PROXY STATEMENT

                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
                         505 Main Street, P.O. Box 667
                          Hackensack, New Jersey 07602
                  ------------------------------------------

                      NOTICE OF ANNUAL MEETING OF HOLDERS
                        OF SHARES OF BENEFICIAL INTEREST
                                 APRIL 15, 2003
                  ------------------------------------------

TO THE HOLDERS OF SHARES OF BENEFICIAL INTEREST OF
FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY


     The Annual  Meeting of the holders of shares of  beneficial  interest  (the
"Shareholders")  of  First  Real  Estate  Investment  Trust of New  Jersey  (the
"Trust")  will be held on Tuesday,  April 15,  2003,  at the  Trust's  executive
offices, 505 Main Street,  Hackensack, New Jersey at 7:30 p.m., Eastern Daylight
Savings Time, for the following purposes:

     1. To elect  one (1)  Trustee,  for a term of three  (3) years or until his
        successor has been elected and qualified; and

     2. To transact such other  business as may properly come before the meeting
        or any  adjournment  thereof.

     The  Shareholders  of record at the close of business on February  19, 2003
are entitled to notice of and to vote at the meeting.



                                                 /s/ John A. Aiello
                                                     -----------------------
                                                     JOHN A. AIELLO
                                                        Secretary


Hackensack, New Jersey
February 28, 2003










YOU ARE CORDIALLY INVITED TO ATTEND THE MEETING.  TO ENSURE YOUR  REPRESENTATION
AT THE MEETING,  HOWEVER,  YOU ARE URGED TO SIGN AND DATE THE ACCOMPANYING PROXY
AND MAIL IT AT ONCE IN THE  ENCLOSED  ENVELOPE.  PROMPT  RESPONSE IS HELPFUL AND
YOUR COOPERATION WILL BE APPRECIATED.





                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                ---------------
                                PROXY STATEMENT
                                ---------------

General Information
     This Proxy  Statement is furnished to the holders (the  "Shareholders")  of
shares of  beneficial  interest  without par value (the  "Shares") of First Real
Estate  Investment  Trust of New Jersey  (the  "Trust") in  connection  with the
solicitation of proxies for use at the Annual Meeting of the  Shareholders to be
held on April 15, 2003,  and any  adjournment  thereof  (the "Annual  Meeting"),
pursuant to the  accompanying  Notice of Annual  Meeting of Holders of Shares of
Beneficial  Interest.  Beneficial  interests in the Trust are represented by the
Shares, and the Shares are the only authorized,  issued and outstanding class of
equity of the  Trust.  A form of proxy  for use at the  Annual  Meeting  is also
enclosed. The Trust anticipates mailing this Proxy Statement to its Shareholders
beginning on February 28, 2003.  The executive  offices of the Trust are located
at 505 Main Street, Hackensack, New Jersey 07601.

     Shareholders may revoke the authority granted by their execution of proxies
at any time before the effective exercise of proxies by filing written notice of
such revocation with the Secretary of the Annual Meeting. Presence at the Annual
Meeting does not of itself revoke the proxy. All Shares  represented by executed
and unrevoked proxies will be voted in accordance with the instructions therein.
Proxies submitted  without  indication will be voted FOR the nominee for Trustee
named in this Proxy Statement. The Board of Trustees of the Trust (the "Board of
Trustees") is not aware,  at the date hereof,  of any matters to be presented at
the  Annual  Meeting  other than the matter  described  above,  but if any other
matter incident to the Annual Meeting is properly  presented,  the persons named
in the proxy will vote thereon according to their best judgment.

     The cost of preparing,  assembling  and mailing the proxy material is to be
borne by the Trust. Proxies for use at the Annual Meeting are being solicited by
the Board of Trustees.  It is not anticipated that any compensation will be paid
for soliciting proxies and the Trust does not intend to employ specially engaged
personnel in the solicitation of proxies.  It is contemplated  that proxies will
be solicited  principally through the mail. Members of the Board of Trustees and
executive  officers  of the  Trust  ("Executive  Officers")  may  also,  without
additional  compensation,  solicit  proxies,  personally or by mail,  telephone,
telegraph,  facsimile transmission or special letter.

Voting Securities

     The only voting  securities  entitled to vote at the Annual Meeting are the
Shares.  Each Share entitles its owner to one vote on an equal basis.  3,119,576
Shares were issued and  outstanding on the record date,  February 19, 2003. Only
Shareholders  of record on the  books of the Trust at the close of  business  on
February 19, 2003 are  entitled to notice of and to vote at the Annual  Meeting.
The  holders  of a  majority  of the  outstanding  Shares,  present in person or
represented  by  proxy,   will  constitute  a  quorum  at  the  Annual  Meeting.
Abstentions  and broker  non-votes  will be counted for purposes of  determining
whether a quorum is present at the Annual Meeting.

