SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                                    FORM 10-Q

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

                  For the quarterly period ended March 31, 2002

                                       OR

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

                          Commission File Number 1-7172


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

        Massachusetts                                            13-2755856
        -------------------------------------------------------------------
        (State or other jurisdiction of                    (I.R.S. Employer
         incorporation or organization)                  Identification No.)

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

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

Indicate the number of shares outstanding of each of the issuer's classes of
stock, as of the latest practicable date.

                    7,382,139 Shares of Beneficial Interest,
                   $3 par value, outstanding on May 10, 2002

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                              Yes   X        No
                                  -----        -----





Part 1 - FINANCIAL INFORMATION
Item 1. Financial Statements





                        BRT REALTY TRUST AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (Amounts In Thousands)

                                                                               March 31,        September 30,
                                                                                 2002               2001
                                                                                 ----               ----
                                                                             (Unaudited)
                                     ASSETS
                                                                                             

Real estate loans - Note 3:
    Earning interest, including $8,598 and $3,425
      from related parties                                                    $ 59,943             $ 67,513
    Not earning interest                                                           415                  415
                                                                              --------             --------
                                                                                60,358               67,928
   Allowance for possible losses                                                  (881)              (1,381)
                                                                              --------             --------
                                                                                59,477               66,547
                                                                              --------             --------
Real estate assets:
    Real estate properties net                                                   6,668                6,777
    Investment in unconsolidated real
      estate ventures at equity                                                  7,020                6,931
                                                                              --------             --------
                                                                                13,688               13,708
Valuation allowance                                                               (325)                (325)
                                                                              --------             --------
                                                                                13,363               13,383
                                                                              --------             --------
Cash and cash equivalents                                                       14,312                4,106
Securities available-for-sale at market - Note 4                                31,894               24,030
Real estate loans held for sale - Note 3                                           596                    -
Other assets                                                                     1,846                1,950
                                                                              --------             --------
          Total Assets                                                        $121,488             $110,016
                                                                              ========             ========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
    Borrowed funds - Note 5                                                   $      -             $  2,101
    Mortgage payable                                                             2,775                2,804
    Accounts payable and accrued liabilities,
      including deposits of $1,079 and $1,620                                    3,613                3,239
    Dividends Payable                                                            1,952                    -
                                                                              --------             --------
          Total Liabilities                                                      8,340                8,144
                                                                              --------             --------

Shareholders' Equity - Note 2:
   Preferred shares, $1 par value:
    Authorized 10,000 shares, none issued                                            -                    -
   Shares of beneficial interest, $3 par value:
    Authorized number of shares - unlimited,
     issued - 8,883  shares at each date                                        26,650               26,650
   Additional paid-in capital                                                   80,871               81,008
   Accumulated other comprehensive income - net
      unrealized gain on available-for-sale securities                          13,142                5,278
   Accumulated earnings                                                          5,421                2,313
                                                                              --------             --------
                                                                               126,084              115,249
Cost of 1,501 and 1,552 treasury shares of
  beneficial interest at each date                                             (12,936)             (13,377)
                                                                              --------             --------
            Total Shareholders' Equity                                         113,148              101,872
                                                                              --------             --------

            Total Liabilities and Shareholders' Equity                        $121,488             $110,016
                                                                              ========             ========

                See Accompanying Notes to Consolidated Financial Statements.







                        BRT REALTY TRUST AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)
                (Amounts In Thousands except for Per Share Data)

                                                                     Three Months Ended                  Six Months Ended
                                                                          March 31,                          March 31,
                                                                          ---------                          ---------
                                                                    2002            2001              2002              2001
                                                                    ----            ----              ----              ----
                                                                                                          

Revenues:
   Interest and fees on real estate loans, including
   interest from related parties of $108 and $24
   for the three month periods, respectively, and $206
   and $48 for the six month periods, respectively                $ 2,132         $ 1,851           $ 5,647           $ 4,583
   Operating income on real estate owned                              586             381             1,117               688
   Reversal of previously provided provision                          500               -               500                 -
   Equity in earnings of unconsolidated entities                      221             284               513               446
   Other, primarily investment income                                 713             809             1,360             2,076
                                                                  -------         -------           -------           -------
          Total revenues                                            4,152           3,325             9,137             7,793
                                                                  -------         -------           -------           -------

