SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

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

                   For the fiscal year ended December 31, 2000

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

                         Commission File Number 0-11083

                          ONE LIBERTY PROPERTIES, INC.
                          ----------------------------
             (Exact name of Registrant as specified in its charter)

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

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

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

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

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

       Common Stock, par value $1.00              American Stock Exchange

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

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

                                      NONE

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

                                Yes X      No
                                   ---
Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K [ ].

As of March 6, 2001 the aggregate market value of all voting stock (Common Stock
and Preferred Stock) held by  non-affiliates of the Registrant was approximately
$25,906,000.

As of March 6, 2001,  the  Registrant  had 3,010,219  shares of Common Stock and
648,058 shares of $16.50 Cumulative Convertible Preferred Stock outstanding.






                       DOCUMENTS INCORPORATED BY REFERENCE

The  proxy  statement  for the  Registrant's  Annual  Meeting  of  Stockholders,
scheduled  for June 11,  2001,  will be filed with the  Securities  and Exchange
Commission within 120 days after the end of the Registrant's fiscal year covered
by this Form 10-K. The information  required by Part III (Item  10-Directors and
Executive Officers of the Registrant, Item 11 -Executive Compensation, Item 12 -
Security  Ownership of Certain  Beneficial Owners and Management,  and Item 13 -
Certain   Relationships  and  Related  Transactions)  will  be  incorporated  by
reference  from the  definitive  proxy  statement to be filed by the  Registrant
pursuant to Regulation 14A under the Securities Exchange Act of 1934.






                                     PART I

Item 1. Business

General

One Liberty  Properties,  Inc. (the "Company") is a self  administered  and self
managed real estate  investment  trust ("REIT")  incorporated  under the laws of
Maryland on December 20, 1982.  Prior to the year 2000, the Company's  focus was
the  acquisition,  ownership and management of improved real property  leased to
retail businesses under long-term commercial net leases. Although prior to 2000,
the Company to a limited extent, acquired, owned and managed improved commercial
real  estate  (office  buildings,   industrial  building  and  specific  purpose
buildings) net leased to corporations or governmental  agencies, it expanded its
activities in this area in 2000.

Under the typical net lease,  rental and other payments to be made by the lessee
are payable without diminution.  The lessee, in addition to its rent obligation,
is  generally  responsible  for  payment  of  all  charges  attributable  to the
property,  such as real estate taxes and assessments,  water and sewer rents and
charges,  governmental charges and all utility and other charges incurred in the
operation  of the  property.  The  lessee  is  also  generally  responsible  for
maintaining  the  property,   including  ordinary  maintenance  and  repair  and
restoration following a casualty or partial condemnation.  Under some net leases
the lessor is responsible for structural items, such as foundation and slab, and
roof  repair  and/or  replacement.  In a typical  net lease,  the tenant is also
responsible  for  casualty,  rent  loss  and  liability  insurance.  The  rental
provisions in a net lease  transaction  may include,  but may not be limited to,
rent payable on a stepped basis (rentals  increase at specified  intervals),  an
indexed basis (rentals increase pursuant to a formula such as the consumer price
index),  a percentage  basis (minimum rental payments plus additional  rental in
the form of  participation  in the sales derived from the business  conducted at
the property), or a combination of the foregoing.

The Company  pursues a national  operating  strategy.  At December 31, 2000, the
Company owned fee title to 35 properties  and a leasehold  position with respect
to one property. The 36 properties are located in 13 states.  Twenty-five of the
36 properties are net-leased to various retail operators.  Six of the properties
are improved with  industrial  type buildings net leased to  corporations  and a
government  agency,  two of the  properties  are flex  type  buildings  (office,
research and development and warehouse) net leased to  corporations,  two of the
properties are health and fitness facilities net leased to a non-profit hospital
and one property is a residential  apartment  building  leased under a long-term
ground lease to an operator.






Investment Policy

The  Company's  business  strategy  has  been  focused  on  acquiring  improved,
commercial  property  subject to a long-term net lease which has scheduled  rent
increases and this strategy  will continue to be the Company's  focus.  Prior to
the 2000 fiscal year, the Company  emphasized the  acquisition  and ownership of
properties  improved with free standing  buildings and net-leased on a long term
basis to retail  operations.  The Company will continue to acquire free standing
commercial  properties  net leased to  retailers.  In fiscal  2000,  the Company
expanded its investment focus by more actively seeking and acquiring  commercial
properties  net leased to  corporations  and it intends to  continue to focus on
such  investments  in the  future.  The  Company's  investment  policies  are as
follows:

Types of  Investments  - Pursuant to its  by-laws,  the Company is  permitted to
invest  in any  type of real  property,  mortgage  loans  (and in both  cases in
interests  therein) and other  investments  of any nature,  without  limitation,
provided  such  investment  does not adversely  affect the Company's  ability to
qualify as a REIT under the Internal  Revenue  Code. No limitation is set on the
number of  properties  or mortgage  loans in which the  Company may invest,  the
amount or  percentage  of the  Company's  assets  which may be  invested  in any
specific  property or on the concentration of investments in any geographic area
in the United States.  The Company may consider  investments in any type of real
property and in mortgage  loans  secured by real  property;  however,  as stated
above, the investment policy of the Company is to invest in improved, commercial
real  estate  (free  standing  retail   buildings,   industrial  and  commercial
properties, office buildings, apartment buildings and special purpose buildings)
provided  the  property  is subject  to a net lease  arrangement.  Although  the
Company has not acquired  undeveloped  acreage in the past, it may purchase,  in
the  future,  undeveloped  acreage if the  purchase  is in  connection  with the
development of a facility to be net leased to a retail  operation or corporation
upon completion of development.  In prior years, the Company acquired  mortgages
receivable for  investment.  The Company has no present plans to invest in or to
originate  loans to other  persons  whether  or not  secured  by real  property.
Although it has not done so in the past,  the Company  may issue  securities  in
exchange for properties which fit its investment criteria. The Company pursues a
national operating strategy,  but does not intend to purchase properties located
outside of the United States and Puerto Rico.

After  termination  of any lease  relating  to any of the  Company's  properties
(either at lease  expiration  or early  termination),  the Company  will seek to
relet or sell such  property in a manner  which will  maximize the return to the
Company,  considering  the  income  and  residual  potential  of such  property.
Although the Company  acquires  properties  for long-term  investment for income
purposes  and does not engage in the  turnover of  investments,  the Company may
consider  the  sale or  other  disposition  of any of the  properties  prior  to
termination  of the  relevant  lease if such sale or other  disposition  appears
advantageous.  The Company may take a purchase money mortgage as part payment in
lieu of cash in connection  with any sale and may take into account local custom
and prevailing market conditions in negotiating the terms of repayment.  It will
be the  Company's  policy  to use any  cash  realized  from  the  sale or  other
disposition of properties,  net of any required  distribution to shareholders to
maintain  its REIT  status,  to pay  down  amounts  due  under  loan  agreements
(excluding  real estate  mortgage  loans),  if any,  and in the  acquisition  of
additional properties.

Incurrence  of Debt - The  directors  of the  Company,  in the exercise of their
business  judgment,  are  permitted to determine the level of debt and the terms
and  conditions of any financing or  refinancing.  There is no limitation on the
level of debt which the  Company  may  incur.  The  Company  has in the past and
intends  in the  future  to borrow  money,  on a secured  and  unsecured  basis.
Mortgaging  specific  properties on a non-recourse  basis enhances the Company's
cash on cash return on its  investment.  The proceeds of borrowings are used for
property acquisitions, to pay down other debt and for working capital purposes.






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

From time to time,  the  Company  invests  in  publicly  traded  shares of other
REIT's.  The Company may invest,  on a limited basis, in the shares of an entity
not involved in real estate investments,  provided that any such investment does
not  adversely  affect  the  Company's  ability  to  qualify as a REIT under the
Internal  Revenue Code.  Investments  by the Company in shares of another entity
are made in such a way so that the Company will not be treated as an  investment
company  under the  Investment  Company Act of 1940.  The Company has not in the
past invested in the  securities of another entity for the purpose of exercising
control,  and it has no  present  plans to invest in the  securities  of another
entity for such purpose.  However,  subject to Board of Director  approval,  the
Company,  in the  future,  may acquire  shares of another  entity with a view to
gaining  control.  The Company does not intend to underwrite  the  securities of
other issuers.

Credit Agreement

On March 24,  2000,  the  Company  entered  into a  Revolving  Credit  Agreement
("Credit  Agreement") with European American Bank ("EAB").  Borrowings under the
Credit  Agreement can be used to acquire  commercial real estate and to pay down
existing mortgage debt. The Credit Agreement matures March 24, 2002 with a right
for the Company to extend the Credit  Agreement  through March 24, 2003. EAB has
agreed to advance up to  $15,000,000  on a revolving  basis.  The  Company  pays
interest  on  borrowings  made  under the  Credit  Agreement  at the prime  rate
(currently  8%) on an interest  only  basis,  and a  one-quarter  of one percent
unused facility fee. Net proceeds from the sale or the financing of any property
for which the proceeds of funds taken down under the Credit  Agreement were used
to  purchase  or  finance  must be applied  to reduce  the loan.  As  collateral
security for any advances taken by the Company under the Credit  Agreement,  the
Company  has  pledged  the stock of each of its  subsidiaries.  The  Company has
agreed that it and its affiliates will maintain on deposit with EAB at least 10%
of the  average  outstanding  annual  principal  balance of take downs under the
Credit Agreement.  If minimum balances are not maintained by the Company and its
affiliates, a deficiency fee is charged to the Company.








                                         Executive Officers of the Company

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

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

Fredric H. Gould                    65            Chairman of the Board and
                                                    Chief Executive Officer

Jeffrey Fishman                     42            President and Chief Operating
                                                    Officer

Jeffrey Gould                       35            Senior Vice President

Matthew Gould                       41            Senior Vice President

Israel Rosenzweig                   53            Senior Vice President

Simeon Brinberg                     67            Vice President

David W. Kalish                     54            Vice President and Chief
                                                    Financial Officer

Mark H. Lundy                       39            Secretary

Seth D. Kobay                       46            Vice President and Treasurer

Karen Dunleavy                      42            Vice President, Financial

Lawrence G. Ricketts                24            Vice President, Acquisitions

Each of the above  listed  executive  officers  will hold office  until the next
annual meeting of the Board of Directors,  scheduled for June 11, 2001, or until
their respective successors are elected and shall qualify. The information below
sets forth the business  experience  of the officers of the Company for at least
the past five years.

Fredric H. Gould.  Mr. Gould has been Chairman of the Board of the Company since
1989 and Chief Executive  Officer since December,  1999. Mr. Gould has served as
Chairman of the Board of Trustees of BRT Realty Trust, a real estate  investment
trust,  ("BRT") since 1984 and Chief Executive  Officer of BRT since 1996. Since
1985 Mr. Gould has been an executive officer  (currently  Chairman of the Board)
of the managing  general partner of Gould Investors L.P., a limited  partnership
primarily  engaged in the ownership and operation of real properties and he also
serves as a general  partner of Gould  Investors  L.P.  He is  President  of the
advisor to BRT, a director  of East Group  Properties,  Inc.  and a director  of
Yonkers  Financial  Corporation  and its  subsidiary  Yonkers  Savings  and Loan
Association, F.A.