     Trustees are elected by a plurality of the votes cast at the Annual Meeting
by the holders of Shares  present in person or represented by proxy and entitled
to vote.  The proxy card provides  space for a Shareholder to withhold votes for
the nominee to the Board of Trustees.

     All votes will be tabulated by the inspector of election  appointed for the
Annual  Meeting  who  will  separately  tabulate  affirmative  votes,  authority
withheld  for the nominee for Trustee,  abstentions  and broker  non-votes.  Any
proxy  submitted and containing any abstention or a broker  non-vote will not be
counted as a vote cast on any matter to which it relates.


                                       1




Security Ownership of Certain Beneficial Owners and Management

     The following table sets forth  information,  as of February 19, 2003, with
respect to  beneficial  ownership,  as  defined in Rule 13d-3 of the  Securities
Exchange Act of 1934, as amended (the "Exchange  Act"), of beneficial  interests
in the Trust,  as  represented  by the  Shares,  for each  Trustee,  nominee for
Trustee,  and Executive  Officer of the Trust. The only persons who beneficially
own five percent (5%), or more, of the Shares are two (2) Trustees  named in the
table below.



                   Amount and Nature of Beneficial Ownership
                   -----------------------------------------            (C)
                                                                     Aggregate
                                                                   Number of Shares
                                  (A)                              Deemed to be
                                Aggregate             (B)          Beneficially
                            Number of Shares    Number of Shares      Owned             (D)
                              Beneficially     Acquirable within   (Column A plus     Percent
Name of Beneficial Owner        Owned (1)         60 Days (2)         Column B)       of Class
- ------------------------    ----------------   -----------------   ----------------   --------
                                                                            
Robert S. Hekemian (3)       164,772 (4)            56,000             220,772          7.0%
Donald W. Barney (3)          87,326 (5)            56,000             143,326          4.5%
Herbert C. Klein, Esq.(6)     96,380 (7)            56,000             152,380          4.8%
Ronald J. Artinian (6)       197,858 (8)            36,000             233,858          7.4%
Alan L. Aufzien (6)            3,000                13,000              16,000           (9)
John A. Aiello, Esq. (10)        --                    --                  --             --
                            ----------------   -----------------   ----------------   --------
All Trustees, Nominees for
Trustee and Executive
Officers as a group
(6 persons)                     549,336             217,000           766,336          23.0%
                            ================   =================   =============      ========



(1)  Except as otherwise indicated,  all of the Shares are held beneficially and
     of record.

(2)  Shares subject to currently  exercisable  options granted under the Trust's
     Equity Incentive Plan.

(3)  A Trustee and Executive Officer of the Trust.

(4)  Includes 37,196 Shares held by Mr.  Hekemian's  wife, with respect to which
     Mr.  Hekemian  disclaims  beneficial  ownership.  Also  includes (i) 36,736
     Shares held by the Hekemian & Co., Inc.  Pension Plan of which Mr. Hekemian
     is a trustee and a  participant,  (ii) an aggregate of 52,682  Shares which
     are held by certain partnerships in which Mr. Hekemian is a partner,  (iii)
     7,098 Shares held in certain trusts for which Mr. Hekemian is a trustee and
     one trust in which Mr.  Hekemian is a  beneficiary,  and (iv) 20,870 Shares
     held by the Robert S. Hekemian  Family  Foundation of which Mr. Hekemian is
     the  President,  all of such  Shares  with  respect  to which Mr.  Hekemian
     disclaims  beneficial  ownership  thereof  except  to  the  extent  of  his
     pecuniary interest in the pension plan, partnerships and trusts.

(5)  Includes 23,464 Shares held by Mr. Barney's wife, with respect to which Mr.
     Barney disclaims beneficial ownership.

(6)  A Trustee of the Trust.

(7)  Includes 13,875 Shares held by Mr. Klein's wife and 40,580 Shares held in a
     trust for the  benefit  of Mr.  Klein's  son of which Mr.  Klein's  wife is
     trustee, with respect to which Mr. Klein disclaims beneficial ownership.

(8)  Includes  47,524  Shares  which are in a family trust with respect to which
     Mr. Artinian  disclaims  beneficial  ownership  except to the extent of his
     pecuniary interest in such trust. Also includes 1,800 Shares which are held
     by Mr.  Artinian as custodian  for the benefit of his son,  with respect to
     which Mr. Artinian disclaims beneficial ownership.

(9)  Shares  beneficially  owned do not exceed one  percent  (1%) of the Trust's
     issued and outstanding Shares.

(10) An Executive Officer of the Trust.

                                       2





                              ELECTION OF TRUSTEE

     The Trust is governed by the Board of Trustees.  The  Declaration  of Trust
provides  that the Board of Trustees will consist of not fewer than five (5) nor
more than nine (9) Trustees.