Expenses:
   Interest on borrowed funds                                          24               3                43                20
   Advisor's fee                                                      219             169               430               337
   General and administrative                                         715             694             1,471             1,484
   Other taxes                                                         57             110               208               170
   Expense related to investment income                                 -             301                 -               301
   Operating expenses relating to real estate owned,
     including interest on mortgages of $66 and $68
     for the three-month periods, respectively, and $133
     and $127 for the six month periods, respectively                 305             246               603               454
   Amortization and depreciation                                       86              84               170               223
                                                                  -------         -------           -------           -------
           Total expenses                                           1,406           1,607             2,925             2,989
                                                                  -------         -------           -------           -------
Income before gain on sale of real estate
     assets and available-for-sale securities                       2,746           1,718             6,212             4,804
Net gain on sale of real estates assets                               607           1,475               607             1,475
Net realized gain on sale of available-for
     -sale securities                                                   -               -                 -                15
                                                                  -------         -------           -------           -------
Income before minority interest                                     3,353           3,193             6,819             6,294
Minority interest                                                     (10)              -               (20)                -
                                                                  -------         -------           -------           -------
Income before extraordinary item                                    3,343           3,193             6,799             6,294
Extraordinary item - loss on early
     extinguishment of debt                                             -           ( 264)                -              (264)
                                                                  -------         -------           -------           -------

Net income                                                        $ 3,343         $ 2,929           $ 6,799           $ 6,030
                                                                  =======         =======           =======           =======

Income per share of beneficial interest:

Basic earnings per share
   Income before extraordinary item                               $   .45         $   .45           $   .92           $   .88
   Extraordinary item                                                   -            (.04)                -              (.04)
                                                                  -------         -------           -------           -------
   Net earnings per common share                                  $   .45         $   .41           $   .92           $   .84
                                                                  =======         =======           =======           =======

Diluted earnings per share
   Income before extraordinary item                               $   .44         $   .44           $   .91           $   .87
   Extraordinary item                                                   -            (.04)                -              (.04)
                                                                  -------         -------           -------           -------
   Net earnings per common share                                  $   .44         $   .40           $   .91           $   .83
                                                                  =======         =======           =======           =======

Cash distributions per common share                               $   .26         $     -           $   .50           $     -
                                                                  =======         =======           =======           =======


         See Accompanying Notes to Consolidated Financial Statements.









                        BRT REALTY TRUST AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (Unaudited)
                              (Amounts In Thousands)


                                                                            Accumulated
                                                                               Other
                                               Shares of      Additional      Compre-
                                               Beneficial      Paid-In        hensive       Retained      Treasury
                                                Interest       Capital        Income        Earnings       Shares         Total
                                                --------       -------        ------        --------       ------         -----

                                                                                                      

Balances, September 30, 2000                    $26,665        $81,499        $(3,133)      $(5,047)      $(14,837)     $85,147

Distributions - Common share
  ($.44 per share)                                    -              -              -        (3,226)             -       (3,226)
Exercise of Stock Options                           (15)          (491)             -             -          1,460          954

   Net income                                         -              -              -        10,586              -       10,586
    Other comprehensive income -
     unrealized loss on sale of avail-
     able-for-sale securities (net of
     reclassification adjustment for
     gains included in net income
     of $33                                           -              -          8,411             -              -        8,411
                                                                                                                          -----
Comprehensive income                                  -              -              -             -              -       18,997

                                                 ------------------------------------------------------------------------------
Balances, September 30, 2001                     26,650         81,008          5,278         2,313        (13,377)     101,872

Distributions - Common share                          -              -              -        (3,691)             -       (3,691)
      (.50 per share)

Exercise of stock options                             -           (137)             -             -            441          304

Net income                                            -              -              -         6,799              -        6,799
    Other comprehensive income
     - net unrealized gain on
     available-for-sale securities                    -              -          7,864             -              -        7,864
                                                                                                                       --------
Comprehensive income                                  -              -              -             -              -       14,663
                                               --------------------------------------------------------------------------------
Balances, March 31, 2002                        $26,650        $80,871        $13,142        $5,421       $(12,936)    $113,148
                                                ===============================================================================









          See Accompanying Notes to Consolidated Financial Statements.







