Stock                             -         (156,178)             -                  -      (156,178)
Exercise of options                                 29,000          235,625              -                 -        264,625
Shares issued through dividend
   reinvestment plan                                58,808          689,425              -                 -        748,233
     Net income                                          -                -              -         2,984,192      2,984,192
       Other comprehensive income -
       net unrealized gain on available-
       for-sale securities (Note 2)                      -                -         49,033                 -         49,033
                                                                                                                  ---------      
Comprehensive income                                     -                -              -                 -      3,033,225
                                           --------------- ---------------- --------------   ---------------      ---------
3,033,225

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

Distributions - Common Stock
   ($1.20 per share)                                     -                -              -        (2,710,787)    (2,710,787)
Distributions - Preferred Stock
   ($1.60 per share)                                     -                -              -        (1,294,042)    (1,294,042)
Accretion on Preferred Stock                             -         (158,061)             -                 -       (158,061)
Shares issued through rights offering            1,331,733       16,139,254              -                 -     17,470,987
Shares issued through dividend
   reinvestment plan                                47,018          564,362              -                 -        611,380
     Net income                                          -                -              -         6,418,398      6,418,398
       Other comprehensive income -
       net unrealized loss on available-
       for-sale securities (Note 2)                      -                -        (47,194)                -        (47,194)
                                                                                                                -----------
Comprehensive income                                     -                -              -                 -      6,371,204
                                               -----------      -----------    -----------       -----------    -----------

Balances, December 31, 1998                    $ 2,940,201      $30,965,164    $    99,512       $ 4,489,709    $38,494,586
                                               ===========      ===========    ===========       ===========    ===========


                             See accompanying notes.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                                                                                            Year Ended December 31,          
                                                                                            -----------------------          
                                                                              1998               1997               1996     
                                                                              ----               ----               ----     
<S>                                                                       <C>                <C>               <C> 

Cash flows from operating activities:
     Net income                                                            $ 6,418,398       $ 2,984,192       $ 2,173,952
     Adjustments to reconcile net income to net cash
        provided by operating activities:
        Gain on sale of real estate                                         (1,132,479)         (599,251)                -
        Increase in rental income from straight-lining of rent                (500,192)         (360,224)         (218,061)
        Provision for valuation adjustment                                     156,832                 -           659,000
        Depreciation and amortization                                        1,377,875         1,023,345           712,591
        Minority interest in earnings of subsidiary                             12,023           230,839            11,841
        Changes in assets and liabilities:
        (Increase) decrease in rent, interest, deposits and
           other receivables                                                  (460,796)         (221,508)          611,739
        Increase (decrease) in accrued expenses
           and other liabilities                                               (62,248)          (80,650)          281,342
                                                                           -----------        -----------        ----------
              Net cash provided by operating activities                      5,809,413         2,976,743         4,232,404
                                                                            ---------          ---------          ---------
Cash flows from investing activities:
     Additions to real estate                                              (13,171,879)      (10,058,389)      (19,940,571)
     Net proceeds from sale of real estate                                   1,419,166         4,347,429                 -
     Net proceeds from sale of available-for-sale securities                   282,207                 -                 -
     Collection of mortgages receivable - (including
         $5,653,413, $79,032 and $961,789 from related
         parties in 1998, 1997 and 1996)                                     5,715,067           105,583           987,108         
     Purchase of available-for-sale securities                                (935,213)                -                 -
     Collection of senior secured note receivable - BRT Realty
         Trust - related party                                                       -                 -           528,575        
     Sale of U.S.Government obligations and securities, net                          -                 -         1,310,553        
     Investment by minority interest in subsidiary                                   -                 -           167,980      
     Payments to minority interest by subsidiary                               (14,400)         (396,333)          (38,099)
     Other                                                                           -            42,249            (2,248)

                                                                            -----------        ----------      ------------
              Net cash used in investing activities                        (6,705,052)        (5,959,461)      (16,986,702)
                                                                            -----------        ----------      ------------         
                                                                          