     The Board of Trustees  has fixed the number of  Trustees  at five (5).  The
term of one (1) Trustee  shall  expire at the Annual  Meeting.  Each  Trustee is
elected for a term of three (3) years.

Nominee

     The Board of Trustees has nominated Herbert C. Klein, Esq., consistent with
the  recommendation  of the  Nominating  Committee,  for  election at the Annual
Meeting to a three (3) year term as a Trustee to commence at the Annual Meeting.

     Mr. Klein is currently a member of the Board of Trustees.  Mr. Klein's term
of office expires as of the date of the Annual  Meeting.  Please see the section
of this Proxy Statement  captioned  "Board of Trustees" for a description of the
business experience of and other relevant information with respect to Mr. Klein.

     It is the intention of the persons named in the accompanying proxy to vote,
unless otherwise instructed, in favor of the election of Mr. Klein as a Trustee.
Should Mr. Klein be unable to serve,  the proxies will be voted for the election
of such other person as shall be determined by the persons named in the proxy in
accordance  with  their  judgment.  Management  of the Trust is not aware of any
reason why Mr. Klein, if elected, would be unable to serve as a Trustee.

     The Board of Trustees  recommends  a vote "FOR" the  election of Herbert C.
Klein, Esq. as Trustee.

Board of Trustees

     The  members of the Board of Trustees of the Trust are:


                                                     Year First Elected to
Name                                 Age             the Board of Trustees
- ----                                 ---             ---------------------
Robert S. Hekemian                   71                    1980
Donald W. Barney                     62                    1981
Herbert C. Klein, Esq.               72                    1961
Ronald J. Artinian                   54                    1992
Alan L. Aufzien                      73                    1992

     Robert S.  Hekemian  has been active in the real estate  industry  for more
than forty-nine (49) years. Mr. Hekemian has served as Chairman of the Board and
Chief  Executive  Officer of Trust since 1991, and as a Trustee since 1980. From
1981 to 1991,  Mr.  Hekemian  was  President  of the Trust.  From June 24,  2002
through January 15, 2003, Mr. Hekemian served as Chief Financial  Officer of the
Trust.  As  Chairman  and Chief  Executive  Officer of the Trust,  Mr.  Hekemian
provides the general, day to day, management of the Trust. His current term as a
member of the Board of  Trustees  is  scheduled  to  expire in April  2005.  Mr.
Hekemian devotes approximately forty percent (40%) to fifty percent (50%) of his
time to execute his duties as an Executive Officer of the Trust. Since 1983, Mr.
Hekemian has also been the Chairman of the Board and Chief Executive  Officer of
Hekemian & Co.,  Inc., a real estate  brokerage  and  management  company  which
manages the Trust's  properties  ("Hekemian  & Co.").  See the section  entitled
"Certain  Relationships and Related Party Transactions" in this Proxy Statement.
Mr. Hekemian is a director of Pascack  Community Bank. He is also a director,  a
partner  and an  officer  in  numerous  private  real  estate  corporations  and
partnerships.

     Donald W. Barney has served as President of the Trust since 1993,  and as a
Trustee since 1981. Mr. Barney was elected Treasurer and Chief Financial Officer
of the Trust on January 15,  2003.  His current term as a member of the Board of
Trustees is scheduled to expire in April 2004. Mr. Barney devotes  approximately
fifteen  percent  (15%) of his time to  discharge  his  duties  as an  Executive
Officer of the Trust. Mr. Barney was associated with Union Camp  Corporation,  a
diversified  manufacturer  of  paper,  packaging  products,  chemicals  and wood
products,  from 1969 though  December 31, 1998 in various  positions,  including
Vice  President  and  Treasurer.  Mr.  Barney is also a partner and  director in
several other private real estate investment companies.

     Herbert  C.  Klein,  Esq.,  except  for the time that he served as a United
States  Congressman as outlined  below,  has served as a Trustee since 1961. His
current  term as a member of the Board of Trustees  expires in April  2003.  Mr.
Klein has been nominated for election to another three (3) year term as Trustee.
From 1991  through the end of 1992,  Mr. Klein served as President of the Trust.
Mr.  Klein has been an  attorney  since  1956 with a  practice  devoted  to real
estate,  corporate matters and government relations.  From March 1995 to January
1999,  Mr.  Klein was a Director of the law firm of Hannoch  Weisman  located in
Roseland,  New Jersey.  In January  1999,  Mr. Klein became a Partner in the law
firm of Nowell Amoroso Klein Bierman P.A.,  with offices  located in Hackensack,
New Jersey and New York City. See section entitled  "Certain  Relationships  and
Related  Party  Transactions"  in this Proxy  Statement.  From  January  1993 to

                                       3



January  1995,  Mr. Klein was a member of the United States  Congress,  House of
Representatives,  for the 8th Congressional District of New Jersey. Mr. Klein is
also a former member of the New Jersey Assembly.

