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 June 30, 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.

                    7,390,139 Shares of Beneficial Interest,
                  $3 par value, outstanding on August 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)

                                                                               June 30,           September 30,
                                                                                 2002                 2001
                                                                                 ----                 ----
                                                                             (Unaudited)
                                     ASSETS
                                                                                             

Real estate loans - Note 3:
    Earning interest, including $8,366 and $3,425
      from related parties                                                    $ 79,075             $ 67,513
    Not earning interest                                                           415                  415
                                                                              --------             --------
                                                                                79,490               67,928
   Allowance for possible losses                                                  (881)              (1,381)
                                                                              --------             --------
                                                                                78,609               66,547
                                                                              --------             --------
Real estate assets:
    Real estate properties net                                                   6,637                6,777
    Investment in unconsolidated real
      estate ventures at equity                                                  7,030                6,931
                                                                              --------             --------
                                                                                13,667               13,708
Valuation allowance                                                               (325)                (325)
                                                                              --------             --------
                                                                                13,342               13,383
                                                                              --------             --------
Cash and cash equivalents                                                        5,275                4,106
Securities available-for-sale at market - Note 4                                34,717               24,030
Other assets                                                                     1,817                1,950
                                                                             ---------            ---------
          Total Assets                                                       $ 133,760            $ 110,016
                                                                             =========            =========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
    Borrowed funds - Note 5                                                  $   9,770            $   2,101
    Mortgage payable                                                             2,761                2,804
    Accounts payable and accrued liabilities,
      including deposits of $1,278 and $1,620                                    3,075                3,239
    Dividends Payable                                                            1,921                    -
                                                                             ---------            ---------
          Total Liabilities                                                     17,527                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                                                   80,864               81,008
   Accumulated other comprehensive income - net
      unrealized gain on available-for-sale securities                          15,965                5,278
   Accumulated earnings                                                          5,621                2,313
                                                                             ---------            ---------
                                                                               129,100              115,249
Cost of 1,493 and 1,552 treasury shares of
  beneficial interest at each date                                             (12,867)             (13,377)
                                                                             ---------            ---------
            Total Shareholders' Equity                                         116,233              101,872
                                                                             ---------            ---------

            Total Liabilities and Shareholders' Equity                       $ 133,760            $ 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                Nine Months Ended
                                                                          June 30,                          June 30,
                                                                          --------                          -------
                                                                    2002            2001             2002              2001
                                                                    ----            ----             ----              ----
                                                                                                         

Revenues:
   Interest and fees on real estate loans, including interest
     from related parties of $196 and $36 for the three month
     periods, respectively, and $408 and $84 for the nine
     month periods, respectively                                  $ 2,342         $ 1,844          $  7,989          $  6,427
   Operating income on real estate owned                              622             504             1,739             1,192
   Reversal of previously provided provision                            -               -               500                 -
   Equity in earnings of unconsolidated entities                       58             301               571               747
   Other, primarily investment income                                 694             812             2,054             2,888
                                                                 --------        --------          --------          --------
          Total revenues                                            3,716           3,461            12,853            11,254
                                                                  -------         -------           -------           -------

Expenses:
   Interest on borrowed funds                                          40               -                83                20
   Advisor's fee                                                      265             186               695               523
   General and administrative                                         715             786             2,186             2,272
   Other taxes                                                        133              60               341               230
   Expense related to investment income                                 -             274                 -               575
   Operating expenses relating to real estate owned,
     including interest on mortgages of $66 and $67
     for the three month periods, respectively, and $199
     and $194 for the nine month periods, respectively                346             250               949               704
   Amortization and depreciation                                       85              71               255               294
                                                                  -------         -------           -------           -------
           Total expenses                                           1,584           1,627             4,509             4,618
                                                                  -------         -------           -------           -------
Income before gain on sale of real estate
     assets and available-for-sale securities                       2,132           1,834             8,344             6,636
Net gain on sale of real estates assets                                 -             282               607             1,757
Net realized (loss) gain on sale of
     available-for-sale securities                                      -              (4)                -                11
                                                                 --------         --------          -------          --------
Income before minority interest                                     2,132           2,112             8,951             8,404
Minority interest                                                     (10)            (12)              (30)              (10)
                                                                 ---------       ---------         ---------         ---------
Income before extraordinary item                                    2,122           2,100             8,921             8,394
Extraordinary item - loss on early
     extinguishment of debt                                             -               -                 -              (264)
                                                               ----------      ----------        ----------          ---------