Cash flows from financing activities:
     (Repayments) proceeds from bank borrowings                            (4,605,029)           705,029         3,900,000        
     Proceeds from mortgages payable                                        9,236,178          5,925,000        10,375,000        
     Payment of financing costs                                              (344,866)          (203,212)         (392,826)       
     Repayment of mortgages payable                                          (358,934)        (2,226,674)         (118,233)       
     Exercise of stock options                                                      -            264,625           214,437          
     Cash distributions - Common Stock                                     (2,297,161)        (1,808,457)       (1,725,250)
     Cash distributions - Preferred Stock                                  (1,294,042)        (1,294,042)       (1,294,042)      
     Proceeds from issuance of shares through rights offering              17,470,987                  -                 -
     Repurchase of preferred stock, which was cancelled                       (39,613)                 -                 -
     Issuance of shares through dividend reinvestment plan                    611,380            748,233           429,383 
                                                                              -------            -------          --------


            Net cash provided by financing activities                      18,378,900          2,110,502        11,388,469
                                                                           ----------          ---------        ----------
Net increase (decrease) in cash and cash equivalents                       17,483,261           (872,216)       (1,365,829)
Cash and cash equivalents at beginning of year                              1,606,364          2,478,580         3,844,409
                                                                            ---------          ---------         ---------
Cash and cash equivalents at end of year                                  $19,089,625        $ 1,606,364       $ 2,478,580
                                                                          ===========        ===========       ===========
Supplemental disclosures of cash flow information:

     Cash paid during the year for interest expense                        $2,438,445         $1,727,603        $  914,506
     Cash paid during the year for income taxes                                20,499             17,058            58,437

                       See accompanying notes.

</TABLE>


                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                                December 31, 1998

   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.   One  Liberty
              Properties,  Inc.,  its  subsidiaries  and the  limited  liability
              company are hereinafter referred to as the Company.

              Reclassification of Financial Statements

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

              Use of Estimates

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

              Income Recognition

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

              Depreciation

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

              Deferred Financing Costs

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



<PAGE>


  NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

              Federal Income Taxes

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

              Distributions made during 1998 and 1997 included approximately 74%
              and 3%,  respectively,  attributable  to capital  gains,  with the
              balance to ordinary income.

              Investments in Debt and Equity Securities

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

              The   Company's   investment   in  30,048  common  shares  of  BRT
              (accounting  for less than 1% of the total  voting  power of BRT),
              purchased at a cost of $97,656 has a fair market value at December
              31, 1998 of $184,044  resulting in an  unrealized  holding gain of
              $86,388. In addition,  the Company has invested $716,537 in equity
              securities  which have a fair market value of $729,661 at December
              31, 1998. The aggregate net unrealized  holding gain of $13,124 is
              excluded  from  earnings and  reported as a separate  component of
              stockholders' equity.

              Realized  gains and losses are  determined  using the average cost
              method.    The   Company    sold    securities    classified    as
              available-for-sale  during 1998. Sales proceeds and gross realized
              gains  on these  securities  amounted  to  $282,207  and  $30,337,
              respectively.

              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:  At  December  31, 1998 the Company had one
              mortgage loan outstanding  with a balance of $228,383  carrying an
              interest rate which  approximates  market and thus the outstanding
              balance  approximates  its fair  value.  The  mortgage  receivable
              balance at  December  31, 1997  includes a mortgage  loan that was
              purchased by the Company at a discount,  which was being amortized
              by the  Company  over the life of the  mortgage.  The  Company had
              estimated  the  fair  value of the  loan to  approximate  its face
              amount of $7,974,030 at December 31, 1997. The loan was carried on
              the balance sheet at $5,653,412,  the difference  representing the
              remaining  unamortized  discount of  $2,320,618.  The mortgage was
              paid off in full in September, 1998.