Jeffrey Fishman.  Mr. Fishman has been President and Chief Operating  Officer of
the Company since  December,  1999. From 1996 to December 1999 Mr. Fishman was a
Senior  Managing  Director of Cogswell  Properties,  LLC, a real estate property
owner and manager.  For more than five years prior to 1996,  he was President of
Britannia Management Services, Inc., a real estate property owner and manager.




Jeffrey Gould. Mr. Gould has been a Vice President of the Company since 1989 and
a Senior Vice  President and Director of the Company since  December,  1999. Mr.
Gould was Executive Vice President and Chief Operating Officer of BRT from March
1993 to March 1996, and he has been President and Chief Operating Officer of BRT
since March 1996.  Mr. Gould has served as a Trustee of BRT since March 1997. He
is also a  Senior  Vice  President  of the  managing  general  partner  of Gould
Investors L.P. since 1996.

Matthew Gould. Mr. Gould served as President and Chief Executive  Officer of the
Company  from 1989 to  December,  1999 and became a Senior  Vice  President  and
Director of the Company in December  1999.  He has been a Vice  President of BRT
since 1986, a Vice President of the managing  general partner of Gould Investors
L.P.  from  1986 to 1996 and  President  since  1996.  He also  serves as a Vice
President of the advisor to BRT.

Israel  Rosenzweig.  Mr.  Rosenzweig  has served as Senior Vice President of the
Company since June, 1997. He has been a Senior Vice President of BRT since March
1998.  From November 1994 to April 1997 he was a Senior Vice President and Chief
Lending Officer of Bankers Federal Savings and Loan  Association.  For more than
five years prior to March 1995, he served as President of BRT. He also serves as
a Vice  President of the managing  general  partner of Gould  Investors L.P. Mr.
Rosenzweig is a director of Nautica Enterprises, Inc.

Simeon Brinberg.  Mr. Brinberg has served as Vice President of the Company since
1989.  He has been  Secretary of BRT since 1983, a Senior Vice  President of BRT
since  1988  and a Vice  President  of the  managing  general  partner  of Gould
Investors L.P. since 1988. Mr.  Brinberg is an  attorney-at-law  and a member of
the New York Bar.

David W. Kalish.  Mr. Kalish has served as Vice  President  and Chief  Financial
Officer  of the  Company  since  June  1990.  Mr.  Kalish  is also  Senior  Vice
President,  Finance of BRT and Vice President and Chief Financial Officer of the
managing  general  partner of Gould  Investors  L.P.  Mr.  Kalish is a certified
public accountant.

Mark H. Lundy.  In addition to being  Secretary of the Company  since June 1993,
Mr. Lundy has been a Vice President of BRT since April 1993 and a Vice President
of the managing  general  partner of Gould Investors L.P. since July 1990. He is
an attorney-at-law and a member of the New York and District of Columbia Bars.

Seth D. Kobay.  Mr. Kobay has been Vice  President  and Treasurer of the Company
since August 1994.  He has been Vice  President and Treasurer of BRT since March
1994 and Vice President of Operations of the managing  general  partner of Gould
Investors L.P. since 1986. Mr. Kobay is a certified public accountant.

Karen Dunleavy.  Ms. Dunleavy has been Vice President,  Financial of the Company
since August 1994. She has served as Treasurer of the managing  general  partner
of  Gould  Investors  L.P.  since  1986.  Ms.  Dunleavy  is a  certified  public
accountant.

Lawrence G. Ricketts. Mr. Ricketts has been Vice President,  Acquisitions of the
Company  since  December 1999 and has been employed by the Company since January
1999.  From May 1998 to  January,  1999 he was  employed  as an  analyst  by BRT
Funding Corp.,  a subsidiary of BRT. He graduated  from Fairfield  University in
May 1998.

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






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

The  Company,  at December  31,  2000,  owned fee title to 35  properties  and a
leasehold  position with respect to one property.  The 36 properties are located
in 13 states.  Eight of the properties are located in the State of Texas,  eight
in the State of New York,  four in the State of Illinois  and three in the State
of  Florida.  The 36  properties  are  collectively  referred  to  herein as the
"Properties" and individually as a "Property".

The Company pursues a national operating strategy.  In seeking retail properties
the  Company  concentrates  on  locations  which  are on main  thoroughfares  or
arteries.  With respect to industrial  and  commercial  properties,  the Company
seeks  properties  located  relatively  close  to the  entrances/exits  of  main
arteries.  Twenty-five of the thirty-six Properties owned by the Company are net
leased to various retail  operators under long term leases and except for two of
the Properties,  are net leased to a single tenant. One of the two Properties is
net leased to four separate tenants pursuant to separate leases and the other is
net leased to two  separate  tenants  pursuant to separate  leases.  Most of the
retail tenants operate on a national basis and include, among others, The Kroger
Company,  Barnes & Noble  Superstores,  Inc.,  Payless Shoe Source,  Inc.,  Ames
Department  Stores,  Best Buy, Inc., and Petco Animal Supplies,  Inc. Six of the
Properties are  industrial  type  buildings net leased to  corporations  and one
government agency,  two of which are used as frozen food warehouses,  and two of
the Properties are flex type buildings  (office,  research and  development  and
warehouse) leased to corporations.  Two of the Properties are health and fitness
facilities  net leased to a  non-profit  hospital.  Each  location  has adequate
parking for the  building  constructed  on the site.  One of the  Properties  is
subject to a long-term  ground  lease held by the Company as ground  lessor upon
which is situated a residential  apartment building  containing 126 rental units
and six retail stores.  The occupancy rate for the Properties has been in excess
of 97% for fiscal years 2000, 1999,  1998, 1997 and 1996. The current  occupancy
rate for all Properties is over 99%.

Although the Company acquires  properties for long-term  investment and does not
engage  in a turn  over of  investments,  the  Company  considers  the sale of a
property prior to termination of the lease if such sale appears advantageous. In
October  2000,  the Company sold to the lessee the 13 gas,  service  station and
convenience store properties leased to Total Petroleum,  Inc. all located in the
State of Michigan. The gross sale price for these properties was $12,000,000 and
resulted in a gain of $3,603,000 for financial statement  purposes.  The Company
used the sales proceeds from the  disposition  of these  thirteen  properties to
acquire two net leased properties on a tax deferred exchange basis in accordance
with Internal  Revenue Code Section 1031.  The two  properties  were acquired in
December,  2000 and  include  an 89,000  square  foot flex  building  located in
Ronkonkoma,  New York  and a  149,870  square  foot  flex  building  located  in
Hauppauge, New York.

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


At December  31, 2000,  the Company had placed  first  mortgages on 21 of the 36
Properties  it owned as of that date.  At  December  31,  2000,  the Company had
$64,123,000 principal amount of mortgages outstanding, bearing interest at rates
ranging  from  6.9% to 9.1%.  Substantially  all  mortgages  contain  prepayment
penalties.  The following table sets forth scheduled principal mortgage payments
due for the  Properties as of December 31, 2000  (assuming no payment is made on
principal on any outstanding mortgage in advance of its due date):

                                              PRINCIPAL PAYMENTS DUE
        YEAR                                     IN YEAR INDICATED
        ----                                     ------------------
        2001                                         $   965,000
        2002                                           2,380,000
        2003                                           9,788,000
        2004                                           3,866,000
        2005                                           9,127,000
        2006 and thereafter                           37,997,000
                                                    ------------
                                                     $64,123,000

Significant Properties
- ----------------------

As of December 31, 2000, two of the Properties owned by the Company either had a
book value  equal to or greater  than 10% of the total  assets of the Company or
revenues  which  accounted  for more than 10% of the Company's  aggregate  gross
revenues.  The  following  sets  forth  the  information  concerning  these  two
properties.

El Paso, Texas Property
- -----------------------

Description of El Paso, Texas Property
- --------------------------------------

The El Paso Texas Property is owned in fee by the Company. It was constructed in
1974, substantially renovated in 1995 and acquired by the Company in March, 2000
and is located  at 9521 and 9531  Viscount  Boulevard  in the  Viscount  Village
Shopping Center,  off Exit 27 on Interstate 10 in El Paso,  Texas. The 7.83 acre
parcel is  improved  with a 102,829  square foot single  story  retail  building
occupied by Comp USA,  Barnes & Noble and Best Buy and a separate  7,350  square
foot single  story  retail  building  occupied  by The  Mattress  Firm.  The two
buildings  are  suitable  and  adequate  for its  current  use and  there are no
proposed programs in place for renovation or improvement of the Property.

Description of Leases
- ---------------------

Comp USA Stores  L.P.,  Barnes & Noble  Booksellers  (Texas)  L.P. and Best Buys
Stores L.P., occupy 26,593, 45,974 and 30,262 square feet, respectively,  in the
102,829 square foot building. Each retail store has a separate entrance.

The Comp USA lease is for a term  expiring  December 31, 2015,  with four 5-year
renewal  options and  provides  for a current  basic rent of $389,055 per annum,
($14.63 per square foot),  with increases  effective January 1, 2006 and January
1, 2011.  Comp USA  maintains  the interior of its  premises,  its signage,  all
systems  serving  its  premises  and  all  glass  and  doors.  The  landlord  is
responsible for maintaining the exterior of the building,  the roof,  foundation
and structure.






The Barnes & Noble lease is for a term  expiring  February 28, 2011,  with three
5-year  renewal  options and provides  for a current  basic rent of $484,192 per
annum, ($10.53 per square foot), with an increase effective December 1, 2005. In
addition,  the tenant  pays a  percentage  rent  equal to 3% of gross  sales (as
defined)  for each  fiscal  year in excess of fixed rent for such  fiscal  year.
Barnes & Noble  maintains its premises and the systems  serving its premises and
all  glass and  doors.  The  landlord  is  responsible  for  structural  repairs
(foundation,  bearing  walls and roof) and for  maintaining  the exterior of the
building.

The Best Buy lease is for a term  expiring  January 31, 2015,  with three 5-year
renewal  options and  provides  for a current  basic rent of $482,727 per annum,
($15.95 per square foot), with an increase  effective February 1, 2010. Best Buy
maintains the interior of its premises and the systems serving its premises. The
landlord is responsible for all structural repairs and the exterior.

The Mattress  Venture L.P.  d/b/a The Mattress  Firm,  occupies the 7,350 square
foot  building  located on an out parcel  situated in front of the larger retail
building. It occupies the building under a lease which expires October 31, 2002,
with two five-year  renewal  options at an annual rent of $107,970,  ($14.69 per
square foot).  The tenant maintains the premises and landlord is responsible for
the foundation, exterior walls and roof.

Each tenant at the El Paso,  Texas  Property pays for all utilities  serving its
premises,  and each is  responsible  for a pro rata share of real property taxes
and assessments,  insurance expenses and common area maintenance  expenses.  The
Property has been 100% occupied since the Company acquired it in March, 2000.

The realty tax rate for this  Property  is $2.8862  per $100 and the annual real
estate taxes are $145,350.