Net income                                                        $ 2,122         $ 2,100           $ 8,921           $ 8,130
                                                                  =======         =======           =======           =======

Income per share of beneficial interest:

Basic earnings per share
   Income before extraordinary item                             $     .29        $    .29          $   1.21          $   1.17
   Extraordinary item                                                   -               -                 -              (.04)
                                                                ---------        --------          --------          ---------
   Net earnings per common share                                $     .29        $    .29          $   1.21          $   1.13
                                                                =========        ========          ========          ========

Diluted earnings per share
   Income before extraordinary item                             $     .28        $    .29          $   1.19          $   1.16
   Extraordinary item                                                   -               -                 -              (.04)
                                                                ---------        --------          --------          ---------
   Net earnings per common share                                $     .28        $    .29          $   1.19          $   1.12
                                                                =========        ========          ========          ========

Cash distributions per common share                             $     .26        $    .22          $    .76          $    .22
                                                                =========        ========          ========         ========


               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                          -              -              -        (5,613)             -       (5,613)
      (.76 per share)

Exercise of stock options                             -           (144)             -             -            510          366

Net income                                            -              -              -         8,921              -        8,921
    Other comprehensive income
      - net unrealized gain on
     available-for-sale securities                    -              -         10,687             -              -       10,687
                                                                                                                       --------
Comprehensive income                                  -              -              -             -              -       19,608
                                               --------------------------------------------------------------------------------
Balances, June 30, 2002                         $26,650        $80,864        $15,965        $5,621       $(12,867)    $116,233
                                                ===============================================================================


                    See Accompanying Notes to Consolidated Financial Statements.








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

                                                                                          Nine Months Ended
                                                                                              June 30,
                                                                                              -------
                                                                                       2002              2001
                                                                                       ----              ----
                                                                                                 

Cash flow from operating activities:
  Net income                                                                         $  8,921          $  8,130
    Adjustments to reconcile net income to net cash
     provided by operating activities:
     Extraordinary item - loss on early extinguishment of debt                              -               264
     Amortization and depreciation                                                        255               294
     Reversal of previously provided allowances                                          (500)                -
     Net gain on sale of foreclosed properties held for sale                             (607)           (1,757)
     Net gain on sale of available-for-sale securities                                      -               (11)
     Equity in earnings of unconsolidated entities                                       (571)             (747)
     Decrease (Increase) in interest and dividends receivable                             123              (115)
     Decrease (Increase) in prepaid expenses                                               11              (117)
     Increase (Decrease) in accounts payable
       and accrued liabilities                                                             89              (392)
     (Decrease) Increase in deferred revenues                                             (62)               70
     Decrease in escrow deposits                                                         (346)             (160)
     Decrease (Increase) in deferred costs                                                 21              (124)
     Net change in other assets                                                           (90)              (71)
                                                                                   ----------        ----------
Net cash provided by operating activities                                               7,244             5,264
                                                                                   ----------        ----------