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

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


<PAGE>


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

              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,
              1998 quoted market price per share of $16.8125,  the fair value of
              the   Company's   redeemable   convertible   preferred   stock  is
              $13,557,197.

              Accretion on Preferred Stock

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

              Earnings Per Common Share

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

              For the years  ended  December  31,  1998,  1997 and  1996,  basic
              earnings  per  share  was   determined   by  dividing  net  income
              applicable  to common  stockholders  for the year by the  weighted
              average number of shares of Common Stock  outstanding  during each
              year.

              Diluted  earnings per share  reflects the potential  dilution that
              could occur if securities or other contracts to issue Common Stock
              were  exercised or converted  into Common Stock or resulted in the
              issuance of Common  Stock that then shared in the  earnings of the
              Company.  For the years ended  December  31,  1998,  1997 and 1996
              diluted  earnings per share was  determined by dividing net income
              applicable to common stockholders for the year by the total of the
              weighted average number of shares of Common Stock outstanding plus
              the dilutive  effect of the  Company's  outstanding  options (710,
              6,236 and 11,785  shares for the years ended 1998,  1997 and 1996,
              respectively) using the treasury stock method. The Preferred Stock
              was not considered for the purpose of computing  diluted  earnings
              per share because their assumed conversion is antidilutive.

              In addition,  options to purchase 80,500 shares of Common Stock at
              $14.50 and $13.50 per share (which were granted  during March 1998
              and 1997) were not included in the computation of diluted earnings
              per share  because the exercise  price of these options is greater
              than the average market price of the common shares and, therefore,
              the effect would be antidilutive.


<PAGE>



NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

              Cash and 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 Board No. 121 ("FASB
              121"),  Accounting for the Impairment of Long-Lived Assets and for
              Long-Lived Assets to Be Disposed Of, which requires the Company to
              make a review of each  real  estate  asset  held for use for which
              indicators of  impairment  are present,  to determine  whether the
              carrying  amount of the asset will be  recovered.  Recognition  of
              impairment is required if the undiscounted cash flows estimated to
              be generated  by those  assets are less than the assets'  carrying
              amount.  Measurement  is based upon the fair  market  value of the
              asset.  FASB 121 also  requires  that  long-lived  assets that are
              expected  to be  disposed  of be reported at the lower of carrying
              amount or fair value less costs to sell.

              Comprehensive Income

              In June 1997,  the  Financial  Accounting  Standard  Board  issued
              Statement  No.  130,  Reporting  Comprehensive  Income,  which  is
              effective  for fiscal  years  beginning  after  December 15, 1997.
              Statement   No.   130   establishes    standards   for   reporting
              comprehensive   income  and  its  components  in  a  full  set  of
              general-purpose   financial   statements  and  requires  that  all
              components  of  comprehensive  income be  reported  in a financial
              statement  that is  displayed  with the same  prominence  as other
              financial statements.  The Company adopted Statement No. 130 as of
              January  1,  1998.  At  December  31,  1998,   accumulated   other
              comprehensive  income,  which  is  solely  comprised  of  the  net
              unrealized gain on available-for-sale securities was $99,512.

              Segment Reporting

              In June,  1997 the  Financial  Accounting  Standards  Board issued
              Statement No. 131,  Disclosure About Segments of an Enterprise and
              Related  Information,  which is effective for financial statements
              issued for periods  beginning  after December 15, 1997.  Statement
              No. 131  establishes  standards  for the way that public  business
              enterprises  report information about operating segments in annual
              financial  statements and requires that those  enterprises  report
              selected information about operating segments in interim financial
              reports.  It also  establishes  standards for related  disclosures
              about  products  and  services,   geographic   areas,   and  major
              customers.  The Company adopted Statement No. 131 as of January 1,
              1998.  As the  Company  operates  predominantly  in  one  industry
              segment,   management  believes  it  is  in  compliance  with  the
              standards established by Statement No. 131.