     Ronald J. Artinian has served as a Trustee since 1992.  His current term as
a member of the Board of Trustees  is  scheduled  to expire in April 2004.  From
1989 to 1998,  Mr.  Artinian was an investment  banker with Smith Barney,  Inc.,
including  positions  as a Managing  Director and National  Sales  Manager.  Mr.
Artinian  retired  from Smith  Barney in January  1998 in order to pursue  other
business  interests as a private  investor.  Mr. Artinian is a director of Laser
Mortgage  Management,  Inc.

     Alan L. Aufzien has served as a Trustee  since 1992.  His current term as a
member of the Board of Trustees  is  scheduled  to expire in April  2004.  Since
1986,  Mr.  Aufzien  has  been  Chairman  and  Managing  Partner  of The  Norall
Organization,  an  investment  company.  From 1980 to 1998,  Mr.  Aufzien  was a
partner in the Meadowlands Basketball  Association,  t/a New Jersey Nets (Member
of the  National  Basketball  Association),  and  was  its  Chairman  and  Chief
Executive Officer, and then its Secretary and Treasurer,  as well as a member of
its Board of Directors.  Since 1986,  Mr. Aufzien has also been the Chairman and
Chief Executive Officer of New York Harbour Associates, a real estate developer.
Mr. Aufzien is a director of Rent A Wreck of America, Inc.

Meetings of the Board of Trustees; Committees

     During the fiscal year ended  October 31, 2002,  the Board of Trustees held
nine (9) meetings. The Board of Trustees has three (3) standing committees:  The
Executive  Committee,  Audit Committee and Nominating  Committee.  During fiscal
2002, each incumbent  member of the Board of Trustees  attended more than 75% of
the aggregate  number of (i) meetings of the Board of Trustees and (ii) meetings
of the  committees of the Board of Trustees on which he served.  John A. Aiello,
Secretary and Executive Secretary of the Trust, attends meetings of the Board of
Trustees and each of its committees in a nonvoting capacity.

     (a)  Executive Committee

     The current  members of the  Executive  Committee  of the Board of Trustees
(the "Executive Committee") are Robert S. Hekemian,  Donald W. Barney, Ronald J.
Artinian,  Herbert C. Klein and Alan J. Aufzien. Mr. Hekemian is the Chairman of
the Executive  Committee.  The Executive  Committee is authorized to make policy
and certain business decisions during any interval between meetings of the Board
of Trustees.  All decisions of the Executive Committee are reported to the Board
of Trustees on a regular basis.  During fiscal 2002, the Executive Committee met
nine (9) times.

     (b)  Nominating Committee

     The current  members of the  Nominating  Committee of the Board of Trustees
are Donald W. Barney,  Ronald J.  Artinian and Alan L.  Aufzien.  During  fiscal
2002,  the  Nominating  Committee  held one (1)  meeting at which the  Committee
determined to recommend to the Board of Trustees that Herbert C. Klein,  Esq. be
nominated  by the Board of Trustees for  re-election  as a Trustee at the Annual
Meeting.

(c) Audit  Committee

     The current  members of the Audit  Committee of the Board of Trustees  (the
"Audit  Committee") are Ronald J. Artinian and Alan L. Aufzien.  Mr. Artinian is
the Chairman of the Audit  Committee.  Each of Mr. Artinian and Mr. Aufzien meet
the definition of an  "Independent  Director"  under the applicable  rule of the
National  Association  of  Securities  Dealers  listing  standards.   The  Audit
Committee held four (4) meetings during fiscal 2002. The Audit Committee selects
the independent  certified public accountants to audit the books and accounts of
the Trust. In addition,  the Audit Committee  reviews and pre-approves the scope
and  costs  of all  services  (including  non-audit  services)  provided  by the
accounting firm selected to conduct the audit. The Audit Committee also monitors
the effectiveness of the audit effort and financial  reporting and inquires into
the adequacy of the Trust's financial and operating controls.

     The  Securities  and  Exchange  Commission  ("SEC")  has  adopted  rules to
implement certain  requirements of the  Sarbanes-Oxley Act of 2002 pertaining to
public company audit committees.  One of the rules adopted by the SEC requires a
company to disclose whether it has an "Audit Committee Financial Expert" serving
on its audit committee.  Companies must comply with this disclosure  requirement
beginning with annual reports for fiscal years ending on or after July 15, 2003.

     Although it is not  required  to do so at this time,  the Board of Trustees
has  determined  that the Trust will comply with this  disclosure  in this Proxy
Statement  since the Board of Trustees does not anticipate  that there will be a
change in the members  comprising the Audit Committee  during fiscal 2003. Based
on its review of the criteria of an Audit Committee  Financial  Expert under the
rule  adopted by the SEC,  the Board of Trustees  does not  believe  that either
member of the Trust's Audit  Committee  would be described as an Audit Committee
Financial Expert.