                        BRT REALTY TRUST AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                             (Amounts In Thousands)

                                                                                           Six Months Ended
                                                                                               March 31,
                                                                                               --------
                                                                                        2002              2001
                                                                                        ----              ----
                                                                                                  

Cash flow from operating activities:
  Net income                                                                          $ 6,799           $ 6,030
    Adjustments to reconcile net income to net cash
     provided by operating activities:
     Extraordinary item - loss on early extinguishment of debt                              -               264
     Amortization and depreciation                                                        170               223
     Reversal of previously provided allowances                                          (500)                -
     Net gain on sale of foreclosed properties held for sale                             (607)           (1,475)
     Net gain on sale of available-for-sale securities                                      -               (15)
     Equity in earnings of unconsolidated entities                                       (513)             (446)
     Decrease (Increase) in interest and dividends receivable                              42              (230)
     Decrease (Increase) in prepaid expenses                                               36               (74)
     Increase (Decrease) in accounts payable
       and accrued liabilities                                                            837              (145)
     (Decrease) Increase in deferred revenues                                            (161)              123
     (Decrease) Increase in escrow deposits                                              (193)               53
     Decrease (Increase) in deferred costs                                                 21              (124)
     Net change in other assets                                                           (38)              (79)
                                                                                     --------          --------
Net cash provided by operating activities                                               5,893             4,105
                                                                                     --------          --------

Cash flows from investing activities:
   Collections from real estate loans                                                  23,052            14,238
   Proceeds from sale of loans                                                          3,522                 -
   Additions to real estate loans                                                     (12,478)          (20,162)
   Additions to real estate loans - BRT joint ventures                                 (7,123)             (225)
   Net costs capitalized to real estate owned                                              (8)              (34)
   Proceeds from sale of real estate assets                                               607             1,475
   (Decrease) Increase in deposits payable                                                (86)               17
   Sales of marketable securities                                                           -               495
   Capital contributions to unconsolidated entities                                      (275)             (137)
   Partnership distributions                                                              699                65
                                                                                     --------          --------
Net cash provided by (used in) investing activities                                     7,910            (4,268)
                                                                                     --------          --------

Cash flow from financing activities:
  Increase in mortgage payable                                                              -             2,850
  Payoff/paydown of loan and mortgage payable                                          (2,130)              (18)
  Repayment of note payable - credit facility                                               -               (88)
  Cash distribution - common shares                                                    (1,771)                -
  Exercise of stock options                                                               304                60
                                                                                     --------          --------
Net cash provided by (used in) financing activities                                    (3,597)            2,804
                                                                                     --------          --------

Net increase in cash and cash equivalents                                              10,206             2,641
Cash and cash equivalents at beginning of period                                        4,106            16,221
                                                                                     --------          --------
Cash and cash equivalents at end of period                                           $ 14,312          $ 18,862
                                                                                     ========          ========

Supplemental disclosure of cash flow information:
    Cash paid during the period for interest expense                                 $    169          $    109
                                                                                     ========          ========


          See Accompanying Notes to Consolidated Financial Statements.






                        BRT REALTY TRUST AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

Note 1 - Basis of Preparation

The accompanying interim unaudited consolidated financial statements as of March
31, 2002 and for the three and six months  ended March 31, 2002 and 2001 reflect
all normal  recurring  adjustments  which  are,  in the  opinion of  management,
necessary  for a fair  statement  of the results for such interim  periods.  The
results of operations  for the three and six months ended March 31, 2002 are not
necessarily indicative of the results for the full year.

Certain items on the consolidated financial statements for the preceding periods
have been  reclassified  to  conform  with the  current  consolidated  financial
statements.