Mortgage
- --------

On March 29,  2000,  the  Company  obtained  a  $10,000,000  non-recourse  first
mortgage  secured  by the El Paso,  Texas  Property.  The  mortgage  loan  bears
interest at 8.03% per annum,  matures April 1, 2010 and is being amortized based
on a 30 year amortization schedule.  Assuming no additional payments are made on
the  principal in advance of the maturity  date,  the  principal  balance due at
maturity will be approximately  $8,955,000.  The Company has the right to prepay
this mortgage provided it pays yield maintenance to the mortgagee and can prepay
the  mortgage  during  the  ninety  (90) day period  prior to  maturity  without
penalty.

Hauppauge, NY Property
- ----------------------

Description of Hauppauge, NY Property
- -------------------------------------

The Hauppauge NY Property,  owned in fee by the Company, was constructed in 1981
and acquired by the Company in December,  2000.  It is located in an  industrial
park,  approximately  one mile north of the Long  Island  Expressway  in Suffolk
County, New York. The Hauppauge Property, a 17.4 acre parcel, is improved with a
149,870 square foot flex building.  The landlord has the right to subdivide five
acres  delineated  in the lease and sell,  lease or develop the five acres.  The
Property is suitable  and adequate for its current use and there are no plans in
place for renovations or improvements to the Property.

Description of Lease
- --------------------

The entire  building  is occupied by L-3  Communications  Corporation,  a wholly
owned subsidiary of L-3  Communications  Holdings,  Inc.  (NYSE),  under a lease
which expires  December 31, 2014, with three 5-year renewal options and provides
for a current  base  rent of  $1,480,000  per  annum  ($9.88  per  square  foot)
increasing  each calendar year during the term and any extended term. The tenant
maintains  and  repairs the  premises.  The tenant  utilizes  the  facility  for
offices,  research and development and light  manufacturing.  The current tenant
and its predecessor has occupied the Property for more than the past five years.

The realty tax rate for this Property is $1.08417 per $1,000 and the annual real
estate taxes are $289,690.



Mortgage
- --------

The  Company  currently  owns this  Property on a free and clear  basis.  It has
received a mortgage  commitment for a $9,900,000  first  mortgage loan,  bearing
interest  at  7.9%  per  annum,  maturing  in  December,  2014,  with a 25  year
amortization schedule.

Leases
- ------

The Company's  policy has been to enter into long-term  leases with its tenants,
and the leases  generally  afford the tenant one or more  renewal  options.  The
Company acquires properties subject to existing leases and on occasion the lease
in place at the time of acquisition does not have as long a term as a lease term
usually  negotiated by the Company.  All leases are net leases,  under which the
lessee,  in addition to its rental  obligation,  is responsible  for all charges
attributable to the property,  such as real estate taxes and assessments,  water
and sewer  rents and  charges.  The  lessee is also  generally  responsible  for
maintaining the property,  including maintenance and repair, and for restoration
following a casualty or partial condemnation.  Under some net leases the Company
is responsible for structural repairs,  including  foundation and slab, and roof
repair or replacement.

The following table sets forth  scheduled  lease  expirations for all leases for
the Properties as of December 31, 2000.





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

     2001                    6                         30,416                   $315,009            2.23%
     2002                    3                         76,422                    977,938            6.91
     2003                    1                          3,062                     64,528             .46
     2004                    1                        100,220                    243,000            1.72
     2005                    2                        112,948                    667,863            4.72
     2006                    1                         72,897                    359,640            2.54
     2007                    2                         26,550                    485,543            3.43
     2008                    2                        468,921                  1,356,152            9.59
     2009                    2                         89,000                    237,000            1.67
     2010                    4                        455,200                    853,630            6.03
     2011 and thereafter    17                        986,794                  8,587,245           60.70
                            --                        -------                  ---------         ---------
                            41                      2,422,430                $14,147,548          100.00%
                            ==                      =========                ===========          =======


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

(2)  Reflects  monthly base rent provided for under terms of each expiring lease
     as in effect on December 31, 2000  multiplied  by 12 and does not take into
     account any contractual rent escalations.



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

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

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

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

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



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

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

Except for one  non-compliance  issue,  the Company has not been notified by any
governmental authority of or become aware of non-compliance,  liability or other
claims in  connection  with any of the  Properties.  With  respect to one of the
Properties,  the  Company  is aware of an oil spill  which  occurred  and which,
although remediated in the past, requires additional remediation.  The tenant is
responsible  for the  remediation,  at its cost.  The  Company  has  retained an
environmental  consultant to oversee the remediation.  In addition, the tenant's
financial  obligation for the  remediation is insured and the Company is a named
insured  under the policy.  Accordingly,  the Company has no financial  exposure
with respect to the one known environmental issue.



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

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

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

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

Item 3.  Legal Proceedings
         -----------------
Neither the Company nor the  Properties  are  presently  subject to any material
litigation  nor,  to  the  Company's  knowledge,   is  any  material  litigation
threatened against the Company or the Properties,  other than routine litigation
arising in the ordinary course of business,  which collectively are not expected
to have a  material  adverse  effect on the  business,  financial  condition  or
results of operations of the Company.

Item 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------

There were no matters  submitted to a vote of security holders during the fourth
quarter of the fiscal year covered by this Form 10-K.








                                     Part II

Item 5. Market for the Registrant's Common Equity and Related
        -----------------------------------------------------
        Stockholder Matters
        -------------------

The following  table sets forth the high and low prices for the Common Stock and
the Convertible Preferred Stock of the Company as reported by the American Stock
Exchange and the per share cash  distributions paid by the Company on the Common
Stock and  Preferred  Stock during each quarter of the years ended  December 31,
2000 and 1999.




                                           COMMON STOCK                                       PREFERRED STOCK
                                           ------------                                       ---------------
                                                DISTRIBUTIONS                                   DISTRIBUTIONS
2000                       HIGH         LOW       PER SHARE               HIGH        LOW         PER SHARE
- ----                       ----         ---       ---------               ----        ---        ----------
                                                                                   

First Quarter              13           10 11/16       $.30              15 7/8      14 5/8          $.40
Second Quarter             11 3/4       10 5/8         $.30              14 5/16     12 1/4          $.40
Third Quarter              12           10 15/16       $.30              14 5/8      12 1/4          $.40
Fourth Quarter             11 3/8       10 1/8         $.30              14 1/4      13 5/16         $.40


1999

First Quarter              12 3/4       12 1/16        $.30              17 3/8      15 15/16        $.40
Second Quarter             13 1/2       12 1/4         $.30              17 1/8      16 3/16         $.40
Third Quarter              15 1/4       13 3/8         $.30              16 13/16    15 3/4          $.40
Fourth Quarter             14 1/2       12 3/4         $.30              16 7/8      15 7/16         $.40



The Common Stock and  Convertible  Preferred  Stock of the Company  trade on the
American Stock Exchange,  under the symbols OLP and OLP Pr, respectively.  As of
March 9, 2001 there were 407 common and 144 preferred stockholders of record and
the Company  estimates that at such date there were  approximately 900 and 1,000
beneficial owners of the Company's Common and Preferred Stock, respectively.

The Company,  from  time-to-time,  repurchases its preferred  shares. In 2000 it
acquired  6,600 shares of its  Preferred  Stock at an average cost of $13.75 per
share.





Item 6. Selected Financial Data
        -----------------------

The following are highlights of the Company's  operations which are derived from
the audited financial statements of the Company for the years ended December 31,
2000, 1999, 1998, 1997 and 1996.




                                                                                         YEAR ENDED DECEMBER 31,
                                                                                         -----------------------

INCOME STATEMENT DATA                                                 2000       1999          1998         1997        1996
- ---------------------                                                 ----       ----          ----         ----        ----
                                                                           (Amounts in Thousands, Except Per Share Data)
                                                                                                        

Revenues                                                            $12,669     $10,180      $10,133        $6,285      $5,512
Gain on Sale of Real Estate and Securities                            3,790         126        1,132           599           -
Provision for Valuation  Adjustment of Real Estate                     (125)          -         (157)            -        (659)
Net Income                                                            7,932       4,879        6,418         2,984       2,174
Calculation of Net Income
   Applicable to Common  Stockholders:
Net Income                                                            7,932       4,879        6,418         2,984       2,174
Less: Dividends and  Accretion on
   Preferred  Stock                                                   1,044       1,247        1,452         1,450       1,448
Net Income Applicable to Common  Stockholders                        $6,888     $ 3,632       $4,966        $1,534        $726
Weighted Average Number of Common
  Shares  Outstanding:
   Basic                                                              2,993       2,960        2,297         1,523       1,447
   Diluted                                                            3,528       2,963        2,298         1,529       1,459
Net Income Per Common Share:
   Basic                                                              $2.30       $1.23        $2.16         $1.01        $.50
   Diluted                                                            $2.25       $1.23        $2.16         $1.00        $.50
Cash Distributions Per Share of:
   Common Stock                                                       $1.20       $1.20        $1.20         $1.20       $1.20
   Preferred Stock                                                    $1.60       $1.60        $1.60         $1.60       $1.60

BALANCE SHEET DATA
- ------------------

Total Real Estate Investments, Net                                 $121,620     $70,770      $59,831       $48,317     $42,889
Mortgages and Note Receivables                                          240          80          228         5,943       6,049
Total Assets                                                        128,219      85,949       82,678        57,648      52,523
Mortgages Payable                                                    64,123      35,735       29,422        20,545      16,847
Line of Credit                                                       10,000           -            -         4,605       3,900
Total Liabilities                                                    74,843      36,147       30,960        26,337      21,988
Redeemable Convertible Preferred Stock (Note b)                           -           -       13,225        13,107      12,951
Total Stockholders' Equity                                           53,376      49,802       38,495        18,204      17,443

OTHER DATA
- ----------

Funds from Operations (Note c)                                       $5,324      $4,334       $3,276        $1,743      $2,124

Cash Flow Provided by (used in):
   Operating Activities                                               5,872       5,839        5,810         2,977       4,232
   Investing Activities                                             (39,356)    (10,756)      (6,705)       (5,959)    (16,987)
   Financing Activities                                              24,306      (2,926)      18,378         2,110      11,388



Note a:  Reference is made to Item 7 -  Management's  Discussion and Analysis of
Financial  Condition  and Results of  Operations  which  discusses the Company's
acquisitions and dispositions during the year ended December 31, 2000.

Note b: Each preferred  shareholder of the Company had a one-time  right,  which
expired in  September,  1999,  to "put" the  Preferred  Stock to the  Company at
$16.50 per share. Accordingly, effective September 30, 1999, the preferred stock
is included in "Stockholders' Equity".

Note c: Management  generally  considers Funds From Operations ("FFO") to be one
measure of financial  performance of an equity REIT. The Company has adopted the
National  Association of Real Estate Investment Trusts ("NAREIT")  definition of
FFO,  which  was  effective  on  January  1,  2000.  Under the  definition,  FFO
represents income (loss) before minority  interest  (computed in accordance with
generally accepted  accounting  principles  ("GAAP")),  excluding gains (losses)
from  debt  restructuring  and  sales of  property,  plus  real  estate  related
depreciation and amortization  (excluding  amortization of financing costs), and
after adjustment for unconsolidated partnerships and joint ventures.  Therefore,
FFO does not represent cash  generated  from operating  activities in accordance
with GAAP and  should  not be  considered  an  alternative  to net  income as an
indication  of  the  Company's  performance  or to  cash  flows  from  operating
activities as a measure of liquidity or the ability to pay distributions.