     Each of Mr.  Artinian and Mr. Aufzien have made  significant  contributions
and provided  valuable  service to the Trust and its  shareholders as members of
the Audit  Committee.  The Board of Trustees  believes that each of Mr. Artinian
and Mr.  Aufzien  has  demonstrated  that  he is  capable  of (i)  understanding
generally accepted accounting principles ("GAAP") and financial statements, (ii)
assessing the general  application  of GAAP  principles  in connection  with the
accounting for estimates,  accruals and reserves, (iii) analyzing and evaluating
the Trust's  financial  statements,  (iv)  understanding  internal  controls and
procedures  for  financial  reporting,  and (v)  understanding  audit  committee
functions,  all of which are attributes of an Audit Committee  Financial  Expert
under the rule adopted by the SEC.  Given the business  experience and acumen of
Mr.  Artinian and Mr. Aufzien and their long standing  service as members of the

                                       4



Trust's Audit  Committee,  the Board of Trustees  believes that Mr. Artinian and
Mr.  Aufzien are qualified to carry out all duties and  responsibilities  of the
Trust's Audit Committee.

     The Board of Trustees  believes that only one of its members,  Mr.  Barney,
would qualify as an Audit Committee  Financial Expert.  Mr. Barney resigned from
the  Audit  Committee  in  connection  with his  appointment  to the  office  of
Treasurer of the Trust and his assumption of the role of Chief Financial Officer
of the Trust. As Chief Financial  Officer of the Trust,  Mr. Barney has made and
will make certain  certifications  required under the Sarbanes-Oxley Act of 2002
and the  related  rules  adopted  by the SEC  with  respect  to (i) the  Trust's
financial  statements  and other  financial  information  included  in  periodic
reports filed with the SEC, (ii) the Trust's disclosure  controls and procedures
regarding the  disclosure  to the  certifying  officers of material  information
relating to the Trust, and (iii) the Trust's internal controls and whether there
are any deficiencies in the design or operation of such internal controls.  As a
certifying  officer of the Trust,  Mr. Barney will meet with and make reports to
the Audit  Committee  with respect to the items which are the subject  matter of
his  certifications.  The Board of Trustees  believes  that it is  important  to
maintain independence between the Audit Committee and the certifying officers of
the Trust,  and that the  significance  and  importance of  maintaining  such an
independent  relationship  outweigh  the  importance  of  having  a  person  who
technically  satisfies the  definition of an Audit  Committee  Financial  Expert
serve on the Audit Committee.

     At this time,  the Board of Trustees  does not believe that it is necessary
to actively  search for an outside  person to serve on the Board of Trustees who
would qualify as an Audit Committee Financial Expert

Audit Committee Report

     The following Report of the Audit Committee does not constitute  soliciting
material and should not be deemed filed or  incorporated  by reference  into any
other Trust filing under the Securities Act of 1933 or the Exchange Act,  except
to the extent  the Trust  specifically  incorporates  this  Report by  reference
therein.

     The Audit  Committee  meets each  quarter  during the fiscal  year with the
Trust's  independent  auditors  and members of Hekemian & Co. and focuses on the
following areas:

     a.   the adequacy of the Trust's internal controls and financial  reporting
          process and the reliability of its financial statements.

     b.   the independence and performance of the Trust's  independent  auditors
          and the cooperation received by the independent auditors from Hekemian
          & Co.

     c.   the Trust's compliance with all legal and regulatory requirements with
          particular  emphasis  upon all  disclosures  made by the  Trust in its
          quarterly and annual reports to the SEC.

     The Audit  Committee  meets  separately with Hekemian & Co. and the Trust's
independent  auditors.  The independent auditors have unrestricted access to the
Audit  Committee.  The independent  auditors make a quarterly report directly to
the Audit  Committee  without the presence of Hekemian & Co.  concerning  all of
their functions as the Trust's independent auditors.

     The Board of Trustees has adopted a written  charter  setting out the audit
related functions.

     Hekemian  & Co.  has  primary  responsibility  for  the  Trust's  financial
statements and the  preparation of all financial  statements and the maintenance
of the Trust's internal controls.

     The independent  auditors audit the annual financial statements prepared by
Hekemian & Co.,  express an opinion  as to whether  those  financial  statements
fairly present the financial  position,  results of operations and cash flows of
the Trust in  conformity  with GAAP and  discuss  with the Audit  Committee  any
issues they believe should be raised.