The consolidated  financial statements include the accounts of BRT Realty Trust,
its wholly owned subsidiaries,  and its majority-owned or controlled real estate
entities.  Investments in less than majority-owned  entities have been accounted
for using the equity method.  Material  intercompany items and transactions have
been eliminated.  BRT Realty Trust and its subsidiaries are hereinafter referred
to as "BRT" or the "Trust".

These  statements  should be read in conjunction  with the audited  consolidated
financial statements and related notes which are included in BRT's Annual Report
on Form 10-K for the year ended September 30, 2001.

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

Note 2 - Shareholders' Equity

Distributions

During the  quarter  ended March 31, 2002 BRT  declared a cash  distribution  to
shareholders of $.26 per share.  This  distribution  totaled  $1,919,000 and was
payable on April 4, 2002 to shareholders of record on March 22, 2002.

Per Share Data

Basic earnings per share was determined by dividing net income for the period by
the weighted  average number of shares of common stock  outstanding  during each
period which was  7,380,000 and 7,180,263 for the three month period ended March
31, 2002 and 2001 and  7,360,454  and  7,175,481 for the six month periods ended
March 31, 2002 and 2001,  respectively.  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 BRT. For the three
and six months  ended March 31,  2002 and 2001  diluted  earnings  per share was
determined  by dividing  net income for the period by the total of the  weighted
average number of shares of common stock outstanding plus the dilutive effect of
the BRT's  outstanding  options using the treasury stock method which aggregated
7,581,711  and 7,291,144 for the three month periods and 7,481,471 and 7,273,282
for the six month periods, respectively.





Stock Options

During the quarter ended March 31, 2002,  2,500  previously  issued options were
exercised. Proceeds from these options totaled $15,000. For the six months ended
March 31, 2002, 51,125  previously issued options were exercised.  Proceeds from
these options totaled $304,000.

Note 3 - Real Estate Loans

If  all  loans   classified  as  non-earning  were  earning  interest  at  their
contractual  rates for the three and six months  ended  March 31, 2002 and 2001,
interest  income would have  increased by  approximately  $11,000 and $23,000 in
each of the two years.

In the quarter ended March 31, 2002, BRT entered into a joint venture  agreement
in which BRT and an affiliated entity each have a 50% interest.  As part of this
agreement  BRT, made a capital  contribution  of $275,000 and a mortgage loan to
the venture in the original  principal  amount of  $550,000.  The balance due on
this mortgage loan is $550,000 at March 31, 2002.  Also during the quarter ended
March 31, 2002 BRT purchased,  from an unaffiliated financial  institution,  two
mortgage  loans  that  encumber a property  that is owned by an  existing  joint
venture in which BRT owns a 50% interest.  These loans were purchased at par and
had a balance at the time of purchase and have a current  balance of $4,623,000.
At March  31,  2002  mortgage  loans to all  joint  ventures  in which  BRT is a
venturer totaled  $8,598,000.  For the three and six months ended March 31, 2002
interest  income  on all  loans to  joint  venture  entities  was  $108,000  and
$206,000, respectively.

Real estate  loans held for sale are  carried at the lower of cost or  estimated
fair value. At March 31, 2002 a real estate loan held for sale totaled $596,000.
The carrying amount of this loan  approximated  estimated fair value. Fair value
was determined  based on contractual  commitments from a third party to purchase
this loan.  During the quarter ended March 31, 2002,  loans with a fair value of
$3,502,000 were sold to a financial  institution.  These loans were sold at cost
and  therefore no gain or loss was  recognized  on this sale.  In April 2002 the
remaining loan with a fair value of $596,000 was sold.

Profits and losses relating to the sale of real estate loans are recognized when
all  indications  of legal  control  pass to the buyer  and the  sales  price is
collected.

In the quarter  ended  March 31,  2002 a loan with a  principal  balance of $3.5
million, which the Trust held a reserve against, was paid in full (including all
interest  and fees)  allowing  the Trust to reduce its  allowance  for  possible
losses by $500,000 and recording income from a reversal of a previously provided
allowance.  Management evaluates the adequacy of the allowance  periodically and
believes that the allowance for losses is adequate to absorb  probable losses on
the existing portfolio.