<PAGE>



NOTE 3 - REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS

              The rental  properties owned at December 31, 1998 are leased under
              noncancellable  operating leases to corporate tenants with current
              expirations ranging from 1999 to 2038, with certain tenant renewal
              rights.   The   majority  of  lease   agreements   are  net  lease
              arrangements which require the tenant to pay not only rent but all
              the expenses of the leased property including maintenance,  taxes,
              utilities  and  insurance.  Certain lease  agreements  provide for
              periodic  rental  increases and others provide for increases based
              on the consumer price index.

              The minimum future rentals to be received over the next five years
              on the  operating  leases in effect at  December  31,  1998 are as
              follows:

                Year Ending
                December 31,
                ------------
                  1999                              $7,210,088
                  2000                               7,198,177
                  2001                               7,232,744
                  2002                               6,953,193
                  2003                               6,359,953



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

              At December  31, 1998,  the Company has recorded an unbilled  rent
              receivable aggregating $1,165,244, 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
              nineteen years. The minimum future rentals presented above include
              amounts  applicable  to  the  repayment  of  these  unbilled  rent
              receivables.

              For the  year  ended  December  31,  1998,  the  following  assets
              generated revenues for the Company in amounts exceeding 10% of the
              Company's total revenues:

<TABLE>
<CAPTION>
                                           For the Year Ended December 31, 1998
                                           ------------------------------------


              Description                                  Revenue         % of Total Revenues
              -----------                                  -------         -------------------
              <S>                                        <C>                      <C>    

              Mortgage receivable - related party  (a)   $ 2,660,314              26.25%

              Total Petroleum properties (b)               1,092,604              10.78%

</TABLE>

           (a)     See note 5 - Mortgages Receivable (i) for other information.

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


<PAGE>


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

               In connection  with the Total  Petroleum lease agreement in 1991,
               the  Company  deposited  $2,000,000  with an  independent  escrow
               agent,   which   represented  the  estimated  maximum  amount  to
               remediate environmental problems discovered at certain locations.
               The  agreement   limits  the  maximum  payment  to  approximately
               $350,000  per  location.  At  December  31,  1998,  there are two
               locations which require additional remediation efforts. These two
               locations have a total of approximately  $20,000  remaining to be
               expended   towards  the  $350,000   maximum.   Accordingly,   the
               approximate  $793,000  still held by the escrow agent is adequate
               to cover the  additional  environmental  costs and a  significant
               portion is expected to be returned to the Company.

               Sale of Real Estate

               On October 30, 1998,  the Company sold a property  located in the
               State  of  Washington   for  a  sales  price  of  $1,500,000  and
               recognized a gain of  approximately  $1,100,000.  In addition,  a
               second  mortgage  receivable the Company held on the property was
               paid off as part of the sale.  The  outstanding  balance  of this
               mortgage receivable was approximately  $36,000 at the time of the
               sale.

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


NOTE 4 - PROVISION FOR VALUATION ADJUSTMENT

              At  December  1998,  the Company  owns a portfolio  of nine retail
              properties which had been leased to a retail chain of stores.

              During  1996  the  Company  recorded  a  provision  for  valuation
              adjustment on two of these properties which were under contract of
              sale based on the sales prices.  (In 1997,  both  properties  were
              sold).  In addition,  during 1996, the Company had determined that
              the estimated fair value of three vacant  properties (one is still
              vacant at December 31, 1998) was lower than their carrying amounts
              and thus,  the Company had taken a provision for the  differences.
              The total provision taken on these five properties during the year
              ended December 31, 1996 amounted to $659,000.

              During  the year  ended  December  31,  1998,  the  Company  again
              determined  that the estimated fair value of three of these retail
              properties  was lower than their  carrying  amounts and thus,  the
              Company took additional  provisions.  The provision taken on these
              three properties  during the year ended December 31, 1998 amounted
              to $156,832.  The  provisions  taken in 1998 and in 1996 have been
              presented as a reduction to real estate investments on the balance
              sheet.