     This year,  the Audit  Committee  reviewed  the Trust's  audited  financial
statements  and met  with  both  Hekemian  & Co.  and  J.H.  Cohn,  the  Trust's
independent  auditors,  to review all financial  statements.  Hekemian & Co. has
represented to the Audit  Committee that the financial  statements were prepared
in conformity with accounting principles generally accepted in the United States
of America.

     The Audit  Committee  has received  from and  discussed  with J.H. Cohn the
written  disclosure  and the letter  required by  Independence  Standards  Board
Standard No. 1 (Independence  Discussions  with Audit  Committees).  These items
relate to that firm's  independence  from the Trust.  The Audit  Committee  also
discussed  with J.H.  Cohn any matters  required to be  disclosed in accord with
Auditing Standards No. 61. (Communication with Audit Committees).

     On the  basis  of  these  reviews  and  discussions,  the  Audit  Committee
recommended  to the  Board  of  Trustees  that  the  Trust's  audited  financial
statements be included in the Trust's  Annual Report on Form 10-K for the fiscal
year ended October 31, 2002, for filing with the SEC.


Audit Committee:
Ronald J. Artinian, Chairman
Alan L. Aufzien

                                       5




Executive Compensation

     The following table sets forth  information  concerning the compensation of
all of the  Executive  Officers of the Trust as of October 31, 2002 for services
in all capacities to the Trust for the fiscal years ended October 31, 2002, 2001
and 2000.  No  Executive  Officer of the Trust was  compensated  by the Trust in
fiscal 2002, or in any previous fiscal year, in an amount in excess of $100,000.
During the fiscal year ended  October 31,  2002,  Robert S.  Hekemian  served as
Chairman of the Board and Chief  Executive  Officer of the Trust.  Mr.  Hekemian
also served as Chief Financial Officer of the Trust from and after June 24, 2002
through January 15, 2003. Mr. Hekemian devotes approximately forty percent (40%)
to fifty  percent  (50%) of his  business  activities  to the Trust.  During the
fiscal year ended October 31, 2002,  Donald W. Barney served as President of the
Trust.  On January 15, 2003,  Mr.  Barney was elected to the office of Treasurer
and assumed the role of Chief Financial Officer of the Trust. Mr. Barney devotes
approximately  fifteen  percent  (15%) of his business  activities to the Trust.
With respect to all  compensation,  the term "paid" shall mean  actually paid or
deferred.

SUMMARY COMPENSATION TABLE




                                                             Annual Compensation
                                                             -------------------

                                   Fiscal                                 Other                   All Other
                                 Year Ended     Retainer Fee ($)(2)       Annual              Compensation ($)(4)
                                                -------------------                           -------------------
Name and Principal Position (1)     10/31        Paid     Deferred      Compensation ($)(3)    Paid      Deferred
- -------------------------------     -----        ----     --------      -------------------    ----      --------
                                                                                      
Robert S. Hekemian
Chairman of the Board, Chief        2002            --    $ 10,000         $ 335                --     $ 20,939
Executive Officer and Chief         2001            --    $ 10,000         $ 108                --     $ 17,275
Financial Officer                   2000         $ 7,000       --           --               $ 11,200       --
Donald W. Barney
President                           2002            --    $ 10,000         $ 335                 --    $ 23,849
                                    2001            --    $ 10,000         $ 108                 --    $ 21,530
                                    2000         $ 7,000       --           --               $ 13,800      --


- --------------------

(1)  Represents  the  positions  held by each  Executive  Officer on October 31,
     2002.  Mr.  Barney was  elected  Treasurer  and  assumed  the role of Chief
     Financial Officer on January 15, 2003.

(2)  Retainer  fee  represents  payment  to the  Executive  Officers  for  their
     services as an Executive  Officer of the Trust.  The amounts  deferred have
     been at the election of the Executive  Officer pursuant to the terms of the
     Deferred  Compensation  Plan. See Section of this Proxy Statement  entitled
     "Deferred Compensation Plan."


(3)  Amounts  represent  above-market  accrued  interest earned on retainer fees
     payable in fiscal 2002 and fiscal 2001, but deferred at the election of the
     Executive Officers pursuant to the terms of the Deferred Compensation Plan.
     Payment of accrued  interest is deferred  until such time that the deferred
     retainer fees are paid to the Executive Officers. See Section of this Proxy
     Statement entitled "Deferred Compensation Plan."

(4)  Such amounts  represent  annual  retainer  fees, if any,  Board of Trustees
     meeting  fees,   and  other  fees  paid  to  the   Executive   Officers  as
     consideration   for  their  service  on  the  Board  of  Trustees  and,  if
     applicable,  its committees. In fiscal 2002, all such amounts were deferred
     at the  election  of the  Executive  Officer  pursuant  to the terms of the
     Deferred  Compensation  Plan.  Also  includes  accrued  interest  earned on
     deferred  retainer fees payable for service as an Executive  Officer (other
     than above market accrued  interest on retainer fees payable in fiscal 2002
     and fiscal  2001 which is  disclosed  in the  "Other  Annual  Compensation"
     column of this  Summary  Compensation  Table) and as a Trustee and deferred
     meeting  fees for  attendance  at  meetings  of the  Board of  Trustees  or
     committees thereof. Payment of accrued interest is deferred until such time
     that the deferred fees are paid to the Executive  Officers.  See Section of
     this Proxy Statement entitled "Deferred Compensation Plan."