Note 4 - Available-For-Sale Securities

Included in available-for-sale  securities are 1,355,600 shares of Entertainment
Properties Trust  (NYSE:EPR),  which have a cost basis of $17,806,000 and a fair
value at March 31, 2002 of $30,637,000.  At May 10, 2002 the fair value of these
shares was $30,501,000.  During the prior years quarter ended March 31, 2001 the
Trust  incurred  legal,  printing,  proxy  solicitor  fees and other expenses of
$301,000 related to the solicitation of proxies in favor of BRT's nominee to the
Board of Trustees of Entertainment Properties Trust. These expenses are included
as a  component  of  general  and  administrative  expense  in the  consolidated
statements of income.  The shares held by BRT represent  approximately  8.07% of
the outstanding shares of Entertainment Properties Trust.

Note 5 -Borrowed Funds

On July 25, 2001 BRT entered into a revolving  credit  agreement with North Fork
Bank.  Borrowings under the facility are secured by specific receivables and the
agreement  provides  that  the  amount  borrowed  will  not  exceed  60%  of the
collateral  pledged.  As of March  31,  2002  BRT had  provided  collateral,  as
defined,  that would permit BRT to borrow up to  approximately  $7,300,000 under
the facility.  Interest is charged on the outstanding balance at prime plus 1/4%
or under  certain  circumstances  at  prime.  At March  31,  2002  there  was no
outstanding balance on this facility. In addition to its credit facility BRT has
the ability to borrow funds  through a margin  account.  At March 31, 2002 there
was no outstanding balance on this margin facility. At March 31, 2002 marketable
securities with a fair value of $30,637,000 were pledged as collateral.

Note 6 - Comprehensive Income

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.  During the three and six months  ended March 31,  2002  accumulated
other comprehensive income, which is solely comprised of the net unrealized gain
on  available-for-sale  securities,  increased  $4,511,000 to  $13,142,000  from
$8,631,000 and increased $7,864,000 from $5,278,000 to $13,142,000,respectively.
For the three and six months  ended March 31, 2001 it  increased  $4,397,000  to
$1,725,000  from  $(2,672,000)  and increased  $4,858,000  from  $(3,133,000) to
$1,725,000 respectively.

Note 7 - Accounting for Long-Lived Assets

The Financial  Accounting  Standards Board issued  Statement No. 144 "Accounting
for the  Impairment of Long-Lived  Assets" which  supersedes  FASB Statement No.
121,  "Accounting  for the  Impairment of Long-Lived  Assets and for  Long-Lived
Assets to be Disposed of"; however it retains the fundamental provisions of that
statement  related to the  recognition  and  measurement  of the  impairment  of
long-lived assets to be "held and used". In addition, Statement No. 144 provides
more guidance on estimating  cash flows when performing a  recoverability  test,
requires that a long-lived  asset or asset group to be disposed of other than by
sale (e.g.  abandoned) be classified as "held and used" until it is disposed of,
and establishes more restrictive criteria to classify an asset or asset group as
"held for sale". The Trust's management does not anticipate that the adoption of
this statement will have an effect on the earnings or the financial  position of
the Trust.





Item 2.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations

General
- -------

We are a real estate  investment  trust  organized  as a business  trust in 1972
under the laws of the  Commonwealth  of  Massachusetts.  Our principal  business
activity is to generate income by originating and holding for investment for our
own account,  senior real estate mortgage loans secured by income producing real
property  and to a  lesser  extent  second  mortgage  loans  secured  by  income
producing  real  property.  Our loan  portfolio  consists of 39  mortgage  loans
aggregating  $60,358,000  outstanding  at March 31, 2002. In addition,  we are a
member of six joint ventures that own eight income  producing  properties and we
own three operating  properties which we previously acquired in foreclosure.  We
also own 8.07% of the  outstanding  common  shares of  Entertainment  Properties
Trust.

We emphasize  loans with terms ranging from six months to three years  (referred
to as bridge loans) to persons requiring short term funds,  among other reasons,
for the  acquisition of a property,  the purchase  (normally at a discount) of a
mortgage  applicable  to  a  property  owned  by  the  borrower,  repositioning,
rehabilitating  or renovating a property or converting a commercial  property to
residential use (co-op or condo conversions). We do not finance new construction
and normally do not provide  financing for  undeveloped  real property.  We have
expanded  our  activities  by  originating  for  our own  account  participating
mortgage  loans  and by  participating  as  both  a  lender  to  and  an  equity
participant in joint ventures which acquire income producing real property.