<PAGE>



   NOTE 5 -   MORTGAGES RECEIVABLE AND PRINCIPAL RELATED PARTY TRANSACTION

              Mortgages  receivable at December 31, 1998 and 1997 consist of the
following:

                                                   1998                1997
                                                   ----                ----
              Affiliate
              ---------
               Entity substantially owned by
               Gould Investors L.P. (net of
               unamortized discount of
               $2,320,618) (i)                   $        -          $ 5,653,412

              Non-affiliate
              -------------
               Other                                228,383              290,038
                                                    -------              -------
                                                 $  228,383          $ 5,943,450
                                                 ==========          ===========


              (i) On July 30, 1993, as a result of a public auction, the Federal
              Deposit  Insurance  Corporation  sold to an entity  related to the
              Company,  for a consideration of $19,000,300,  a $23,000,000 first
              mortgage,  providing for an interest rate of 8% per annum, secured
              by a single tenant office building located in Manhattan, New York.
              The office  building  which  secures  this  mortgage is owned by a
              partnership  in which Gould  Investors  L.P.  ("Gould") is General
              Partner  and  in  which  Gould  owns   substantially  all  of  the
              partnership   interests.   Simultaneously   with   the   purchase,
              $13,181,000 was advanced by an unrelated party,  $6,080,000 (which
              includes  closing  costs) was  advanced  by the  Company,  and the
              mortgage was severed into a first mortgage of  $13,181,000  paying
              interest  at 9 1/2% per annum  held by the  unrelated  party and a
              subordinate wrap mortgage of $9,819,000 held by the Company.  Both
              the first mortgage and the wrap mortgage were to mature in 2005.

              On September  16, 1998,  the Company  received a payoff in full of
              this mortgage in the amount of $7,582,163.  The original  discount
              of $3,738,400 was being  amortized by the Company over the life of
              the mortgage and at September 16, 1998, the unamortized balance of
              the discount (which the Company  realized as interest  income) was
              $2,080,918.   Interest  income,   including  amortization  of  the
              discount  of  $2,320,618,   $334,200  and  $327,600   amounted  to
              $2,660,314,  $832,579 and $848,200 for the years ended 1998,  1997
              and 1996, respectively.

              At  December  31,  1998 and 1997 Gould  owned  958,705 and 384,462
              shares of the  common  stock of the  Company or 32.6% and 24.6% of
              the  equity  interest  and 28.7% and 19.6% of the  voting  rights,
              respectively.

NOTE 6 -  DEBT OBLIGATIONS

              Mortgages Payable

              At  December  31,  1998  there are  twelve  outstanding  mortgages
              payable,  all of which  are  secured  by  individual  real  estate
              investments with an aggregate carrying value of $45,430,514 before
              accumulated  depreciation.  The  mortgages  bear interest at rates
              ranging from 6.9% to 9.1%, and mature between 2000 and 2017.


<PAGE>


NOTE 6 -  DEBT OBLIGATIONS (Continued)

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

              Year Ending
              December 31,
              ------------
                 1999                                 $   410,795
                 2000                                   1,353,590
                 2001                                     483,351
                 2002                                   1,809,043
                 2003                                   9,177,799
                 2004 and thereafter                   16,187,913
                                                       ----------
                                 Total               $ 29,422,491
                                                     ============

Note Payable - Bank

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

              As  collateral  for any  advances  taken by the Company  under the
              Credit Agreement, the Company had pledged the stock of each of its
              subsidiaries and certain mortgages  receivable.  In addition,  the
              Company's  subsidiaries  had guaranteed all loans under the Credit
              Agreement.  The Credit Agreement contained certain affirmative and
              negative covenants as well as specified guarantees.

              At December 31, 1998,  there was no outstanding  balance under the
              Credit Agreement.