     Other than the annual  retainer fees and the accrued  interest  thereon for
such fees which have been deferred, the Trust has not made available or paid any
compensation or benefits to its Executive Officers, whether it be in the form of
bonus,  long-term  incentive  compensation,   perquisites,   rights,   warrants,
convertible securities,  performance units,  performance shares or other similar
instruments.  There are no employment contracts between the Trust and any of the
Executive  Officers,  nor is there any compensatory plan or arrangement  between
the Trust  and any of the  Executive  Officers  pursuant  to which an  Executive
Officer would receive payments as the result of his  resignation,  retirement or
any other terminating event, or as a result of a change in control of the Trust.
The Trust does not maintain any employee  benefit plans for Executive  Officers,
other than the Trust's Equity Incentive Plan.

                                       6




Fiscal Year-End Option Values

     The  following  table shows  certain  information,  as of October 31, 2002,
regarding  the  fiscal  year-end  values  of the  options  held  by  each of the
Executive  Officers of the Trust.  No options were exercised  during fiscal year
2002.



                                              Fiscal Year-End Option Values
                              --------------------------------------------------
                                 Number of Securities               Value of Unexercised
                               Underlying Unexercised              In-The-Money Options
                              Options at Fiscal Year-End (#)       at Fiscal Year-End ($)
                              ------------------------------       ----------------------
Name                          Exercisable   Unexercisable         Exercisable   Unexercisable
- ----                          -----------   -------------         -----------   -------------
                                                                        
Robert S. Hekemian              56,000           --                $548,800          --
Donald W. Barney                56,000           --                $548,800          --


- --------------------
(1)  The value of  unexercised  in-the-money  options  represents the difference
     between an option's  exercise price and the fair market value of the Shares
     on October  31,  2002  ($24.80 per  Share).  The actual  value,  if any, an
     Executive  Officer may realize  upon the  exercise of an option will depend
     upon the excess of the fair market  value of the Shares  over the  exercise
     price on the date the option is exercised.

Fiscal 2002 Compensation: Trustees and Executive Secretary

     During the fiscal year ended October 31, 2002, each Trustee was entitled to
receive an annual  retainer fee in the amount of $8,500.  Trustees were entitled
to receive meeting attendance fees in the amount of $600 for each meeting of the
Board of  Trustees  and its  committees  attended  in  person  and $300 for each
telephonic  meeting.  The  Chairman  of the Board,  for each  Board of  Trustees
meeting attended, and the chairman of each Board of Trustees committee, for each
committee meeting attended,  were entitled to receive meeting attendance fees of
$700.  Trustees were also entitled to receive  property site  inspection fees in
the amount of $700 for each site inspection attended,  plus the reimbursement of
all reasonable and verified  out-of-pocket  expenses incurred in connection with
the site visit.  Trustees  are  entitled  to defer all or any part of  retainer,
meeting and property site  inspection fees pursuant to the terms of the Deferred
Compensation Plan. For the fiscal year ended October 31, 2002, the Trustees were
paid or elected to defer fees and  accrued  interest in an  aggregate  amount of
$107,024 as  consideration  for their  services to the Board of Trustees and its
committees.

     During the fiscal year ended October 31, 2002,  the Executive  Secretary of
the Trust was  entitled  to receive a retainer  fee in the amount of $18,500 for
services to the Trust,  including  to the Board of Trustees  and the  committees
thereof.  The Executive  Secretary was also entitled to receive the same meeting
attendance and property site  inspection fees and expense  reimbursement  as the
Trustees for each Board of Trustees meeting, committee meeting and property site
inspection  attended.  If the  Executive  Secretary  also serves the Trust as an
Executive Officer, he is entitled to defer all or any part of retainer,  meeting
and  property  site  inspection  fees  pursuant  to the  terms  of the  Deferred
Compensation  Plan.  William  R.  DeLorenzo,  Jr.,  Esq.,  served  as  Executive
Secretary from November 1, 2001 to January 10, 2002.  Christopher McGarry,  Esq.
served as Executive  Secretary  from January 10, 2002 to June 24, 2002.  Each of
Mr. DeLorenzo and Mr. McGarry also served as Executive  Officers of the Trust in
the office of Treasurer of the Trust. John A. Aiello, Esq. was appointed and has
served as Executive  Secretary of the Trust since  August 21, 2002.  Mr.  Aiello
subsequently  became an Executive Officer of the Trust upon being elected to the
office of Secretary on January 15,  2003.  During the fiscal year ended  October
31, 2002, the Trust paid or deferred fees and accrued  interest in the aggregate
amount of $20,185 to the  persons who served the Trust as  Executive  Secretary.
Mr. Aiello remits all fees received by him to the law firm of Giordano, Halleran
& Ciesla,  P.C., of which Mr. Aiello is an officer and shareholder.  See Section
of this Proxy  Statement  entitled  "Certain  Relationships  and  Related  Party
Transactions."

