FIRST AMENDMENT OF FIXED RATE LOAN AGREEMENT


     FIRST AMENDMENT OF FIXED RATE LOAN AGREEMENT (as the same may be
amended or otherwise modified from time to time, the "Amendment"), dated as
of the 8th day of January, 1999, among First Union Real Estate Equity and
Mortgage Investments, as Borrower; BankBoston, N.A., Wellsford Capital and
Bankers Trust Company, as Lenders; and Bankers Trust Company, as Agent.

                            W I T N E S S E T H:

     WHEREAS, pursuant to that certain Fixed Rate Loan Agreement as of
August 11, 1998 among the parties hereto (as the same may be amended or
otherwise modified from time to time, the "Loan Agreement"), Lenders made
loans to Borrower in the original aggregate principal amount of Forty-Five
Million and 00/100 ($45,000,000.00) Dollars; and

     WHEREAS, Borrower and Lenders desire to modify and amend the terms and
provisions of the Loan Agreement as hereinafter provided.

     NOW, THEREFORE, in consideration of the covenants set forth herein and
for other good and valuable consideration, the receipt and legal sufficiency
of which is hereby acknowledged, the parties hereto hereby agree as follows:

1.   Definitions.  All capitalized terms used herein without definition and
     which are defined in the Loan Agreement are used herein with the
     meanings assigned to such terms in the Loan Agreement.

2.   Amendments to Loan Agreement.  The Loan Agreement is hereby modified as
     follows:

     a.   The definition of the Imperial Credit Facility is hereby amended
          to include, as part of the Amended and Restated Credit Agreement
          referred to in such definition, that certain Second Amendment to
          the Amended and Restated Credit Agreement dated as of December 
          30, 1998, a copy of which is annexed to this Amendment as EXHIBIT
          A.  Accordingly, the reference in SECTION 8.1(a)(xii) of the Loan
          Agreement to the Prior Debt Documents "as in effect on the date
          hereof" (to the extent such reference to the Prior Debt Documents
          is a reference to the Imperial Credit Facility) shall mean the
          Imperial Credit Facility as in effect after giving effect to such
          Second Amendment to the Amended and Restated Credit Agreement.

     b.   The definition of Line of Credit Facility is hereby amended to
          include, as part of the Amended and Restated Credit Agreement
          referred to in such definition, that certain Amendment No. 2 dated
          as of November 24, 1998 to the Amended and Restated Credit
          Agreement dated as of November 1, 1997, a copy of which Amendment
          No. 2 is annexed to this Amendment as EXHIBIT B.  Accordingly, the
          references in SECTIONS 6.1.9 and 7.1.3 of the Loan Agreement to
          the Line of Credit Facility "as in effect on the date hereof" and
          in SECTION 8.1(a)(xii) of the Loan Agreement to the Prior Debt
          Documents "as in effect on the date hereof" (to the extent such
          reference to the Prior Debt Documents is a reference to the Line
          of Credit Facility) shall mean the Line of Credit Facility as in
          effect after giving effect to Amendment No. 2.

     c.   Clause (b) of the definition of "Interest Period" is hereby
          amended to read, in its entirety, as follows:

          "(b) the final Interest Period shall end on (and include) August
          11, 1999."

     d.   The definition of Interest Rate is hereby amended to read, in its
          entirety, as follows:

          "Interest Rate" means (i) from the date hereof to and including
          November 11, 1998, a rate of interest equal to nine and seven-
          eighths percent (9.875%) per annum and (ii) on and after November
          12, 1998, a rate of interest equal to twelve percent (12%) per
          annum.

     e.   The first sentence of SECTION 2.1.4 of the Loan Agreement is
          hereby amended to read, in its entirety, as follows:

          "The Commitments and the Loans shall be evidenced by the Notes of
          Borrower, each in the original principal amount of the respective
          Loans and having a scheduled maturity date of August 11, 1999."

     f.   SECTION 2.3.1 of the Loan Agreement is hereby amended to read, in
          its entirety, as follows:

          "Borrower shall repay the then outstanding principal amount of the
          Loans in full on August 11, 1999, together with interest thereon
          through (and including) the last day of the final Interest
          Period."

     g.   SECTION 2.6 of the Loan Agreement and all related definitions are
          hereby deleted.

     h.   All references in the Loan Agreement to the Initial Maturity Date,
          the Initial Extension Maturity Date and the Final Extension
          Maturity Date shall mean August 11, 1999.

     ul   SECTION 2.7 of the Loan Agreement is hereby amended to designate
          the existing provisions thereof as paragraph (a) and to add the
          following as a new SECTION 2.7(b):