Item 7.  Management's Discussion And Analysis Of Financial Condition
         -----------------------------------------------------------
         And Results Of Operations
         -------------------------

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

The  Company's  primary  sources  of  liquidity  are cash  and cash  equivalents
($2,069,000 at December 31, 2000), a $15,000,000  revolving  credit facility and
cash generated from operating activities.  On March 24, 2000 the Company entered
into an agreement  with European  American Bank ("EAB") to provide a $15,000,000
revolving  credit  facility  ("Facility").  The  Facility is used  primarily  to
finance the acquisition of commercial real estate. The Facility matures on March
24, 2002 with an option to extend through March 24, 2003.  Borrowings  under the
Facility bear  interest at EAB's prime rate and there is an unused  facility fee
of  one-quarter  of 1%. Net  proceeds  received  from the sale or  refinance  of
properties  are  required  to be used to repay  amounts  outstanding  under  the
Facility if proceeds from the Facility  were used to purchase the property.  The
Facility  is  guaranteed  by all  Company  subsidiaries  which own  unencumbered
properties.  At  December  31,  2000,  $10,000,000  was  outstanding  under  the
Facility.

On October 20, 2000,  the Company sold  thirteen  locations it owned in Michigan
that were net leased to Total  Petroleum for a gross sales price of $12,000,000.
The sale resulted in a gain of $3,603,000 for financial statement purposes.  The
Company  used the sales  proceeds to acquire two  properties  on a  tax-deferred
basis in accordance  with Internal  Revenue Code Section 1031;  accordingly, the
Company will not realize a gain on the sale for federal income tax purposes. The
two properties were purchased during December 2000 for a total  consideration of
$18,886,000,  of which  $11,700,000  was derived  from the proceeds of the Total
Petroleum sale and the balance was funded from the credit line.  Both properties
are flex  buildings  located in Suffolk  County,  New York and are net leased to
corporate tenants.

In August 2000,  the Company  acquired two  properties  located in Grand Rapids,
Michigan for a consideration of $7,100,000,  of which $7,000,000 was funded from
the Facility.  During  December  2000,  the Company placed two mortgage loans on
these  properties  totaling  $5,000,000.  The proceeds from these mortgage loans
were used to pay down the Facility.  The properties and all of the  improvements
are triple net leased to a non-profit  hospital and are being operated as health
and fitness facilities.

In April 2000, the Company acquired a property located in Hanover,  Pennsylvania
for a  consideration  of  $11,767,000,  of which  $2,500,000 was funded from the
Facility,  a portion of which was subsequently  repaid.  In connection with this
acquisition,  the Company assumed a first mortgage with an outstanding principal
balance of $9,015,000. The building is net leased to a manufacturing company.

During the three  months  ended  March 31,  2000,  the  Company  acquired  three
properties for a total  consideration of $23,123,000.  First mortgages  totaling
$15,000,000 were placed on two of these properties and the balance of $8,123,000
was paid in cash.

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

On July 6,  2000,  the  Company  announced  that  its  Board  of  Directors  had
authorized the purchase of its outstanding  preferred stock from time-to-time in
the open  market  and in private  transactions.  The Board of  Directors  of the
Company allocated  $1,000,000 to this repurchase  program. To date, 6,600 shares
of preferred stock have been repurchased at a total cost of $91,000.



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

Comparison of Years Ended December 31, 2000 and 1999
- ----------------------------------------------------

Rental income increased by $3,502,000 to $12,333,000 for the year ended December
31,  2000,  as  compared  to the year ended  December  31,  1999.  Increases  of
$3,385,000 and $178,000 were due to the acquisition of eight and four properties
during the years ended December 31, 2000 and 1999, respectively. These increases
were partially offset by a $214,000 decrease in revenues resulting from the sale
of thirteen Total Petroleum properties during October 2000.

Interest and other income  decreased by $1,013,000  for the year ended  December
31, 2000 to  $336,000,  primarily  because in the 1999  fiscal year  $793,000 of
unused escrow funds were returned to the Company. Interest and other income also
decreased  in the year ended  December  31, 2000 due to a reduction  in interest
earned on cash and cash equivalents  available for investment,  as cash and cash
equivalents were used to fund property acquisitions.

The increase in depreciation and  amortization  expense of $711,000 for the year
ended December 31, 2000 to $2,356,000 results primarily from depreciation on the
eight properties acquired during the year ended December 31, 2000.

The  increase in  interest-mortgages  payable to  $4,261,000  for the year ended
December 31, 2000 from $2,543,000 for the year ended December 31, 1999 is due to
mortgages placed on nine properties acquired during 2000 and 1999. Interest-line
of credit amounted to $340,000 during the year ended December 31, 2000 resulting
from borrowings under the credit facility.  There were no such borrowings during
the prior year.

General and  administrative  expenses  increased  by $268,000 for the year ended
December 31, 2000. This increase was primarily due to an increase in payroll and
payroll related expenses.

Real  estate  expenses  were  $67,000 in the year ended  December  31,  2000 and
$129,000 in the year ended December 31, 1999. The decrease is due to a refund of
real estate taxes  received by the Company  during the current year. The related
expense had been included in the year ended December 31, 1999.

During the year  ended  December  31,  2000,  the  Company  determined  that the
estimated  fair value of two properties  were lower than their carrying  amounts
and thus,  the Company  recorded a provision for the  differences.  There was no
comparable provision in the year ended December 31, 1999.

Gain on sale of real estate  during the year ended  December  31,  2000  results
substantially from the sale of thirteen Total Petroleum locations which resulted
in a gain of  $3,603,000  for  financial  statement  purposes.  The Company also
recognized a gain of $43,000 on the sale of a property  located in Kansas during
May,  2000 and a gain of  $156,000  on the sale of a  property  located in South
Carolina during February, 2000.






Comparison of Years Ended December 31, 1999 and 1998
- ----------------------------------------------------

Rental income  increased by $1,744,000 to $8,831,000 for the year ended December
31, 1999 as compared to the year ended  December 31, 1998  primarily  due to the
acquisition  of four  properties  in 1999 and the  inclusion of rental income on
four properties acquired in 1998 for a full year.

On September 6, 1998, the Company received a payoff in full of the related party
mortgage receivable,  which had previously been acquired at a discount. Included
in  interest  from  related  party  for the  year  ended  December  31,  1998 is
$2,081,000,  which represents the unamortized balance of the discount.  There is
no comparable income item in the year ended December 31, 1999.

Interest and other income increased by $963,000 to $1,349,000 for the year ended
December 31, 1999 of which  $793,000 is due to the return of unused escrow funds
upon completion of the Company's  responsibility  with respect to  environmental
cleanup at certain  locations net leased to Total Petroleum.  Interest and other
income also increased in the year ended December 31, 1999 due to interest earned
on the  increase in cash and cash  equivalents  available  for  investment.  The
increase in cash and cash equivalents resulted from the sale of common shares by
the Company through a rights offering  (consummated in June,  1998) and from the
approximate  $7,600,000  the  Company  received  from the  payoff of a  mortgage
receivable in September 1998.

The increase in depreciation and  amortization  expense of $267,000 for the year
ended December 31, 1999 to $1,645,000 results primarily from depreciation on the
eight properties acquired during 1999 and 1998.

The  increase in  interest-mortgages  payable to  $2,543,000  for the year ended
December 31, 1999 from $2,075,000 for the year ended December 31, 1998 is due to
mortgages placed on seven of the properties acquired during 1999 and 1998.

Interest-bank  amounted  to  $258,000  for the  year  ended  December  31,  1998
resulting  from  borrowings  under the Credit  Agreement.  Borrowings  under the
Credit  Agreement were made to facilitate  property  acquisitions.  There was no
comparable expense in the year ended December 31, 1999.

General and  administrative  expenses  increased by $255,000 to $933,000 for the
year ended December 31, 1999. This increase was due to a combination of factors,
including  increases in professional  fees,  payroll and miscellaneous  expenses
related to properties.

During the year ended  December  31, 1998 the Company  had  determined  that the
estimated  fair value of  certain  properties  were  lower  than their  carrying
amounts and thus,  the Company had taken a provision  for the  differences.  The
total provision taken on these three properties amounted to $157,000 in the year
ended  December 31, 1998.  There was no  comparable  provision in the year ended
December 31, 1999.

Gain on sale of real estate during the year ended December 31, 1999 results from
the sale of one of the three  properties  the Company  had taken a provision  on
during 1998.  The Company sold the property to the lessee and realized a gain of
$62,000  based  on the  adjusted  basis.  The 1998  gain on sale of real  estate
results  from the sale of a  property  located in the State of  Washington.  The
Company realized a gain of $1,102,000.







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

The Company has considered  the effects of  derivatives  and exposures to market
risk relating to interest rate, foreign currency exchange rate,  commodity price
and equity price risk. The Company's mortgages payable bear fixed interest rates
and  therefore   there  is  no  material   market  risk  associated  with  these
instruments.  The Company's exposure to market risk relates to its variable rate
unsecured credit facility,  with the initial  borrowing  occurring during March,
2000. This variable rate  indebtedness  had a weighted  average interest rate of
9.9% for the period ended  December 31, 2000 and the Company  believes that a 1%
change in interest rates would not have a material effect on income.


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

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


 Item 9.  Changes in and Disagreements with Accountants on Accounting
          -----------------------------------------------------------
          and Financial Disclosure
          ------------------------

    None

                                  PART III

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






                                     PART IV

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

(a) Documents filed as part of this Report:

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

                                                               Page
                                                               ----
         - Report of Independent Auditors                      F-1
         - Statements:
               Consolidated Balance Sheets                     F-2
               Consolidated Statements of Income               F-3
               Consolidated Statements of Stockholders' Equity F-4
               Consolidated Statements of Cash Flows           F-5
               Notes to Consolidated Financial Statements      F-6 through F-17

      2.   Financial Statement Schedules:
           -  Schedule III-Real Estate
                and Accumulated Depreciation                   F-18 through F-19

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

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

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

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

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

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

21.1 Subsidiaries of Registrant (filed herewith)

         (b)      A Form 8-K was filed by the Registrant during the last quarter
                  of the period covered by this report, (on October 24, 2000) to
                  report the sale of the thirteen Total  Petroleum gas,  service
                  and convenience store centers.

                  A Form 8-K was filed by the  Registrant  on January 4, 2001 to
                  report the  acquisition  on  December  28,  2000 of a property
                  located in Hauppauge, NY.




                                 Signatures



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

                                         ONE LIBERTY PROPERTIES, INC.