We have  elected  to be taxed as a REIT  under the  Internal  Revenue  Code.  To
qualify  as a REIT,  we must meet a number  of  organizational  and  operational
requirements,  including a requirement that we currently distribute at least 90%
of ordinary  taxable  income to our  stockholders.  We intend to adhere to these
requirements and to maintain our REIT status.


Liquidity and Capital Resources
- -------------------------------

Our investment policy emphasizes  short-term mortgage loans.  Repayments of real
estate  loans in the amount of  $45,709,000  are due  during  the twelve  months
ending March 31, 2003,  including  $552,000 due on demand.  The  availability of
mortgage  financing  secured by real  property  and the market for selling  real
estate is cyclical. Accordingly, we cannot project the portion of loans maturing
during the next twelve  months  which will be paid or the portion of loans which
will be extended for a fixed term or on a month to month basis.

On July 25, 2001 we entered into a revolving  credit  agreement  with North Fork
Bank.  Borrowings under the facility are secured by specific receivables and the
agreement  provides  that  the  amount  borrowed  will  not  exceed  60%  of the
collateral pledged. As of March 31, 2002 we had provided collateral, as defined,
that  would  permit  us to  borrow  up to  approximately  $7,300,000  under  the
facility.  Interest is charged on the outstanding  balance at prime plus 1/4% or
under certain  circumstances  at prime.  The facility matures August 1, 2004 and
may be  extended  for two one  year  terms.  At  March  31,  2002  there  was no
outstanding  balance on this facility.  We also have the ability to borrow up to
approximately  $12 million on a margin account which we maintain.  No amount was
outstanding under this margin account at March 31, 2002.

During the six months ended March 31, 2002, we generated cash of $5,893,000 from
operations,  $23,052,000  from  collections  of real estate loans and $3,502,000
from the sale of real estate  loans.  These funds,  in addition to cash on hand,
were used primarily to fund real estate loan  originations  of  $12,458,000,  to
originate and purchase loans relating to joint venturers of $7,123,000, to repay
outstanding  debt of $2,130,000 and to pay cash  distributions  to  shareholders
totaling  $1,771,000.  BRT's cash and cash  equivalents  totaled  $14,312,000 at
March 31, 2002.

We will satisfy our liquidity  needs from cash and liquid  investments  on hand,
the  credit  facility  with North Fork Bank,  interest  and  principal  payments
received on  outstanding  real estate loans and net cash flow generated from the
operation and sale of real estate assets.  We also have the ability to borrow on
margin, using the shares we own in Entertainment Properties Trust as collateral.

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

Interest and fees on loans  increased  by $281,000,  or 15%, to $2.1 million for
the three  months  ended March 31, 2002 from $1.9  million for the three  months
ended March 31, 2001.  During the current  quarter the average  balance of loans
outstanding  increased by approximately  $9.1 million accounting for an increase
in interest income of $268,000. A decline in the average interest rate earned on
the loan  portfolio  to 11.25% in the three  months  ended  March 31,  2002 from
12.60% in the three  months  ended  March 31,  2001  caused  interest  income to
decline by $192,000.  Additional fee income of $204,000 was generated during the
March 31, 2002 quarter.  The current quarter realized an $89,000 increase in fee
income due to increased  amortization from early payoffs and the sale of several
loans. The remaining  $115,000  increase is attributable to increased fee income
generated by a larger  average  balance of loans in the quarter  ended March 31,
2002 versus the comparable quarter of the prior year.