          "On January 15, 1999, Borrower shall pay to Agent (for the ratable
          benefit of Lenders) a non-refundable facility fee of $450,000. 
          If, on March 31, 1999, the outstanding principal balance of the
          Loans is $30,000,000 or more, then on March 31, 1999 Borrower
          shall pay to Agent (for the ratable benefit of Lenders) a non-
          refundable facility fee of one-half of one percent (.50%) of the
          then outstanding principal balance of the Loans.  If, on May 31,
          1999, the outstanding principal balance of the Loans exceeds
          $15,000,000, then on May 31, 1999 Borrower shall pay to Agent (for
          the ratable benefit of Lenders) a non-refundable facility fee of
          one percent (1.0%) of the then outstanding principal balance of
          the Loans.  However, if on May 31, 1999 the outstanding principal
          balance of the Loans is less than or equal to $15,000,000, then on
          May 31, 1999 Borrower shall pay to Agent (for the ratable benefit
          of Lenders) a non-refundable facility fee of one-half of one
          percent (.50%) of the then outstanding principal balance of the
          Loans.  Each of the fees payable pursuant to this SECTION 2.7(b)
          shall be payable only if on the date such fee is due Loans are
          outstanding.  Any repayment of the Loans shall not entitle
          Borrower to any refund of any fees or other amounts paid to
          Lenders.  Borrower's failure to pay, when due, any fee payable
          pursuant to this SECTION 2.7(b) shall be an Event of Default."

     j.   SECTION 8.1(a)(ii) of the Loan Agreement is hereby amended to
          read, in its entirety, as follows:

          "(ii) if Borrower fails to pay the Indebtedness in full on August
          11, 1999;"

     k.   SECTION 8.1(a) (xiv) of the Loan Agreement is hereby amended to
          delete the "or" at the end thereof; SECTION 8.1(a)(xv) of the Loan
          Agreement is hereby amended to add "or" at the end thereof; and
          the following are hereby added to the Loan Agreement as new
          SECTIONS 8.1(a)(xvi) and (xvii):

                "(xvi) if on March 31, 1999 the outstanding principal amount
          of the Loans is $35,000,000 or more; or 

                (xvii) if on May 31, 1999 the outstanding principal balance
          of the Loans is $25,000,000 or more."

     1.   SECTIONS 11.2 and 11.3 of the Loan Agreement are hereby deleted
          and SECTION 11.1 is hereby amended to read, in its entirety, as
          follows:

                "Borrower shall use its best efforts to consummate, on or
          before each of March 31, 1999 and May 31, 1999 (each, a "Required
          Payment Date"), an offering, or offerings, as the case may be
          (collectively, the "Offering"), pursuant to the Registration
          Statement filed by Borrower on September 17, 1998 (Registration
          No. 333-63541), as amended from time to time, and such other
          registration statements as Borrower shall deem necessary or
          appropriate, which entitle(s) holders of equity securities of
          Borrower to purchase additional equity securities of Borrower, on
          a pro rata basis and which Offering, if fully subscribed, would
          provide Borrower with net proceeds, together with any other
          Capital Event Proceeds received by Borrower prior to each Required
          Payment Date, sufficient to enable Borrower to make principal
          payments on account of the Loans and Other Loans such that no
          Event of Default will occur under SECTIONS 8.1(a)(xvi) or (xvii)
          of the Loan Agreement or SECTIONS 8.1(a)(xvi) or (xvii) of the
          Other Loan Agreement.  Borrower shall use its best efforts to
          take, or cause to be taken, any and all further action or actions
          necessary or advisable to be taken in order to consummate the
          Offering when and as required by this SECTION 11.1, including but
          not limited to the distribution of a prospectus or preparation,
          filing and distribution of any necessary prospectus supplement
          with respect to any of the applicable registration statements
          referred to above.  Without limiting the foregoing, Borrower shall
          use its best efforts to commence, on a timely basis, but in any
          event no later than sixteen (16) days prior to each applicable
          Required Payment Date, an Offering which, if fully subscribed,
          would provide the Borrower with net proceeds, together with any
          other Capital Event Proceeds received by Borrower prior to the
          applicable Required Payment Date, sufficient to enable Borrower to
          satisfy such principal amortization requirements (as previously
          reduced by other prepayments) under the Loans and Other Loans due
          on the applicable Required Payment Date, and, following the
          commencement of such Offering, diligently proceed to consummate
          such Offering.  It shall be an Event of Default if the
          Registration Statement filed by Borrower on September 17, 1998
          (Registration No. 333-6351) is not declared effective on or prior
          to February 11, 1999."