Dated:  March 26, 2001                   By:s/ Jeffrey Fishman
                                         ---------------------
                                         Jeffrey Fishman, President


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

      Signature                       Title                          Date
      ---------                       -----                          ----


s/ Fredric H. Gould
- -------------------
Fredric H. Gould                Chairman of the                 March  26, 2001
                                Board of Directors and
                                Chief Executive Officer

s/ Jeffrey Fishman
- ------------------
Jeffrey Fishman                 President and
                                Chief Operating Officer         March 26, 2001

s/ Joseph A. Amato
- -----------------
Joseph A. Amato                 Director                        March 26, 2001

s/ Charles Biederman
- --------------------
Charles Biederman               Director                        March 26, 2001

s/ James Burns
- --------------
James Burns                     Director                        March 26, 2001

s/ Jeffrey Gould
- ----------------
Jeffrey Gould                   Director                        March 26, 2001

s/ Matthew Gould
- ----------------
Matthew Gould                   Director                        March 26, 2001

s/ Arthur Hurand
- ----------------
Arthur Hurand                   Director                        March 26, 2001

s/ Marshall Rose
- ----------------
Marshall Rose                   Director                        March 26, 2001

s/ David W. Kalish
- ------------------
David W. Kalish                 Vice President and
                                Chief Financial Officer         March 26, 2001









                                  Exhibit 21.1

                           SUBSIDIARIES OF THE COMPANY

    Company                                             State of Incorporation
    -------                                             ----------------------

OLP Action, Inc.                                              Michigan
OLP Arby's II                                                 South Carolina
OLP Iowa, Inc.                                                Delaware
OLP Texas, Inc.                                               Texas
OLP-TSA Georgia, Inc.                                         Georgia
OLP Dixie Drive Houston, Inc.                                 Texas
OLP Greenwood Village, Colorado, Inc.                         Colorado
OLP Ft. Myers, Inc.                                           Florida
OLP Rabro Drive Corp.                                         New York
OLP Chattanooga, Inc.                                         Tennessee
OLP Columbus, Inc.                                            Ohio
OLP Mesquite, Inc.                                            Texas
OLP South Highway Houston, Inc.                               Texas
OLP Selden, Inc.                                              New York
OLP Palm Beach, Inc.                                          Florida
OLP New Hyde Park, Inc.                                       New York
OLP Champaign, Inc.                                           Illinois
OLP Batavia, Inc.                                             New York
OLP Hanover PA, Inc.                                          Pennsylvania
OLP Grand Rapids, Inc.                                        Michigan
OLP El Paso, Inc.                                             Texas
OLP Plano, Inc.                                               Texas
OLP Hamilton, Inc.                                            New York
OLP Hauppauge, LLC                                            New York
OLP Ronkonkoma, LLC                                           New York
OLP Plano 1, L.P.                                             Texas
OLP El Paso 1, L.P.                                           Texas
OLP Plano, LLC                                                Delaware
OLP El Paso 1, LLC                                            Delaware
OLP Hanover 1, LLC                                            Pennsylvania


















                          ONE LIBERTY PROPERTIES, INC.
                                and SUBSIDIARIES

                        Consolidated Financial Statements

                                December 31, 2000










                         REPORT OF INDEPENDENT AUDITORS
                         ------------------------------




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


We have  audited the  accompanying  consolidated  balance  sheets of One Liberty
Properties,  Inc. and  Subsidiaries  (the "Company") as of December 31, 2000 and
1999, and the related  consolidated  statements of income,  stockholders' equity
and cash flows for each of the three  years in the  period  ended  December  31,
2000. Our audits also included the financial  statement  schedule  listed in the
Index  at  Item  14(a).   These  financial   statements  and  schedule  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and schedule based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of One
Liberty Properties, Inc. and Subsidiaries at December 31, 2000 and 1999, and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 2000, in conformity with accounting
principles  generally accepted in the United States.  Also, in our opinion,  the
related financial statement  schedule,  when considered in relation to the basic
financial  statements  taken  as a  whole,  presents  fairly,  in  all  material
respects, the information set forth therein.



                                              /s/ Ernst & Young LLP




New York, New York
February 26, 2001









                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                           Consolidated Balance Sheets
                  (Amounts in Thousands, Except Per Share Data)

                                     ASSETS
                                                                                                        December 31,
                                                                                                ---------------------------
                                                                                               2000                   1999
                                                                                               ----                   ----
                                                                                                              

Real estate investments, at cost (Notes 3, 4, and 6)
     Land                                                                                   $  26,279               $  16,639
     Buildings                                                                                101,585                  59,269
                                                                                            ---------               ---------
                                                                                              127,864                  75,908
     Less accumulated depreciation                                                              6,244                   5,138
                                                                                            ---------               ---------
                                                                                              121,620                  70,770

Cash and cash equivalents                                                                       2,069                  11,247
Unbilled rent receivable (Note 3)                                                               1,615                   1,737
Rent, interest, deposits and other receivables                                                    976                     733
Notes receivable - officer (Note 8)                                                               240                      80
Investment in BRT Realty Trust - (related party) (Note 2)                                         240                     240
Deferred financing costs                                                                        1,154                     732
Other (including available-for-sale securities
     of $228 and $352) (Note 2)                                                                   305                     410
                                                                                           ----------              ----------
                                                                                           $  128,219              $   85,949
                                                                                           ==========              ==========


                      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
     Mortgages payable  (Note 6)                                                          $    64,123               $  35,735
     Line of credit (Note 6)                                                                   10,000                       -
     Accrued expenses and other liabilities                                                       720                     412
                                                                                          -----------             -----------
         Total liabilities                                                                     74,843                  36,147
                                                                                           ----------               ---------

Commitments and contingencies                                                                       -                       -


Stockholders' equity (Notes 7,9,10 and 11):
     Redeemable Convertible Preferred Stock,
         $1 par value; $1.60 cumulative annual dividend;
         2,300 shares authorized; 648 and 655 shares issued;
         liquidation and redemption values of $16.50                                           10,693                  10,802
     Common Stock, $1 par value; 25,000 shares authorized;
         3,010 and 2,980 shares issued and outstanding                                          3,010                   2,980
     Paid-in capital                                                                           31,650                  31,338
     Accumulated other comprehensive income - net unrealized
         gain on available-for-sale securities (Note 2)                                            76                      33
     Accumulated undistributed net income                                                       7,947                   4,649
                                                                                            ---------              ----------
           Total stockholders' equity                                                          53,376                  49,802
                                                                                            ---------               ---------
                                                                                            $ 128,219               $  85,949
                                                                                            =========               =========

                             See accompanying notes.











                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                        Consolidated Statements of Income
                  (Amounts in Thousands, Except Per Share Data)

                                                                                            Year Ended December 31,
                                                                                      ----------------------------------
                                                                                   2000              1999             1998
                                                                                   ----              ----             ----
                                                                                                             

Revenues:
     Rental income (Note 3)                                                       $ 12,333         $  8,831           $ 7,087
     Interest from related party (Note 5)                                                -                -             2,660
     Interest and other income (Note 3)                                                336            1,349               386
                                                                                  --------         --------           -------
                                                                                    12,669           10,180            10,133
                                                                                  --------         --------           -------
Expenses:
     Depreciation and amortization                                                   2,356            1,645             1,378
     Interest - mortgages payable (Note 6)                                           4,261            2,543             2,075
     Interest - line of credit (Note 6)                                                340                -               258
     Leasehold rent                                                                    289              289               289
     General and administrative (Note 8)                                             1,089              821               628
     Real estate expenses                                                               67              129                62
     Provision for valuation adjustment of
      real estate (Note 4)                                                             125                -               157
                                                                                  --------         --------          --------

                                                                                     8,527            5,427             4,847
                                                                                  --------         --------          --------
Income before gain on sale                                                           4,142            4,753             5,286
                                                                                  --------         --------          --------

Gain on sale of real estate (Note 3)                                                 3,802               62             1,102
Loss (gain) on sale of available-for-sale securities                                   (12)              64                30
                                                                                 ---------         --------          --------
                                                                                     3,790              126             1,132
                                                                                 ---------         --------          --------

Net income                                                                       $   7,932         $  4,879          $  6,418
                                                                                 =========         ========          ========


Calculation of net income applicable to common stockholders:
     Net income                                                                  $   7,932         $  4,879          $  6,418
     Less dividends and accretion on preferred stock                                 1,044            1,247             1,452
                                                                                 ---------        ---------         ---------
Net income applicable to common stockholders                                     $   6,888         $  3,632          $  4,966
                                                                                 =========         ========          ========

Weighted average number of common shares outstanding:
         Basic                                                                       2,993            2,960             2,297
                                                                                     =====            =====             =====
         Diluted                                                                     3,528            2,963             2,298
                                                                                     =====            =====             =====

Net income per common share (Notes 2, 9 and 11):
         Basic                                                                  $    2.30          $   1.23         $    2.16
                                                                                =========          ========         =========
         Diluted                                                                $    2.25          $   1.23         $    2.16
                                                                                =========          ========         =========

Cash distributions per share:
         Common Stock                                                           $    1.20         $    1.20         $    1.20
                                                                                =========         =========         =========
         Preferred Stock                                                        $    1.60         $    1.60         $    1.60
                                                                                =========         =========         =========






                            See accompanying notes.








                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                 Consolidated Statements of Stockholders' Equity

                   For the Three Years Ended December 31, 2000
                  (Amounts in Thousands, Except Per Share Data)

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

                                                                                                     

Balances, December 31, 1997                     $      -      $ 1,561       $14,420    $     147       $  2,076        $18,204

Distributions - Common Stock
   ($1.20 per share)                                   -            -             -            -         (2,710)        (2,710)
Distributions - Preferred Stock
   ($1.60 per share)                                   -            -             -            -         (1,294)        (1,294)
Accretion on Preferred Stock                           -            -          (158)           -              -           (158)
Shares issued through rights offering                  -        1,332        16,139            -              -         17,471
Shares issued through dividend
   reinvestment plan                                   -           47           564            -              -            611
     Net income                                        -            -             -            -          6,418          6,418
       Other comprehensive income -
       net unrealized loss on available-
       for-sale securities (Note 2)                    -            -             -          (47)             -            (47)
                                                                                                                      ---------
Comprehensive income                                   -            -             -            -              -          6,371
                                               ---------    ---------    ----------   ----------      ---------       ---------

Balances, December 31, 1998                            -        2,940        30,965          100          4,490         38,495

Distributions - Common Stock
($1.20 per share)                                      -            -             -            -         (3,552)        (3,552)
Distributions - Preferred Stock
   ($1.60 per share)                                   -            -             -            -         (1,168)        (1,168)
Preferred Stock (Note 7)                          10,802            -             -            -              -         10,802
Accretion on Preferred Stock                           -            -           (79)           -              -            (79)
Preferred shares converted to
 Common Stock                                          -            1             7            -              -              8
Shares issued through dividend
   reinvestment plan                                   -           39           445            -              -            484
     Net income                                        -            -             -            -          4,879          4,879
       Other comprehensive income -
       net unrealized loss on available-
       for-sale securities (Note 2)                    -            -             -          (67)             -            (67)
                                                                                                                      --------
Comprehensive income                                   -            -             -            -              -          4,812
                                                --------    ---------      --------    ---------       --------       --------

Balances, December 31, 1999                       10,802        2,980        31,338           33          4,649         49,802

Distributions - Common Stock
   ($1.20 per share)                                   -            -             -            -         (3,590)        (3,590)
Distributions - Preferred Stock
   ($1.60 per share)                                   -            -             -            -         (1,044)        (1,044)
Preferred Stock (Note 7)                            (109)           -            18            -              -            (91)
Shares issued through dividend
   reinvestment plan                                   -           30           294            -              -            324
     Net income                                        -            -             -            -          7,932          7,932
       Other comprehensive income -
       net unrealized gain on available-
       for-sale securities (Note 2)                    -            -               -         43               -            43
                                                                                                                      --------
Comprehensive income                                   -            -             -            -              -          7,975
                                                 -------     --------      --------    ---------       --------       --------

Balances, December 31, 2000                      $10,693     $  3,010       $31,650    $      76       $  7,947        $53,376
                                                 =======     ========       =======    =========       ========        =======


                             See accompanying notes.