Cash flows from investing activities:
   Collections from real estate loans                                                  25,848            18,571
   Proceeds from sale of loans                                                          4,097                 -
   Additions to real estate loans                                                     (34,383)          (25,992)
   Additions to real estate loans - BRT joint ventures                                 (7,123)           (3,175)
   Net costs capitalized to real estate owned                                             (35)             (115)
   Proceeds from sale of real estate assets                                               607             1,844
   Increase in deposits payable                                                           141                24
   Sales of marketable securities                                                           -               701
   Capital contributions to unconsolidated entities                                      (275)             (861)
   Partnership distributions                                                              747                65
                                                                                   ----------       -----------
Net cash used in investing activities                                                 (10,376)           (8,938)
                                                                                    ----------        ---------

Cash flow from financing activities:
  Increase in mortgage payable                                                              -             2,850
  Payoff/paydown of loan and mortgage payable                                             (44)              (31)
  Net change in borrowed funds - margin account                                         7,669                 -
   Repayment of note payable - credit facility                                              -               (88)
  Cash distribution - common shares                                                    (3,690)                -
   Exercise of stock options                                                              366               954
                                                                                   ----------        ----------
Net cash provided by financing activities                                               4,301             3,685
                                                                                    ---------         ---------

Net increase in cash and cash equivalents                                               1,169                11
Cash and cash equivalents at beginning of period                                        4,106            16,221
                                                                                    ---------         ---------
Cash and cash equivalents at end of period                                          $   5,275         $  16,232
                                                                                    =========         =========

Supplemental disclosure of cash flow information:
    Cash paid during the period for interest expense                                $     259         $     277
                                                                                    =========         =========

                 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 June
30, 2002 and for the three and nine months  ended June 30, 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 nine months ended June 30, 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 June 30,  2002 BRT  declared a cash  distribution  to
shareholders of $.26 per share.  This  distribution  totaled  $1,921,000 and was
payable on July 3, 2002 to shareholders of record on June 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.

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.





The following table sets forth the computation of basic and diluted shares:




                                               For the three months ended                For the nine months ended
                                            June 30, 2002      June 30, 2001          June 30, 2002     June 30, 2001
                                            -------------      -------------          -------------     -------------
                                                                                              

Basic                                         7,383,282          7,202,417             7,368,063          7,184,424

Effect of dilutive securities                   147,474            126,073               129,837            107,130
                                                -------            -------               -------            -------

Diluted                                       7,530,756          7,328,490             7,497,900          7,291,554




Stock Options

During the quarter ended June 30, 2002,  8,000  previously  issued  options were
exercised.  Proceeds from these  options  totaled  $62,000.  For the nine months
ended June 30, 2002, 59,125  previously issued options were exercised.  Proceeds
from these options totaled $366,000.

Note 3 - Real Estate Loans

If  all  loans   classified  as  non-earning  were  earning  interest  at  their
contractual  rates for the three and nine  months  ended June 30, 2002 and 2001,
interest  income would have  increased by  approximately  $11,000 and $34,000 in
each of the two years.

At June 30, 2002 BRT had $8,366,000 of loans  outstanding to joint ventures.  In
each of these  ventures  BRT and its  joint  venture  partners  each  have a 50%
interest.  As part of  most of  these  venture  agreements  BRT  made a  capital
contribution  in  addition  to making a  mortgage  loan.  For the three and nine
months  ended  June 30,  2002  interest  income  on all  loans to joint  venture
entities was $196,000 and $408,000, respectively.

During the quarter  ended June 30, 2002 a loan with a fair value of $595,000 was
sold to a financial  institution.  This loan, which was previously classified as
held-for-sale, was sold at cost and therefore, no gain or loss was recognized on
this sale.

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.