For the six months ended March 31, 2002, interest and fees on loans increased $1
million, or 23%, from $4.6 million to $5.6 million.  During the six months ended
March 31,  2002 the  average  balance of loans  outstanding  increased  by $13.6
million  resulting in an increase in interest  income of $807,000.  A decline in
the average  interest rate earned on the loan  portfolio from 12.58% for the six
months  ended March 31,  2001 to 11.74% for the six months  ended March 31, 2002
caused a decline in interest  income of $225,000.  In  addition,  during the six
month  period  ended  March 31,  2002,  two  participating  loans  were paid off
resulting in additional  interest and fees of  $1,182,000.  The six month period
ended  March  31,  2001  includes  $844,000  of  additional  interest  and  fees
recognized  from a loan that was paid off. In addition,  in the six months ended
March  31,  2001 a loan  that was  previously  non-performing  was  returned  to
performing status and $170,000 of delinquent  interest was recorded.  Fee income
increased in the six months ended March 31, 2002 by $211,000 of which $89,000 is
due to the  increased  amortization  from early  payoffs and the sale of several
loans.  The remaining  increase is the result of increased  amortization of fees
collected on loans originated in prior periods.

Operating  income on real estate  properties  increased to $586,000 in the three
months  ended March 31, 2002 from  $381,000 in the three  months ended March 31,
2001,  an increase of $205,000 or 54%.  For the six months  ended March 31, 2002
operating income on real estate owned increased $429,000,  or 62%, from $688,000
to $1.1 million.  For both periods,  this increase,  primarily rental income, is
attributable  to our  purchase of a  leasehold  interest  in a  commercial  real
property in the last quarter of the fiscal year ended September 30, 2000.

Reversal of previously provided  provisions  increased to $500,000 from $-0- for
both the three and six month  periods  ended March 31, 2002.  During the current
quarter and six months we were able to reduce our loan loss  allowance as a loan
which was previously considered impaired was paid if full.

Equity in earnings of  unconsolidated  ventures  decreased $63,000 or 22% in the
three months ended March 31, 2002 to $221,000  from $284,000 in the three months
ended March 31, 2001. The primary reason for this decline is a loss generated by
a joint  venture that was entered into during the second half of the fiscal year
ended  September  30,  2001.  For the six months  ended March 31, 2002 equity in
earnings of unconsolidated  ventures increased $67,000, or 15%, from $446,000 to
$513,000.  The  increase was caused by a gain on the sale of a parcel of land by
one of our joint  ventures.  This gain was  offset  by a loss  generated  by the
venture  that was  entered  into in the  second  half of the  fiscal  year ended
September 30, 2001.

Other revenues,  primarily investment income,  declined to $713,000 in the three
months ended March 31, 2002,  from  $809,000 in the three months ended March 31,
2001,  a decline of $96,000  or 12%. A decline in the rates  earned on  invested
balances of approximately 288 basis points from 10.12% to 7.24% caused a decline
of  $259,000.  An increase in the average  balance  outstanding  of $7.3 million
offset this decline by  $161,000.  For the six months ended March 31, 2002 other
revenues,  primarily  investment income,  decreased by $716,000 or 35% from $2.1
million  to $1.4  million.  During the prior year we  received  $438,000  from a
residual interest we held in a venture. This residual interest resulted from the
sale of a  partnership  interest  in a prior  year.  The  remaining  decline  of
$278,000  is the  result of a decline  in the  yield  earned on our  investments
offset  by a  slight  increase  in the  outstanding  average  balance  of  those
investments.  A 225 basis point  decline from 10.21% to 7.96%  caused  income to
decline by $378,000 while the average  balance  increased  $2.1 million  causing
income to increase $100,000.

The Advisor's  fee,  which is  calculated  based on invested  assets,  increased
$50,000,  or 30%, in the three  months  ended  March 31,  2002 to $219,000  from
$169,000 in the three months ended March 31, 2001. In the six months ended March
31, 2002 the fee  increased  $93,000,  or 21%,  from  $337,000 in the six months
ended March 31, 2001 to $430,000. During both of these periods, we experienced a
higher outstanding balance of invested assets thereby causing an increase in the
fee.

General and administrative  fees increased $21,000,  or 3%, from $694,000 in the
three  months  ended March 31, 2001 to $715,000 in the three  months ended March
31, 2002.  For the six months  ended March 31, 2002  general and  administrative
expenses  decreased  $13,000,  or less than 1%, from $1,484,000 to $1,471,000 in
the six months ended March 31, 2002.