                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows
                             (Amounts in Thousands)

                                                                                          Year Ended December 31,
                                                                              ----------------------------------------------
                                                                               2000               1999                1998
                                                                               ----               ----                -----
                                                                                                         

Cash flows from operating activities:
     Net income                                                             $  7,932           $  4,879           $  6,418
     Adjustments to reconcile net income to net cash
        provided by operating activities:
        Gain on sale of real estate                                           (3,802)               (62)            (1,102)
        (Gain) loss on sale of available-for-sale securities                      12                (64)               (30)
        Increase in rental income from straight-lining of rent                  (669)              (572)              (500)
        Provision for valuation adjustment                                       125                  -                157
        Depreciation and amortization                                          2,356              1,645              1,378
        Changes in assets and liabilities:
        Increase in rent, interest, deposits and
          other receivables                                                     (422)               (82)              (461)
        Increase (decrease) in accrued expenses
          and other liabilities                                                  340                 95                (50)
                                                                           ----------         ----------           ---------
           Net cash provided by operating activities                           5,872               5,839             5,810
                                                                            ---------           ---------           -------

Cash flows from investing activities:
     Additions to real estate                                                (51,994)            (11,499)          (13,172)
     Net proceeds from sale of real estate                                    12,514                 210             1,419
     Net proceeds from sale of available-for-sale securities                     156               1,203               282
     Collection of mortgages receivable - (including $5,653
         from related party in 1998)                                               -                 228             5,715
     Purchase of available-for-sale securities                                     -                (885)             (935)
     Payments to minority interest by subsidiary                                 (32)                (13)              (14)
                                                                           -----------         ----------         ----------
            Net cash used in investing activities                            (39,356)            (10,756)           (6,705)
                                                                             ---------            --------         ---------

Cash flows from financing activities:
     Proceeds (repayments) from bank borrowings                                10,000                  -             (4,605)
     Proceeds from mortgages payable                                           20,162              5,775              9,236
     Payment of financing costs                                                  (666)              (238)              (345)
     Repayment of mortgages payable                                              (789)              (528)              (359)
     Cash distributions - Common Stock                                         (3,590)            (4,434)            (2,297)
     Cash distributions - Preferred Stock                                      (1,044)            (1,491)            (1,294)
     Proceeds from issuance of shares through rights offering                       -                  -             17,471
     Repurchase of preferred stock, which was cancelled                           (91)            (2,494)               (40)
     Issuance of shares through dividend reinvestment plan                        324                484                611
                                                                            ---------          ----------         ---------
            Net cash provided by (used in) financing activities                24,306             (2,926)            18,378
                                                                            ---------          ----------         ---------
Net (decrease) increase in cash and cash equivalents                           (9,178)            (7,843)            17,483
Cash and cash equivalents at beginning of year                                 11,247             19,090              1,607
                                                                             --------           --------            -------
Cash and cash equivalents at end of year                                    $   2,069            $11,247            $19,090
                                                                            =========            =======            =======

Supplemental disclosures of cash flow information:
     Cash paid during the year for interest expense                         $   4,464           $  2,546           $  2,438
Supplemental schedule of non cash investing and financing activities:
     Assumption of mortgage payable in connection
      with purchase of real estate                                          $   9,015           $  1,065           $      -


                             See accompanying notes.




                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                                December 31, 2000




   NOTE 1 -   ORGANIZATION AND BACKGROUND

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

   NOTE 2 -   SIGNIFICANT ACCOUNTING POLICIES

              Principles of Consolidation

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

              Use of Estimates

              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 and accompanying
              notes. Actual results could differ from those estimates.

              Income Recognition

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

              Depreciation

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







  NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

              Deferred Financing Costs

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

              Federal Income Taxes

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

              Total   distributions   made   during   2000  and  1999   included
              approximately  1% and 21%,  respectively,  attributable to capital
              gains, with the balance to ordinary income.

              Investments in Debt and Equity Securities

              The  Company   determines  the   appropriate   classification   of
              securities   at  the  time  of   purchase   and   reassesses   the
              appropriateness  of the  classification  at each report  date.  At
              December 31, 2000, all marketable  securities have been classified
              as available-for-sale  and, as a result, are stated at fair value.
              Unrealized gains and losses on  available-for-sale  securities are
              recorded as a separate component of stockholders' equity.

              The  Company's  investment  in 30,048  common shares of BRT Realty
              Trust  ("BRT"),  a related party of the Company,  (accounting  for
              less than 1% of the total  voting  power of BRT),  purchased  at a
              cost of $97,000  has a fair market  value at December  31, 2000 of
              $240,000.  The net unrealized holding gain of $143,000 is excluded
              from earnings.  In addition,  the Company has invested $295,000 in
              various other equity  securities which have a fair market value of
              $228,000  at December  31,  2000.  The  aggregate  net  unrealized
              holding loss of $67,000 on these investments is also excluded from
              earnings.  At December 31, 2000, the cumulative unrealized gain of
              $76,000 on these  investments is reported as a separate  component
              of stockholders' equity.

              Realized  gains and losses are  determined  using the average cost
              method.  During 2000 and 1999,  sales  proceeds and gross realized
              gains and losses on securities  classified  as  available-for-sale
              were:

                                           2000            1999
                                           ----            ----

              Sales proceeds           $  156,000        $1,203,000
                                       ==========        ==========

              Gross realized losses    $  (12,000)       $   (4,000)
                                       ===========       ===========

              Gross realized gains     $        -        $   68,000
                                       ==========        ==========







               NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

              Fair Value of Financial Instruments

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

              Cash and cash  equivalents:  The carrying  amounts reported in the
              balance sheet for these instruments approximate their fair values.

              Notes  receivable  -  officer:  The  carrying  amount of the notes
              receivable  reported on the balance sheet is their face value. The
              notes carry an interest  rate equal to the prime rate and thus the
              outstanding balance approximates their fair value.

              Investment  in equity  securities:  Since  these  investments  are
              considered "available-for-sale",  they are reported in the balance
              sheet based upon quoted market prices.

              Mortgages  payable:  There is no material  difference  between the
              carrying  amount  and  the  fair  value  because   interest  rates
              approximate current market rates.

              Accretion on Preferred Stock

              The  Company  has  Preferred  Stock   outstanding  which  is  both
              redeemable and  convertible.  The stock was initially  recorded in
              the financial  statements at its fair value based upon the initial
              average trades on the American Stock Exchange. The amount by which
              the  redemption  value  exceeded the  carrying  value was accreted
              using the interest method through July 1, 1999. (See Note 7.)

              Earnings Per Common Share

              Basic  earnings  per share was  determined  by dividing net income
              applicable  to common  stockholders  for each year by the weighted
              average number of shares of Common Stock  outstanding  during each
              year.

              Diluted  earnings per share  reflects the potential  dilution that
              could occur if securities or other contracts to issue Common Stock
              were  exercised or converted  into Common Stock or resulted in the
              issuance of Common  Stock that then shared in the  earnings of the
              Company.  For the year ended December 31, 2000,  diluted  earnings
              per share was  determined  by dividing  net income by the total of
              the weighted average number of shares of Common Stock  outstanding
              plus the dilutive effect of the Company's outstanding options (495
              shares) plus the dilutive effect of the Company's  Preferred Stock
              using the  if-converted  method.  For the years ended December 31,
              1999 and  1998,  diluted  earnings  per share  was  determined  by
              dividing net income  applicable  to common  stockholders  for each
              year by the  total of the  weighted  average  number  of shares of
              Common Stock outstanding plus the dilutive effect of the Company's
              outstanding options (3,376 and 710 shares for the years ended 1999
              and 1998,  respectively)  using the  treasury  stock  method.  The
              Preferred  Stock was not  considered  for the purpose of computing
              diluted  earnings per share for the years ended  December 31, 1999
              and 1998 because their assumed conversion was antidilutive.








NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

              Options to  purchase  47,500,  40,000 and 40,500  shares of Common
              Stock at $12.375,  $14.50 and $13.50 per share, which were granted
              during March 1999, 1998 and 1997, respectively,  were not included
              in the  computation  of  diluted  earnings  per share for the year
              ended  December  31,  2000  because  the  exercise  price of these
              options is greater  than the  average  market  price of the common
              shares and, therefore,  the effect would be antidilutive.  Options
              to purchase  49,500  shares of Common  Stock at $11.125 per share,
              which were granted  during  March 2000,  were also not included in
              the computation of diluted earnings per share for the three months
              ended  December 31, 2000,  but were  included for the interim 2000
              quarters  when the  exercise  price of the options were lower than
              the average market price of the common shares.

              Options  to  purchase  40,000  shares of Common  Stock  $14.50 per
              share,  which were granted during March 1998, were not included in
              the computation of diluted  earnings per share for the years ended
              December  31, 1999 and 1998  because the  exercise  price of these
              options is greater  than the  average  market  price of the common
              shares and, therefore,  the effect would be antidilutive.  Options
              to  purchase  40,500  shares of Common  Stock at $13.50 per share,
              which were granted  during  March 1997,  were also not included in
              the  computation  of diluted  earnings  per share,  except for the
              three months ended  September  1999, June 1998 and March 1998 when
              the  exercise  price of the  options  were lower than the  average
              market price of the common shares.

              Cash and Cash Equivalents

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

              Valuation Allowance on Real Estate Owned

              The  Company  reviews  each  real  estate  asset  owned  for which
              indicators  of  impairment  are present to  determine  whether the
              carrying  amount of the asset will be  recovered.  Recognition  of
              impairment is required if the undiscounted cash flows estimated to
              be generated  by those  assets are less than the assets'  carrying
              amount.  Measurement  is based upon the fair  market  value of the
              asset.  Real estate assets that are expected to be disposed of are
              valued at the lower of carrying amount or fair value less costs to
              sell on an individual asset basis.

              Comprehensive Income

              Effective  January 1, 1998,  the Company  adopted  the  Financial
              Accounting Standards Board's Statement No. 130, Reporting Compre-
              hensive Income.  Statement No. 130 established standards for the
              reporting and display of comprehensive income and its components.
              Statement 130 requires unrealized gains or losses on the Company's
              available-for-sale securities to be included in other comprehen-
              sive income. At December 31, 2000, accumulated other comprehensive
              income, which is solely comprised of the net unrealized gain on
              available-for-sale securities was $76,000.







NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (Continued)

              Segment Reporting

              Effective  January 1, 1998,  the  Company  adopted  the  Financial
              Accounting  Standards Board's Statement No. 131,  Disclosure About
              Segments of an Enterprise and Related  Information.  Statement No.
              131  established  standards  for  the  way  that  public  business
              enterprises  report information about operating segments in annual
              financial  statements and requires that those  enterprises  report
              selected information about operating segments in interim financial
              reports.  It also  establishes  standards for related  disclosures
              about  products  and  services,   geographic   areas,   and  major
              customers.  As the Company operates  predominantly in one industry
              segment,  Statement No. 131 did not have a material  impact on the
              Company's financial statements.