   NOTE 7 -   REDEEMABLE CONVERTIBLE PREFERRED STOCK

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



<PAGE>



NOTE 8  - OTHER RELATED PARTY TRANSACTIONS

              Gould charged the Company  $202,088,  $179,260 and $175,969 during
              the years ended  December 31, 1998,  1997 and 1996,  respectively,
              for  allocated  general and  administrative  expenses  and payroll
              based on time incurred by various employees.

              A company controlled by the Chairman of the Board of Directors and
              certain  officers  of the  Company  was  paid a  brokerage  fee of
              $45,000  relating to the sale of real estate during the year ended
              December 31, 1998. See Note 3.

              See Note 5 for other related party transaction information.

NOTE 9 -  STOCK OPTIONS

              On November 17,  1989,  the  directors of the Company  adopted the
              1989 Stock Option Plan.  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.  A maximum of  225,000  common
              shares were  reserved  for  issuance  under the 1989 Stock  Option
              Plan,  of which  14,500 are  available  for grant at December  31,
              1998.

              On March 23, 1998, the Directors of the Company granted, under the
              1989 Stock  Option  Plan,  options  to  purchase a total of 40,000
              shares  of  common  stock at  $14.50  per share to a number of the
              Company's  officers and  employees.  The options are  cumulatively
              exercisable  at a rate  of 25% per  annum,  commencing  after  six
              months, and expire five years after the date of grant. At December
              31, 1998 options to purchase 10,000 shares are  exercisable,  none
              of which have been exercised.

              On March 21, 1997, the Directors of the Company granted, under the
              1989 Stock  Option  Plan,  options  to  purchase a total of 40,500
              shares  of  common  stock at  $13.50  per share to a number of the
              Company's  officers and  employees.  The options are  cumulatively
              exercisable  at a rate  of 25% per  annum,  commencing  after  six
              months, and expire five years after the date of grant. At December
              31, 1998 options to purchase 20,250 shares are  exercisable,  none
              of which have been exercised.

              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.

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

NOTE 9 -  STOCK OPTIONS (Continued)

              Pro forma information  regarding net income and earnings per share
              is  required by FASB No. 123,  and has been  determined  as if the
              Company had  accounted  for its employee  stock  options under the
              fair value method.  The fair value for these options was estimated
              at the date of the  grant  using a  Black-Scholes  option  pricing
              model with the following weighted-average assumptions for 1998 and
              1997,  respectively:  risk free  interest rate of 5.64% and 6.49%,
              dividend  yield of  8.95%  and  8.50%,  volatility  factor  of the
              expected  market  price of the  Company's  Common  Stock  based on
              historical results of .123 and .117; and an expected life of 5 and
              4 years.

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

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

                                                                               Year Ended December 31,       
                                                                               -----------------------       
                                                                      1998               1997            1996
                                                                      ----               ----            ----
              <S>                                                 <C>                <C>                <C>   

              Outstanding at beginning of period                     40,500             29,000          57,500
              Granted                                                40,000             40,500               -
              Option prices                                       $13.50-$14.50      $13.50-$9.125           -
              Exercisable at end of period                           30,250             10,125          29,000
              Exercised                                                   -             29,000          23,500
              Expired                                                     -                  -           5,000
              Outstanding at end of period                           80,500             40,500          29,000
              Option price per share outstanding                  $13.50-$14.50         $13.50          $9.125
</TABLE>

              As of  December  31, 1998 the  outstanding  options had a weighted
              average remaining contractual life of approximately 3.72 years and
              a weighted average exercise price of $14.00.

   NOTE 10 - DISTRIBUTION REINVESTMENT PLAN

              In May, 1996, the Company implemented a Distribution  Reinvestment
              Plan  (the  "Plan").  The Plan  provides  owners  of record of 100
              shares  or  more  of  its  common  and/or   preferred   stock  the
              opportunity to reinvest cash distributions in newly-issued  common
              stock of the Company at a five  percent  discount  from the market
              price.  No open market  purchases are made under the Plan.  During
              the years ended  December  31, 1998 and 1997,  the Company  issued
              47,018 and 58,808 common shares, respectively, under the Plan.