3.   Amendments to Notes.  The first eight (8) lines of SECTION 1 of each
     Note are hereby deleted and are replaced with the following:

     "FOR VALUE RECEIVED, Borrower hereby promises to pay to the order of
     Lender, on or before August 11, 1999 (the "Maturity Date"), the
     principal sum of "

4.   Outstanding Loans.  Borrower represents and warrants to Lenders that
     the outstanding principal amount of the Loans is $45,000,000, that
     there are no offsets, defenses or counterclaims to its obligations
     under the Loan Documents and, that to the extent that any such offsets,
     defenses or counterclaims exist without its knowledge, the same are
     hereby waived to the fullest extent permitted by law.  Except as
     modified by this Amendment, the terms and provisions of the Loan
     Documents are hereby ratified and confirmed in all respects and
     continue in full force and effect.

5.   Consent of Lenders.  Concurrently herewith the parties to the Other
     Loan Agreement are entering into a First Amendment to Fixed Rate Loan
     Agreement (the "Other Amendment"), which Other Amendment is, except for
     the parties thereto, substantially identical to this Amendment.  The
     Lenders hereby consent to the execution and delivery of the Other
     Amendment.

6.   Modifications.  No provision of this Amendment may be waived, amended
     or supplemented except by a written instrument executed in accordance
     with SECTION 9.4 of the Loan Agreement.

7.   Successors and Assigns. This Amendment, which sets forth the entire
     understanding of the parties hereto with respect to the subject matter
     hereof, inures to the benefit of, and shall be binding upon, the
     parties hereto and their respective successors and permitted assigns.

8.   Severability. In the event that any one or more of the provisions
     contained in this Amendment shall for any reason be held to be invalid,
     illegal or unenforceable in any respect, such invalidity, illegality or
     unenforceability shall not affect any other provision of this
     Amendment, but this Amendment shall be construed as if such invalid,
     illegal or unenforceable provision had never been contained herein.

9.   Captions; Counterparts; Governing Law. Captions used in this Amendment
     are for convenience of reference only and shall not be deemed a part of
     this Amendment nor used in the construction of its meaning.  This
     Amendment may be signed in any number of counterparts, each of which,
     when taken together, shall constitute one and the same Amendment.  This
     Amendment shall be governed by and construed and enforced in accordance
     with the laws of the State of New York applicable to contracts made and
     to wholly be performed within such state.

          IN WITNESS WHEREOF, the parties hereto have duly executed this
Amendment, as of the date and year first written above. 


                                          LENDER AND AGENT:

                                          BANKERS TRUST COMPANY


                                          By: /s/ Steven P. Lapham
                                              ------------------------------
- --
                                              Name: Steven P. Lapham
                                              Title: Vice President


                                          LENDERS:

                                          BANKBOSTON, N.A.


                                          By: /s/ Paul F. DiVito
                                              ------------------------------
- --
                                              Name:  Paul F. DiVito
                                              Title: Managing Director




                                          WELLSFORD CAPITAL


                                          By: /s/ Gregory F. Hughes
                                              ------------------------------
- -
                                              Name: Gregory F. Hughes
                                              Title: Chief Financial Officer



                                          BORROWER:

                                          FIRST UNION REAL ESTATE EQUITY AND
                                          MORTGAGE INVESTMENTS


                                          By: /s/ Steven M. Edelman
                                              ------------------------------
- ----
                                          Name: Steven M. Edelman
                                          Title: Executive Vice President


                        CONSENT OF STANDBY PURCHASERS

                                (BANK GROUP)

Each of the Standby Purchasers hereby consents to the execution and delivery
by Borrower of the foregoing Amendment and represents and warrants to Lenders
that there are no offsets, defenses or counterclaims to its obligations under
the Standby Purchase Agreement to which it is a party and, that to the extent
that any such offsets, defenses or counterclaims exist without its knowledge,
the same are hereby waived to the fullest extent permitted by law.  Each
Standby Purchaser confirms that its obligations under the Standby Purchase
Agreement to which it is a party shall be applicable to each Offering
contemplated by SECTION 11.1 of the Loan Agreement and that this confirmation
shall not in any manner limit any obligations of any Standby Purchaser under
the Standby Purchase Agreement to which it is a party.  The terms and
provisions of the Standby Purchase Agreements are hereby ratified and
confirmed in all respects and continue in full force and effect.

                                          GOTHAM PARTNERS, L.P.

                                          By:  Section H Partners, L.P.

                                          By:  Karenina Corp.


                                          By: /s/ William A. Ackman
                                              -----------------------------
                                              Name: William A. Ackman
                                              Title: President


                                          ELLIOTT ASSOCIATES, L.P.


                                          By:/s/ Paul Singer
                                             -----------------------------
                                             Name:  Paul Singer
                                             Title:General Partner


                                          GOTHAM PARTNERS III, L.P.


                                          By:Section H Partners, L.P.

                                          By:  Karenina Corp.


                                          By: /s/ William A. Ackman
                                              ---------------------------
                                              Name: William A. Ackman
                                              Title: President