              Derivative Instruments and Hedging Activities

              The Financial Accounting Standards Board issued Statement No. 137,
              Accounting for Derivative  Instruments and  Hedging  Activities-
              Deferral  of the  Effective  Date of FASB  Statement  No. 133.
              Statement  No. 137  deferred  for one year the effective date of
              Statement No. 133, Accounting for Derivatives  Instruments and
              Hedging Activities.  The rule applies to fiscal years beginning
              after June 15, 2000.  Because of the Company's  minimal use of
              derivatives,  management does not anticipate  that the adoption
              of the new statement will have a significant  effect on earnings
              or the financial  position of the Company.

              Reclassification

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


NOTE 3 - REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS

              During the year ended  December  31, 2000,  the Company  purchased
              eight  properties  in four  states  for a total  consideration  of
              $61,009,000.  First mortgages totaling  $29,015,000 were placed on
              five of these  properties,  a net  $10,000,000 was funded from the
              credit line,  $11,700,000 was from the proceeds of the sale of the
              Total Petroleum properties and the balance was paid in cash.

              During the year ended  December  31, 1999,  the Company  purchased
              four  properties  in  two  states  for a  total  consideration  of
              $12,565,000.  First mortgages  totaling  $6,840,000 were placed on
              the properties with the balance paid in cash.

              The rental  properties owned at December 31, 2000 are leased under
              noncancellable  operating leases to corporate tenants with current
              expirations ranging from 2001 to 2038, with certain tenant renewal
              rights.   The   majority  of  lease   agreements   are  net  lease
              arrangements which require the tenant to pay not only rent but all
              the expenses of the leased property including maintenance,  taxes,
              utilities  and  insurance.  Certain lease  agreements  provide for
              periodic  rental  increases and others provide for increases based
              on the consumer price index.






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

              The minimum future rentals to be received over the next five years
              and  thereafter on the operating  leases in effect at December 31,
              2000 are as follows:

                      Year Ending
                      December 31,                     (In Thousands)
                      ------------                     --------------
                      2001                                $ 14,195
                      2002                                  13,892
                      2003                                  13,309
                      2004                                  13,376
                      2005                                  13,301
                      Thereafter                           113,535
                                                           -------
                      Total                               $181,608
                                                          ========


              Included in the minimum future rentals are rentals from a property
              owned in fee by an unrelated third party.  The Company pays annual
              fixed  leasehold  rent of  $289,000  through  April 2010 and has a
              right to extend  the lease for up to three 15 year and one 14 year
              renewal options.

              At December  31, 2000,  the Company has recorded an unbilled  rent
              receivable aggregating $1,615,000, representing rent reported on a
              straight-line  basis in excess of rental  payments  required under
              the initial term of the  respective  leases.  This amount is to be
              billed  and  received  pursuant  to the lease  terms over the next
              seventeen  years.  The  minimum  future  rentals  presented  above
              include amounts applicable to the repayment of these unbilled rent
              receivables.

              Sale of Real Estate

              On October 20, 2000,  the Company  sold the thirteen  locations it
              owned in Michigan  that were net leased to Total  Petroleum,  Inc.
              The gross sales price was $12,000,000  which resulted in a gain of
              $3,603,000  for financial  statement  purposes (net of accumulated
              unbilled rent receivable in the amount of $791,000  written off in
              connection with the sale).  The Company used the sales proceeds to
              acquire  two  additional  properties  on a tax  deferred  basis in
              accordance with Internal Revenue Code Section 1031. Therefore, the
              Company will not realize a gain for federal income tax purposes on
              the sale.

              Included in other  income for the year ended  December 31, 1999 is
              $793,000  which  represents  the  return to the  Company of unused
              escrow funds by the escrow agent  pursuant to the lease  agreement
              with Total Petroleum, Inc. (entered into in 1991).

              In February and May,  2000,  the Company sold two properties for a
              total  sales  price of  $890,000  and  recognized  gains  totaling
              $199,000.

              On July 22, 1999, the Company sold a property for a sales price of
              $225,000 and recognized a gain of $62,000.

              On October 30, 1998, the Company sold a property for a sales price
              of $1,500,000 and recognized a gain of $1,102,000.  In addition, a
              second  mortgage  receivable  the Company held on the property was
              paid off as part of the  sale.  The  outstanding  balance  of this
              mortgage receivable was $36,000 at the time of the sale.






NOTE 4 - PROVISION FOR VALUATION ADJUSTMENT

              During the years ended  December  31,  2000 and 1998,  the Company
              determined  that the estimated fair value of five  properties were
              lower than their carrying amounts and thus, the Company recorded a
              provision for the differences. The total provision taken on two of
              these  properties  amounted  to  $125,000  during  the year  ended
              December  31,  2000 and a  $157,000  provision  was taken on three
              properties during the year ended December 31, 1998. The provisions
              taken in 2000 and 1998 have been  presented as a reduction to real
              estate investments on the balance sheet.

   NOTE 5 -   INTEREST FROM RELATED PARTY

              In September,  1998, the Company  received an early payoff in full
              of a mortgage  receivable in the amount of $7,582,000.  The office
              building  which secured this mortgage is owned by a partnership in
              which Gould  Investors L.P.  ("Gould"),  a related  party,  is the
              General Partner and in which Gould owns  substantially  all of the
              partnership  interests.  The  discount  of  $3,738,000  was  being
              amortized by the Company over the original  life of the  mortgage.
              In September, 1998, the unamortized balance of the discount (which
              the Company realized as interest income) was $2,081,000.  Interest
              income  recognized,  including  amortization  of the  discount  of
              $2,321,000 amounted to $2,660,000 for the year ended 1998.

              At  December  31, 2000 and 1999,  Gould owned  542,397 and 749,172
              shares of the common  stock of the Company or 18% and 25.1% of the
              equity  interest  and held 16.3% and 22.7% of the  voting  rights,
              respectively.

              See Note 8 for other related party transaction information.

NOTE 6 -  DEBT OBLIGATIONS

              Mortgages Payable

              At December 31, 2000, there are twenty-one  outstanding  mortgages
              payable,  all of which are  secured by first  liens on  individual
              real  estate  investments  with an  aggregate  carrying  value  of
              $92,412,000  before accumulated  depreciation.  The mortgages bear
              interest at rates  ranging from 6.9% to 9.1%,  and mature  between
              2002 and 2017.

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


                  Year Ending
                  December 31,                       (In Thousands)
                  ------------                       --------------
                  2001                                  $    965
                  2002                                     2,380
                  2003                                     9,788
                  2004                                     3,866
                  2005                                     9,127
                  2006 and thereafter                     37,997
                                                        --------
                  Total                                  $64,123
                                                         =======



NOTE 6 -  DEBT OBLIGATIONS (Continued)

              Line of Credit

              On March 24,  2000 the  Company  entered  into an  agreement  with
              European   American  Bank  ("EAB")  to  provide  for  a  two  year
              $15,000,000  credit facility  ("Facility").  The Facility provides
              that  the  Company  pay  interest  at  EAB's  prime  rate on funds
              borrowed  and an unused  facility  fee of 1/4%.  The Company  paid
              $175,000 in fees and closing costs which are being  amortized over
              the term of the loan.  The  Company  has the  option to extend the
              term  for one  year.  The  Facility  is  guaranteed  by all of the
              Company's  subsidiaries  which own  unencumbered  properties.  The
              Company has agreed  that it and its  affiliates  will  maintain on
              deposit  with EAB at least 10% of the average  outstanding  annual
              principal  balance of take downs  under the  Facility.  If minimum
              balances are not maintained by the Company and its  affiliates,  a
              deficiency fee is charged to the Company.

              The Facility is being used primarily to finance the acquisition of
              commercial  real  estate.  The  Company is required to comply with
              certain  covenants.   Net  proceeds  received  from  the  sale  or
              refinance of  properties  are required to be used to repay amounts
              outstanding  under the Facility if proceeds from the Facility were
              used to purchase the property.

              In  1998  the  Company  paid  interest  under a  revolving  credit
              agreement  with Bank Leumi Trust  Company of New York, at the rate
              of prime plus 1/2% on funds  borrowed on an  interest  only basis,
              plus a 1/4%  servicing  fee on the  outstanding  balance  to  Bank
              Leumi. This agreement matured on February 28, 1999.

   NOTE 7 -   REDEEMABLE CONVERTIBLE PREFERRED STOCK

              The Preferred Stock has the following rights,  qualifications  and
              conditions:  (i) a  cumulative  dividend  preference  of $1.60 per
              share per  annum;  (ii) a  liquidation  preference  of $16.50  per
              share;  (iii) a right to convert each share of Preferred  Stock at
              any time into .825 of a share of Common Stock;  (iv) redeemable by
              the Company at $16.50 per share and (v) one-half vote per share.

              Pursuant  to  the  Company's  certificate  of  incorporation,   as
              amended,  each preferred shareholder of the Company had a one-time
              right to "put" the  Preferred  Stock to the  Company at $16.50 per
              share for a period of ninety  (90) days  commencing  July 1, 1999.
              During this period, preferred shareholders "put" 137,268 preferred
              shares  to the  Company  for a total  payment  by the  Company  of
              $2,265,000.  The preferred  shareholders no longer have any rights
              to "put" their shares to the Company.

              During the years  ended  December  31,  2000 and 1999 the  Company
              repurchased  6,600 and  13,950  shares of  Preferred  Stock for an
              aggregate consideration of $91,000 and $228,000, respectively.

NOTE 8  - OTHER RELATED PARTY TRANSACTIONS

              Gould charged the Company  $272,000,  $248,000 and $202,000 during
              the years ended  December 31, 2000,  1999 and 1998,  respectively,
              for  allocated  general and  administrative  expenses  and payroll
              based on time incurred by various employees.








NOTE 8  - OTHER RELATED PARTY TRANSACTIONS (Continued)

              The Company paid a company controlled by the Chairman of the Board
              of Directors and certain  officers of the Company  brokerage  fees
              totaling  $200,000 and $102,000 during the year ended December 31,
              2000 and 1999  relating to  mortgages  placed on three and five of
              the Company's properties,  respectively.  These fees were deferred
              and are being  amortized over the lives of the  respective  loans.
              During the year ended  December 31, 2000,  this company was paid a
              brokerage  fee of  $300,000  relating  to the  sale  of the  Total
              Petroleum   properties   and  was  also  paid  a  $4,000  fee  for
              supervision  of repair work at a  property.  During the year ended
              December 31, 1998,  this company was paid $45,000 also relating to
              the sale of real estate.

              During February 2000,  January 2000 and December 1999, the Company
              made three loans aggregating  $240,000 to its president  providing
              for an  interest  rate  equal to the prime  rate and  maturing  in
              December,  2004.  These loans are secured by shares of the Company
              purchased  with the proceeds  and  personally  guaranteed  by this
              individual and his wife.

              During  October  1998,  Gould  made a  $350,000  loan to the  same
              individual  and his wife  bearing  interest at 9% and  maturing in
              October,  2001.  The loan is secured by  interests in several real
              estate  partnerships  in  which  Gould  and  the  Company  are the
              majority partners,  and the wife of the Company's president is the
              minority  partner.  The loan is also  personally  guaranteed.  The
              outstanding balance at December 31, 2000 is $117,000.