Other taxes  declined  $53,000 or 48% in the three  months  ended March 31, 2002
from  $110,000 in the three months ended March 31, 2001 to $57,000.  For the six
months ended March 31, 2002 other taxes increased  $38,000,  or 22%, to $208,000
from $170,000.  In the prior year we paid federal  alternative minimum tax while
we utilized our net operating  loss  carryforwards.  In the current year we were
responsible  for paying a federal excise tax which is based on income  generated
but not yet distributed.

For the three and six months ended March 31, 2001 we incurred  expenses  related
to  investment  income of  $301,000.  During  these  periods we incurred  legal,
printing, proxy solicitor fees and other expenses related to the solicitation of
proxies  to  vote  in  favor  of  our  nominee  to  the  Board  of  Trustees  of
Entertainment  Properties  Trust  (NYSE:EPR).  We own  8.07% of the  outstanding
shares of  Entertainment  Properties  Trust.  We did not  incur  any  investment
related expenses in the three or six months ended March 31, 2002.

Operating  expenses  relating to real estate  increased  $59,000,  or 24%,  from
$246,000  in the three  months  ended March 31,  2001 to  $305,000.  For the six
months ended March 31, 2002 operating  expenses related to real estate increased
$149,000 or 33% from  $454,000 to $603,000.  The increase in both periods is due
to  increased   operating   expenses   associated  with  the  Trust's  operating
properties.

Amortization  and  depreciation  for the three  months  ended March 31, 2002 was
$86,000,  relatively  unchanged from $84,000 in the three months ended March 31,
2001.  For the six months  ended March 31, 2002  amortization  and  depreciation
expense declined $53,000, or 24%, from $223,000 to $170,000. This decline is the
result of reduced  amortization of deferred expenses associated with our current
credit facility.






Gain on the sale of real  estate  assets  and  foreclosed  properties  decreased
$868,000,  or 59%,  in both the three and six  months  ended  March 31,  2002 to
$607,000 from  $1,475,000.  The gain in the three and six months ended March 31,
2002  resulted  primarily  from  the  sale of an  unimproved  parcel  of land we
previously acquired in foreclosure.  The gain for the three and six months ended
March 31, 2001 resulted from the sale of a residual interest in a partnership.


Item 3.  Quantitative and Qualitative Disclosures About Market Risks

Our primary component of market risk is interest rate sensitivity.  Our interest
income and to a lesser  extent our  interest  expense  are subject to changes in
interest  rates.  We seek to minimize these risks by originating  loans that are
indexed to the prime rate,  with a stated minimum  interest rate, and borrowing,
when  necessary,  from our  available  credit line which is also  indexed to the
prime rate.  At March 31, 2002  approximately  69% of the portfolio was variable
rate based  primarily on the prime rate.  Any changes in the prime interest rate
could  have a positive  or  negative  effect on our net  interest  income.  When
determining  interest  rate  sensitivity  we assume  that any change in interest
rates is immediate and that the interest rate sensitive  assets and  liabilities
existing at the  beginning of the period  remain  constant over the period being
measured.  We have  assessed  the market  risk for our  variable  rate  mortgage
receivables  and variable  rate debt and believe that a one percent  increase in
interest rates would have  approximately  a $253,000  positive  effect on income
before  taxes  and  a  one  percent   decline  in  interest   rates  would  have
approximately a $142,000 negative effect on income before taxes. In addition, we
originate loans with short maturities and maintain a strong capital position. At
March 31, 2002 our loan portfolio was primarily secured by properties located in
the New York metropolitan  area, New Jersey,  Connecticut and in Florida and our
portfolio is therefore  subject to risks  associated with the economies of these
localities.











                           PART II - OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K


None.



                                   SIGNATURES


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


                                BRT REALTY TRUST
                                   Registrant




May 13, 2002                    /s/ Jeffrey Gould
- ------------                    -----------------
Date                            Jeffrey Gould, President
                                and Chief Executive Officer



May 13, 2002                    /s/ George Zweier
- ------------                    -----------------
Date                            George Zweier, Vice President
                                and Chief Financial Officer