Management   evaluates  the  adequacy  of  the  allowance  for  possible  losses
periodically  and believes  that the  allowance for losses is adequate to absorb
probable losses on the existing loan 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 June 30, 2002 of $33,416,000. At August 9, 2002 the fair value of these
shares  was  $30,365,440.  During  the  quarter  ended  June 30,  2001 the Trust
incurred  legal,  printing,  proxy solicitor fees and other expenses of $274,000
related to the solicitation of proxies in favor of BRT's nominee to the Board of
Trustees of Entertainment  Properties  Trust. For the nine months ended June 30,
2001  this  amount   totaled   $575,000.   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 $15 million  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 June 30, 2002 BRT had provided  collateral,
as  defined,  that would  permit BRT to borrow up to  approximately  $12,200,000
under the facility. Interest is charged on the outstanding balance at prime plus
1/4% or under  certain  circumstances  at prime.  At June 30,  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 June 30, 2002 there was
an outstanding balance on this margin facility of $9,770,000.  The interest rate
at June 30,  2002 was  3.875%.  Interest  expense  for the three and nine months
ended June 30, 2002 was $40,000 and $83,000,  respectively,  which  includes the
fees  charged  to  maintain  the margin  account.  At June 30,  2002  marketable
securities with a fair value of $33,416,000 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 nine months  ended June 30,  2002  accumulated
other comprehensive income, which is solely comprised of the net unrealized gain
on  available-for-sale  securities,  increased  $2,823,000 to  $15,965,000  from
$13,142,000   and  increased   $10,687,000   from   $5,278,000  to  $15,965,000,
respectively.  For the three and nine months  ended June 30,  2001 it  increased
$5,456,000  to  $7,181,000  from  $1,725,000  and  increased   $10,314,000  from
$(3,133,000) to $7,181,000 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

Forward-Looking Statements

With the exception of historical information,  this report on Form 10-Q contains
certain  forward-looking  statements  within the  meaning of Section  27A of the
Securities Act of 1933. We intend such forward-looking  statements to be covered
by the safe harbor  provision for  forward-looking  statements  contained in the
Private Securities  Litigation Reform Act of 1995 and include this statement for
purposes  of  complying  with  these  safe  harbor  provisions.  Forward-looking
statements,  which are based on  certain  assumptions  and  describe  our future
plans,  strategies and  expectations,  are generally  identifiable by use of the
words "may", "will", "believe",  "expect", "intend",  "anticipate",  "estimate",
"project",  or  similar  expressions  or  variations  thereof.   Forward-looking
statements  should not be relied on since they involve known and unknown  risks,
uncertainties and other factors which are, in some cases, beyond our control and
which could  materially  affect actual  results,  performance  or  achievements.
Investors  are  cautioned  not to place undue  reliance  on any  forward-looking
statements.


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 41  mortgage  loans
aggregating  $79,490,000 outstanding at June 30, 2002, of which $ 415,000 is not
earning  interest.  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  (generally
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 generally do not provide  financing for undeveloped
real  property.  We have  expanded  our  activities  in  more  recent  years  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 real estate  investment  trust (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
distribute on a current  basis,  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  $52,057,000  are due  during  the twelve  months
ending June 30, 2003,  including  $544,000 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 $15,000,000  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 June 30, 2002 we had provided  collateral,
as defined, that would permit us to borrow up to approximately $12,200,000 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  June  30,  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.  There was an
outstanding  balance  under this margin  account at June 30, 2002 of  $9,770,000
which currently bears interest at a rate of 3.875%.

During the nine months ended June 30, 2002, we generated cash of $7,244,000 from
operations,  $25,848,000 from collections of real estate loans,  $4,097,000 from
the sale of real estate loans and  $7,669,000  from net borrowings on our margin
account.  These funds,  in addition to cash on hand, were used primarily to fund
real estate loan  originations of  $34,383,000,  to originate and purchase loans
relating  to joint  ventures  of  $7,123,000  and to pay cash  distributions  to
shareholders  totaling  $3,690,000.  BRT's  cash  and cash  equivalents  totaled
$5,275,000 at June 30, 2002.

We will satisfy our liquidity  needs from cash and liquid  investments  on hand,
the credit  facility  with North Fork Bank,  the margin  account , interest  and
principal  payments  received on outstanding real estate loans and net cash flow
generated from the operation and sale of real estate assets.


