Exhibit


FIRST REAL ESTATE
INVESTMENT TRUST
  of New Jersey

RESULTS OF OPERATIONS
                      FIRST QUARTER ENDED JANUARY 31, 2002


HACKENSACK,  NJ, March 4, 2002 - First Real Estate  Investment  Trust  ("FREIT")
announced  operating  results for the first quarter ended January 31, 2002.  All
per share amounts  represent  diluted  earnings per share and prior periods have
been adjusted to reflect the two-for-one share split paid October 18, 2001.

Net income for the first  quarter  ended  January 31, 2001  ("Current  Quarter")
increased 19.8% to $1,338,000  ($.42 per share) on revenues of $4,969,000.  This
compares to Net Income of $1,117,000  ($.36 per share) on revenues of $4,818,000
for the quarter ended  January 31, 2001 ("Prior  Year's  Quarter").  FFO for the
Current  Quarter  increased  14.3% to $.56 per share from $.49 per share for the
Prior Year's  Quarter.  The  operating  results for the Current  Quarter are not
necessarily indicative of the results to be expected for the full year.

Both our Retail properties and our Residential  properties  registered increases
in revenues  and  earnings.  Earnings at our Retail  properties  benefited  from
higher  occupancy,  increased  base  rents,  and  increased,  one time,  expense
pass-through.

At our Residential  properties,  the Current Quarter experienced slightly higher
occupancy,  94.3%, than during the Prior Year's Quarter of 93.3%.  However,  the
recession has affected the apartment mix of the vacancies.  The Current  Quarter
has  experienced  a larger  number of higher rent  apartments  being vacant than
during  the  Prior  Year's  Quarter.  This  results  in  a  larger  dollar  loss
attributable to vacancies.

Net Income at our 40% owned affiliate,  Westwood Hills L.L.C.,  which owns a 210
unit garden apartment  community,  increased to $127,000 for the Current Quarter
from  $76,000  for the Prior  Year's  Quarter.  During the  Current  Quarter the
property  benefited from continuing high occupancy,  97%, higher rents and lower
operating expenses than experienced during Prior Year's Quarter. As a result our
share of the affiliates earnings increased to $51,000 from $30,000 last year.

As a result of lower  interest  rates  available for investing our cash and cash
equivalents,  net  investment  income  decreased  to $68,000  during the Current
Quarter from $218,000 for the Prior Year's Quarter.  However,  we benefited from
lower  interest  rates charged on our floating rate  mortgage.  Financing  costs
during the Current  Quarter were reduced to $1,216,000  from  $1,378,000 for the
Prior Year's Quarter.

A first quarter dividend of $.30 per share has been declared and will be payable
on March 15, 2002 to shareholders of record on March 1, 2002.

                                    OoOoOoO
                                    -------

   The statements in this report that relate to future earnings or performance
       are forward-looking. Actual results might differ materially and be
     adversely affected by such factors as longer than anticipated lease-up
     periods or the inability of tenants to pay increased rents. Additional
    information about these factors is contained in the Trust's filings with
      the SEC including the Trust's most recent filed report on Form 10-K.

   For additional information contact Shareholder Relations at (201) 488-6400
   --------------------------------------------------------------------------




                       FIRST REAL ESTATE INVESTMENT TRUST
                                     of New Jersey
                    Summary Consolidated Balance Sheet Data
               (in thousand of dollars except Per Share amounts)

                                                       January 31,
                                                  2002              2002
                                                -------           -------
Real Estate Properties                         $76,547           $77,663
Cash & Cash Items                               13,392             2,259
Marketable Securities                               --             9,506
Morgage notes Payable                           69,093            70,005
Shareholder's Equity                            21,990            21,380

                                                   Summary Consolidated
                                                   Statement of Income
                                                       Quater Ended
                                                       ------------
                                                       January 31,
                                                       -----------
                                                  2002              2000
                                                -------           -------
Revenue:
 Real Estate Operations                        $ 4,827           $ 4,570
 Net Investment Income                              68               218
 Equity In Earnings Of Affiliate                    51                30
                                                -------           -------
       Total Revenue                             4,946             4,818
                                                -------           -------
 Expense:
 Real Estate Operations                          1,068             1,097
 Real Estate Taxes                                 605               579
 Financing Costs                                 1,216             1,378
 General & Administrative                          120                89
 Depreciation                                      552               548
 Minority Interest                                  47                10
                                                -------           -------
       Total Expenses                            3,608              3701
                                                -------           -------
           Net Income                          $ 1,338           $ 1,117
                                                =======           =======

           Net Income Per Share:
             Basic                             $  0.43           $  0.36
             Diluted                           $  0.42           $  0.36

Funds From Operations
Net Income                                     $ 1,338           $ 1,117
Depreciation & Amortization                        552               548
Deferred Rents                                     (93)             (107)
Capital Improvements - Apartments                  (90)             (100)
Other                                               68                68
                                                -------           -------
            Total FFO                          $ 1,775           $ 1,526
                                                =======           =======
            FFO Per Share:
              Basic                            $  0.57           $  0.49
              Diluted                          $  0.56           $  0.49
             Dividends Per Share               $  0.30           $  0.30
                                                =======           =======

 FREIT is a publicly traded (over-the-counter - symbol FREVS) REIT organized in
 1961. It has approximately $96 million (historical cost basis) of assets. Its
  portfolio of residential and retail properties extends from Eastern, L.I. to
        Maryland, with the largest concentration in Northern New Jersey