              See Note 5 for other related party transaction information.

  NOTE 9 -  STOCK OPTIONS

              On November 17,  1989,  the  directors of the Company  adopted the
              1989 Stock Option Plan.  Stock options under the 1989 Stock Option
              Plan are granted at per share amounts at least equal to their fair
              market  value at the date of grant.  A maximum of  225,000  common
              shares were  reserved  for  issuance  under the 1989 Stock  Option
              Plan, of which none are available for grant at December 31, 2000.

              On December 6, 1996, the directors of the Company adopted the 1996
              Stock  Option Plan  (Incentive/Nonstatutory  Stock  Option  Plan).
              Incentive  stock options are granted at per share amounts at least
              equal to their fair market value at the date of grant, whereas for
              nonstatutory  stock  options the exercise  price may be any amount
              determined  by the Board of Directors.  Options  granted under the
              Plan will  expire no later than ten years  after the date on which
              the option is  granted.  The options  granted  under the Plans are
              cumulatively  exercisable  at a rate of 25% per annum,  commencing
              six months  after the date of grant,  and expire  five years after
              the date of grant.  A maximum of 125,000 shares of common stock of
              the Company are  reserved  for  issuance to  employees,  officers,
              directors,  consultants  and  advisors  to the  Company,  of which
              42,500 are available for grant at December 31, 2000.






NOTE 9 -  STOCK OPTIONS (Continued)

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



                                                               Year Ended December 31,
                                                            -------------------------------------
                                                             2000               1999            1998
                                                             ----               ----            ----
                                                                                   

              Outstanding at beginning of period           128,000            80,500            40,500
              Granted                                       49,500            47,500            40,000
              Option prices                                $11.125           $12.375            $14.50
              Exercisable at end of period                 106,625            62,250            30,250
              Exercised                                          -                 -                 -
              Expired                                            -                 -                 -
              Outstanding at end of period                 177,500           128,000            80,500
              Option price per share outstanding       $11.125-$14.50    $12.375-$14.50     $13.50-$14.50



              As of December 31, 2000,  the  outstanding  options had a weighted
              average remaining contractual life of approximately 2.82 years and
              a weighted average exercise price of $12.76.

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

              Pro forma information  regarding net income and earnings per share
              is  required by FASB No. 123,  and has been  determined  as if the
              Company had  accounted  for its employee  stock  options under the
              fair value method.  The fair value for these options was estimated
              at the date of the  grant  using a  Black-Scholes  option  pricing
              model with the following weighted-average assumptions for 2000 and
              1999,  respectively:  risk free  interest rate of 5.22% and 6.41%,
              dividend  yield of  11.03%  and  9.7%,  volatility  factor  of the
              expected  market  price of the  Company's  Common  Stock  based on
              historical results of .116; and expected lives of 5 years.

              The Black-Scholes  option valuation model was developed for use in
              estimating  the fair value of traded options which have no vesting
              restrictions  and are  fully  transferable.  In  addition,  option
              valuation   models   require   the  input  of  highly   subjective
              assumptions including expected stock price volatility. Because the
              Company's    employee    stock   options   have    characteristics
              significantly  different from those of traded options, and changes
              in the subjective input assumptions can materially affect the fair
              value  estimate,  management  believes the existing  models do not
              necessarily provide a reliable single measure of the fair value of
              its  employee  stock  options.   Had  the  fair  value  method  of
              accounting  been  applied  to  the  Company's  stock  plan,  which
              requires recognition of compensation cost ratably over the vesting
              period,  pro forma net income  applicable  to common  stockholders
              would have been $3,610 which would result in pro forma earnings of
              $1.22 per share in 1999.




   NOTE 10 - DISTRIBUTION REINVESTMENT PLAN

              In May, 1996, the Company implemented a Distribution  Reinvestment
              Plan  (the  "Plan").  The Plan  provides  owners  of record of 100
              shares  or  more  of  its  common  and/or   preferred   stock  the
              opportunity to reinvest cash distributions in newly-issued  common
              stock of the Company at a five  percent  discount  from the market
              price.  No open market  purchases are made under the Plan.  During
              the years ended  December  31, 2000 and 1999,  the Company  issued
              30,532 and 39,074 common shares, respectively, under the Plan.

NOTE 11 - RIGHTS OFFERING

              On June 22,  1998,  the Company  sold  1,331,733  shares of Common
              Stock  at  $13.25   per  share  in  a  rights   offering   to  its
              stockholders. The Company had issued one nontransferable right for
              each common and/or preferred share owned of record as of March 24,
              1998  entitling  the holder to purchase  one share of Common Stock
              for a price of  $13.25  per share  and  certain  over-subscription
              privileges.  Gould purchased  769,232 shares or 57.7% of the total
              shares issued. The offer expired on June 15, 1998.

NOTE 12 - PRO FORMA RESULTS (Unaudited)

              The following unaudited pro forma operating results of the Company
              for the years ended  December 31, 2000 and 1999 have been prepared
              as if the property  acquisitions and dispositions made during 2000
              and 1999 had occurred on January 1, 1999.  No  recognition  of any
              gain on sale of real  estate  is  included.  Unaudited  pro  forma
              financial information is presented for informational purposes only
              and may not be indicative of what the actual results of operations
              of the  Company  would  have been had the  events  occurred  as of
              January 1, 1999,  nor does it purport to represent  the results of
              operations for future periods.

                                         (In Thousands, Except Per Share Data)

                                              2000                 1999
                                              ----                 ----

              Pro forma revenues             $15,114             $15,001
                                             =======             =======

              Pro forma net income            $4,957              $4,974
                                              ======              ======

              Pro forma net income
               applicable to common
               stockholders                   $3,913              $3,727
                                              ======              ======

              Pro forma net income per
               common share - basic
               and diluted                     $1.31               $1.26
                                               =====               =====













NOTE 13 - QUARTERLY FINANCIAL DATA (UNAUDITED):
         (In Thousands, Except Per Share Data)




                                                                            Quarter Ended
                                                                            -------------
                                                                                                         Total
                                                March 31    June 30     September 30    December 31     For Year
                                                --------    -------     ------------    -----------     --------
2000
- ----
                                                                                           

Revenues                                        $2,559      $3,295         $3,356         $3,459          $12,669

Net income                                       1,140       1,156          1,081          4,555(a)(b)      7,932
Net income applicable to
  common stockholders                              878         894            820          4,296(a)(b)      6,888

Net income per common share:
  Basic                                            .29         .30            .27           1.43             2.30(c)
  Diluted                                          .29         .30            .27           1.29             2.25(c)

 (a)   Net income reflects a provision for valuation adjustment of real estate
       amounting to $125 for the quarter ending December 31, 2000.
 (b)   Includes $3,603, (or $1.20 and $1.06 per common share, basic and diluted,
       respectively)from the sale of the Total Petroleum properties. See Note 3.
 (c)   Calculated on weighted average shares outstanding for the year.






                                                                                 Quarter Ended
                                                                                 -------------
                                                                                                          Total
                                                March 31    June 30    September 30    December 31       For Year
                                                --------    -------    ------------    -----------       --------
1999
- ----
                                                                                           

Revenues                                        $2,198      $3,172(d)     $2,426         $2,384           $10,180

Net income                                         951       1,798(d)      1,125          1,005             4,879

Net income applicable to
  common stockholders                              589       1,438(d)        862            743             3,632

Net income per common share:
  Basic                                            .20         .49           .29            .25              1.23(e)
  Diluted                                          .20         .49           .29            .25              1.23(e)

(d) Includes $793 representing the return to the Company of unused escrow funds.
    See Note 3.
(e) Calculated on weighted average shares outstanding for the year.















                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

       Schedule III - Consolidated Real Estate and Accumulated Depreciation

                                December 31, 2000

                             (Amounts in Thousands)

                                  Initial Cost   Gross Amount at Which Carried At                                     Life on Which
                                   to Company           December 31, 2000                                            Depreciation in
                                  -----------           -----------------                                             Latest Income
                                                                                             Date Of                  Statement Is
                                                                               Accumulated  Construc-     Date          Computed
                  Encumbrances  Land  Buildings  Land    Buildings     Total   Depreciation   tion      Acquired         (Years)
                  ------------  ----  ---------  ----    ---------     -----   ------------   ----      --------        --------
Free Standing
Retail Locations:
- -----------------
                                                                                              


Columbus, OH        $ 4,207   $ 1,445  $ 5,781   $ 1,445  $ 5,781    $ 7,226     $  452       1996     November 19, 1997    40

Plano, TX             4,976     1,536    6,145     1,536    6,145      7,681        134       1998     February 10, 2000    40

El Paso, TX           9,950     2,821   11,373     2,821   11,373     14,194        225       1974     March 29, 2000       40

Miscellaneous        20,956     9,570   33,929     9,471   33,731     43,202      3,465       Various  Various              40


Flex Buildings:
- ---------------

Hauppauge, NY             -     2,738   10,951     2,738   10,951     13,689         11       1981     December 28, 2000    40

Miscellaneous             -     1,039    4,159     1,039    4,159      5,198          4       1986     December 22, 2000    40


Office Building:
- ----------------

New York, NY           4,359    1,344    5,300     1,344    5,300      6,644        370       1973     March 31, 1998       40

Miscellaneous              -      181      724       181      724        905         40       1978     October 2, 1998      40


Apartment Building:
- -------------------

New York, NY           4,803    1,110    4,439     1,110    4,439      5,549      1,056       1910     June 14, 1994        27.5


Industrial:
- -----------

Hanover, PA            8,925    2,354    9,414     2,354    9,414      11,768       167       1968     April 11, 2000       40

Miscellaneous            947      815    3,865       815    3,865       4,680       266       Various  Various              40

Health Clubs:
- -------------

Miscellaneous          5,000    1,425    5,703     1,425    5,703       7,128        54       Various   August 23, 2000     40
                       -----    -----    -----     -----    -----       -----        --

                     $64,123  $26,378 $101,783   $26,279 $101,585    $127,864    $6,244
                     =======  ======= ========   ======= ========    ========    ======

















                  ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES

                              Notes To Schedule III
              Consolidated Real Estate And Accumulated Depreciation

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

                                                Year Ended December 31,
                                            2000                     1999
                                            ----                     ----
                                                              

Investment in real estate:

  Balance, beginning of year              $75,908                   $63,550

  Addition: Land and buildings             61,008                    12,564

  Deductions:
      Cost of properties sold              (8,927)                     (206)
      Valuation allowance (c)                (125)                        -
                                         --------                  --------

  Balance, end of year                   $127,864                  $ 75,908
                                         ========                  ========


  Accumulated depreciation:

  Balance, beginning of year             $  5,138                  $  3,719

  Addition:  depreciation                   2,112                     1,477

  Deduction: accumulated
    depreciation related to
    properties sold                        (1,006)                      (58)
                                         ---------                ---------

  Balance, end of year                   $   6,244                $   5,138
                                         =========                =========


  (b)   The aggregate  cost of the  properties is  approximately  $4,096 lower
        for federal income tax purposes.

  (c)   During the year ended  December 31, 2000,  the Company took a provision
        for valuation  adjustment of real estate  totaling  $125. See Note 4 to
        the consolidated financial statements for other information.