Results of Operations

Interest and fees on loans  increased  by $498,000,  or 27%, to $2.3 million for
the three  months  ended June 30, 2002 from $1.8  million  for the three  months
ended June 30,  2001.  During the current  quarter the average  balance of loans
outstanding  increased by approximately $15.2 million accounting for an increase
in interest  income of $454,000.  Additionally,  fee income  increased  $161,000
during the June 30, 2002 quarter. This was due to increased amortization on fees
previously  paid to us resulting  from  increased loan volume and an increase of
fees collected on loan extensions and expired commitments.  These increases were
offset by a decline in the average interest rate earned on the loan portfolio to
11.79% in the three  months  ended June 30, 2002 from 12.66% in the three months
ended March 31, 2001 caused interest income to decline by $118,000.





For the nine months  ended June 30, 2002,  interest and fees on loans  increased
$1.6 million, or 24%, from $6.4 million to $8.0 million.  During the nine months
ended June 30, 2002 the average balance of loans outstanding  increased by $13.5
million  resulting in an increase in interest income of $1.2 million.  A decline
in the average  interest rate earned on the loan  portfolio  from 12.61% for the
nine months  ended June 30,  2001 to 11.87% for the nine  months  ended June 30,
2002 caused a decline in interest  income of $297,000.  In addition,  during the
nine month  period ended June 30, 2002,  two  participating  loans were paid off
resulting in additional  interest and fees of $1,182,000.  The nine month period
ended June 30, 2001 includes $844,000 of additional interest and fees recognized
from a loan that was paid off. In  addition,  in the nine months  ended June 30,
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
nine months  ended June 30, 2002 by $372,000  primarily as a result of increased
loan volume.

Operating  income on real estate  properties  increased to $622,000 in the three
months  ended June 30,  2002 from  $504,000 in the three  months  ended June 30,
2001,  an increase of $118,000 or 23%.  This  increase  was caused by  increased
rental income being  recognized on a  residential  property  located in New York
City and increased percentage rents received on a retail center in Rock Springs,
Wyoming. For the nine months ended June 30, 2002 operating income on real estate
owned  increased  $547,000,  or 46%,  from $1.2  million to $1.7  million.  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 and increased rental income recognized on a
residential property located in New York City.

Reversal of previously provided  provisions  increased to $500,000 from $-0- for
the nine month period ended June 30, 2002.  During the current nine month period
we were able to reduce our loan loss  allowance  as a loan which was  previously
considered impaired was paid in full.

Equity in earnings of unconsolidated  ventures  decreased $243,000 or 81% in the
three months  ended June 30, 2002 to $58,000  from  $301,000 in the three months
ended June 30, 2001 and for the nine months  ended June 30,  2002  $176,000,  or
24%, from  $747,000 to $571,000.  The decrease in both periods was primarily due
to a loss  generated by a joint  venture  entered into during the second half of
the fiscal year ended September 30, 2001 and reduced unit sales at another joint
venture.  The decline in the nine month period was offset in part by a gain that
was  recognized  by a joint venture upon the sale of a parcel of land during the
current nine month period.

Other revenues,  primarily investment income,  declined to $694,000 in the three
months  ended June 30,  2002,  from  $812,000 in the three months ended June 30,
2001,  a decline of $118,000  or 15%. A decline in the rates  earned on invested
balances of approximately  148 basis points from 8.73% to 7.25% caused a decline
of  $142,000.  An increase in the average  balance  outstanding  of $1.1 million
offset this  decline by $24,000.  For the nine months  ended June 30, 2002 other
revenues,  primarily  investment income,  decreased by $834,000 or 29% from $2.9
million  to $2.1  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
$396,000 is the result of a 156 basis point  decline in the yield  earned on our
investments from 9.66% to 8.10%.