<PAGE>



NOTE 11 - RIGHTS OFFERING

              On June 22,  1998,  the Company  sold  1,331,733  shares of Common
              Stock  at  $13.25   per  share  in  a  rights   offering   to  its
              stockholders.  Pursuant to a Registration Statement filed with the
              Securities  and  Exchange  Commission  on  February  10,  1998 and
              declared  effective  on March 31, 1998 the Company  issued to each
              common and preferred  stockholder  of record as of March 24, 1998,
              one  nontransferable  right for each common and/or preferred share
              owned of record  entitling  the  holder to  purchase  one share of
              Common Stock for a price of $13.25 per share.  In  addition,  each
              common and preferred  stockholder  was afforded the opportunity to
              over-subscribe to the extent of two additional shares, however, in
              order for the  over-subscription  privilege  to come into effect a
              stockholder  must have  fully  exercised  the  basic  subscription
              privilege. The offer expired on June 15, 1998.

NOTE 12 - SUBSEQUENT EVENTS

              During  February  1999, the Company  acquired two additional  real
              properties.  Both  properties  were  acquired  for  a  total  cash
              consideration of approximately  $5,390,000.  The basic term of the
              net leases expire in 2007 and 2013,  respectively  and provide the
              tenants  with  lease  renewal   options  through  2017  and  2033,
              respectively.





<PAGE>


   NOTE 13 - 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)
1998
- ----
<S>                                      <C>        <C>         <C>            <C>          <C>  

Revenues                                 $1,745     $1,982      $4,277(b)      $2,129       $10,133

Net income (a)                              686        727       2,947(b)       2,058         6,418

Net income applicable to
  common stockholders                       324        364       2,583(b)       1,695         4,966

Net income per common share:
   Basic                                    .21        .21         .88            .58         2.16(c)
   Diluted                                  .21        .21         .82            .57         2.16(c)

 (a)   Net income  reflects a provision for valuation  adjustment of real estate
       amounting to $156,832 for the quarter ending September 30, 1998.

 (b)   Includes  $2,080,918,  (or  $.71 and $.58 per  common  share,  basic  and
       diluted,  respectively)  from the  early  payoff in  September  1998 of a
       mortgage receivable  acquired by the Company at a discount,  representing
       the unamortized balance of the discount. See Note 5.

 (c) Calculated on weighted average shares outstanding for the year.
</TABLE>

<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

</TABLE>


<PAGE>




<TABLE>
<CAPTION>



                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

         Schedule III - Consolidated Real Estate and Accumulated Depreciation

                                December 31, 1998


                               Initial Cost              Gross Amount at Which Carried At                             Life on Which
                               to Company                         December 31, 1998                                  Depreciation in
                                                                                                                      Latest Income
                                                                                                                      Statement Is
                                                                                       Accumulated   Date Of       Date    Computed
                Encumbrances   Land      Buildings    Land      Buildings      Total   Depreciation Construction  Acquired (Years) 
                ------------   ----      ---------    ----     -----------   -------   ------------ ------------  -------- -------
<S>              <C>         <C>         <C>         <C>         <C>         <C>          <C>      <C>      <C>                <C>
Free Standing
Retail Locations:

Columbus, OH     $4,288,263  $1,445,232  $5,780,926  $1,445,232  $5,780,926  $7,226,158   $162,588  1996    November 19, 1997    40
Ft. Myers, FL     3,166,123   1,013,463   4,053,848   1,013,463   4,053,848   5,067,311    215,364  1996    November 7, 1996     40
Miscellaneous    12,512,176   9,103,254  28,005,804   8,937,657  27,714,569  36,652,226  2,399,154 Various  Various              40