Interest on borrowed funds  increased to $40,000 in the three month period ended
June 30,  2002 from $0 in the three  month  period  ended June 30, 2001 and also
increased $ 63,000 from  $20,000 in the nine month period ended June 30, 2001 to
$83,000 in the nine month period ended June 30,  2002.  The increase  during the
three and nine month periods ended June 30, 2002  represent  increased  interest
expense that resulted from borrowings under our margin account.

The Advisor's  fee,  which is  calculated  based on invested  assets,  increased
$79,000,  or 42%,  in the three  months  ended June 30,  2002 to  $265,000  from
$186,000 in the three months ended June 30, 2001.  In the nine months ended June
30, 2002 the fee  increased  $172,000,  or 33%, from $523,000 in the nine months
ended June 30, 2001 to $695,000.  During both of these periods, we experienced a
higher outstanding balance of invested assets thereby causing an increase in the
fee.

General and  administrative  expenses declined $71,000,  or 9%, from $786,000 in
the three  months ended June 30, 2001 to $715,000 in the three months ended June
30, 2002.  For the nine months  ended June 30, 2002  general and  administrative
expenses decreased $86,000, or 4%, from $2.3 million to $2.2 million in the nine
months ended June 30, 2002.  For both the three and six month periods ended June
30, 2002, the decline was caused primarily by reduced legal expenses.

Other taxes  increased $ 73,000 in the three month period ended June 30, 2002 to
$ 133,000 from  $60,000 in the three month  period ended June 30, 2001.  For the
nine months ended June 30, 2002 this  category  increased $ 111,000 to $ 341,000
from  $230,000.  The  increase  in the current  three and nine month  periods is
primarily the result of federal excise taxes which is based on income  generated
but not yet  distributed.  In the prior periods we were  responsible for federal
and state  alternative  minimum tax while we  utilized  our net  operating  loss
carryforwards.

For the three and nine months ended June 30, 2001 we incurred  expenses  related
to investment income of $274,000 and $575,000 respectively. 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 nine months ended June 30, 2002.

Operating  expenses  relating to real estate  increased  $96,000,  or 38%,  from
$250,000  in the three  months  ended June 30,  2001 to  $346,000.  For the nine
months ended June 30, 2002 operating  expenses  related to real estate increased
$245,000 or 35% from  $704,000 to $949,000.  The increase in both periods is due
to increased operating expenses being recognized on one of the Trust's operating
residential properties located in New York City.

Amortization  and  depreciation  for the three  months  ended June 30,  2002 was
$85,000,  an increase of $14,000,  or 20% from $71,000 in the three months ended
June 30, 2001.  The current  quarter  reflects  amortization  for the new credit
line.  For the nine months  ended June 30, 2002  amortization  and  depreciation
expense declined $39,000, or 13%, from $294,000 to $255,000. 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 $1.2
million,  or 65%, in the nine months  ended June 30, 2002 to $607,000  from $1.8
million. The gain in the nine months ended June 30, 2002 resulted primarily from
the sale of an unimproved parcel of land we previously  acquired in foreclosure.
The gain for the three  months  ended June 30,  2001  resulted  from the sale of
cooperative  units,  while  the  gain in the nine  months  ended  June 30,  2001
resulted from the sale cooperative  units and 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 June 30, 2002  approximately  63% 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 $344,000  positive  effect on income
before  taxes  and  a  one  percent   decline  in  interest   rates  would  have
approximately a $144,000 negative effect on income before taxes. In addition, we
originate loans with short maturities and maintain a strong capital position. At
June 30, 2002 our loan portfolio was primarily secured by properties  located in
the New York  metropolitan  area, New Jersey,  Connecticut,  and 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




August 14, 2002                                  /s/ Jeffrey Gould
- ---------------                                  -----------------
Date                                             Jeffrey Gould, President
                                                 and Chief Executive Officer




August 14, 2002                                  /s/ George Zweier
- ---------------                                  -----------------
Date                                             George Zweier, Vice President
                                                 and Chief Financial Officer