Office Building:

New York, NY      4,487,647   1,343,792   5,375,166   1,343,792   5,375,166   6,718,958    106,103  1973    March 31, 1998       40
Miscellaneous             -     181,021     724,086     181,021     724,086     905,107      3,771  1978    October 2, 1998      40

Apartment Building:

New York, NY      4,968,282   1,109,836   4,439,346   1,109,836   4,439,346   5,549,182    733,166  1910    June 14, 1994       27.5

Land Under
Improvements:

Miscellaneous             -     435,201           -     435,201           -     435,201          -     -    January 19, 1995      -

Industrial:

Miami, FL                 -           -     995,446           -     995,446     995,446     98,507  1967    January 19, 1995     40
                ----------- ----------- ----------- ----------- ----------- ----------- ----------    
                $29,422,491 $14,631,799 $49,374,622 $14,466,202 $49,083,387 $63,549,589 $3,718,653
                =========== =========== =========== =========== =========== =========== ==========

</TABLE>


<PAGE>


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

                              Notes To Schedule III
              Consolidated Real Estate And Accumulated Depreciation

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

                                                                     Year Ended December 31,
                                                                    -----------------------
                                                   1998                    1997                    1996
                                                   ----                    ----                    ----
  <S>                                           <C>                     <C>                     <C>
  Investment in real estate:

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

  Addition: Land and buildings                   13,171,879              10,058,389              19,940,571

  Deductions:
      Cost of properties sold                      (317,024)             (3,942,730)                      -
      Valuation allowance (c)                      (156,832)                      -                (659,000)
                                                   ---------         --------------             -----------

  Balance, end of year                         $ 63,549,589            $ 50,851,566            $ 44,735,907
                                               ============            ============            ============


  Accumulated depreciation:

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

  Addition:  depreciation                         1,184,071                 893,123                 646,123

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

  Balance, end of year                         $  3,718,653            $  2,534,582            $  1,846,694
                                               ============            ============            ============


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

  (c)    During the years ended  December  31, 1998 and 1996,  the Company  took
         provisions for valuation  adjustment of real estate  totaling  $156,832
         and $659,000,  respectively.  See Note 4 to the consolidated  financial
         statements for other information.

</TABLE>



<TABLE> <S> <C>

<ARTICLE>                5
<LEGEND>
THE  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION   EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE SHEET AND STATEMENT OF OPERATIONS  AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK>                    0000712770
<NAME>                   ONE LIBERTY PROPERTIES, INC.
<MULTIPLIER>             1000
       
<S>                      <C>
<PERIOD-TYPE>            YEAR
<FISCAL-YEAR-END>        DEC-31-1998
<PERIOD-END>             DEC-31-1998
<CASH>                        19,090
<SECURITIES>                       0
<RECEIVABLES>                      0
<ALLOWANCES>                       0
<INVENTORY>                        0
<CURRENT-ASSETS>                   0
<PP&E>                             0
<DEPRECIATION>                     0
<TOTAL-ASSETS>                82,678
<CURRENT-LIABILITIES>              0
<BONDS>                       29,422
         13,225
                        0
<COMMON>                       2,940
<OTHER-SE>                    35,555
<TOTAL-LIABILITY-AND-EQUITY>  82,678
<SALES>                            0
<TOTAL-REVENUES>              10,133
<CGS>                              0
<TOTAL-COSTS>                      0
<OTHER-EXPENSES>               4,835
<LOSS-PROVISION>                   0
<INTEREST-EXPENSE>                 0
<INCOME-PRETAX>                6,418
<INCOME-TAX>                       0
<INCOME-CONTINUING>            6,418
<DISCONTINUED>                     0
<EXTRAORDINARY>                    0
<CHANGES>                          0
<NET-INCOME>                   6,418
<EPS-PRIMARY>                   2.16
<EPS-DILUTED>                   2.16
        

</TABLE>


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