Fiscal 2003 Compensation: Trustees and Officers

     As of February  19,  2003,  the Board of Trustees  has not  determined  the
retainer  or fee rates at which the  Trustees  and  Executive  Officers  will be
compensated during fiscal 2003, except for the Executive  Secretary whose annual
compensation rate has been increased from $18,500 to $20,000.

                                       7




Deferred Compensation Plan

     Effective  November  1,  2000,  the Board of  Trustees  adopted a  deferred
compensation plan (the "Deferred  Compensation Plan") for its Executive Officers
and its  Trustees.  Pursuant to the Deferred  Compensation  Plan,  any Executive
Officer  or  Trustee  may  elect  to  defer  receipt  of any  retainer,  meeting
attendance,  or property  site  inspection  fee. The Trust has agreed to pay any
such  Executive  Officer or Trustee,  who elects to  participate in the Deferred
Compensation  Plan,  interest on any  deferred  fees at the rate of nine percent
(9.0%) per annum,  compounded quarterly.  Any such deferred fee and the interest
accrued  thereon shall be paid at the later of: (i) the retirement age specified
by the  Executive  Officer or  Trustee in the  deferral  election;  (ii)  actual
retirement  of the  Executive  Officer or Trustee;  or (iii) upon  cessation  of
duties as an  Executive  Officer or  Trustee.  The  Deferred  Compensation  Plan
provides  that any such  deferred  fees  will be paid in a lump sum or in annual
installments  over a period not to exceed ten (10) years, at the election of the
Executive Officer or Trustee.  The Trust will not create a cash sinking fund for
such deferred fees. As a result,  any Executive Officer or Trustee who elects to
participate in the Deferred  Compensation  Plan is an unsecured  creditor of the
Trust with respect to any such deferred fee.

Compensation Report

     The full Board of Trustees  determines  the amounts of the annual  retainer
and meeting fees paid to the Executive  Officers and  Trustees.  As set forth in
the "Summary Compensation Table" included in this Proxy Statement, the Executive
Officers  receive only a nominal  retainer fee as annual  compensation for their
services as Executive  Officers of the Trust. The Board of Trustees may consider
increasing the annual  retainer fees payable to Executive  Officers of the Trust
in fiscal 2003.

Board of Trustees:

Robert S. Hekemian         Alan L. Aufzien

Donald W. Barney           Ronald J. Artinian

Herbert C. Klein, Esq.

                                       8




Performance Graph

     The graph below compares the cumulative  total return on the Shares for the
period  covering  the five (5) fiscal  years  ended  October  31,  2002 with the
performance  of the Russell  2000 Index and the NAREIT  Equity  REIT Index.  The
graph assumes that $100 was invested on October 31, 1997 in the Trust's  Shares,
the Russell 2000 Index, and the NAREIT Equity REIT Index, and that all dividends
were reinvested.






FIRST REAL ESTATE INVT TR N J

                                                            Cumulative Total Return
                                     --------------------------------------------------------------------
                                           10/97      10/98      10/99      10/00       10/01      10/02



                                                                                
FIRST REAL ESTATE INVESTMENT TRUST        100.00     129.73     126.70     151.14      170.51     284.31
RUSSELL 2000                              100.00      88.16     101.27     118.89      103.79      91.79
NAREIT EQUITY                             100.00      87.22      81.08      95.91      109.62     116.60






                                       9




Certain Relationships and Related Party Transactions

     Robert S. Hekemian,  Chairman of the Board and Chief  Executive  Officer of
the Trust, and his sons, Robert S. Hekemian, Jr., Bryan S. Hekemian and David B.
Hekemian,  are the sole shareholders of Hekemian and Co. Robert Hekemian holds a
12.7%  interest in Hekemian & Co. The balance of the interests in Hekemian & Co.
are held by Robert  Hekemian,  Jr.,  Bryan Hekemian and David  Hekemian.  Robert
Hekemian is currently the Chairman of the Board of Hekemian & Co. Each of Robert
Hekemian's sons and his  brother-in-law  are also officers of Hekemian & Co. and
serve in the positions set forth opposite their names.


     Robert S. Hekemian, Jr. (son) -- Executive Vice President
     Bryan S. Hekemian (son) -- Vice President and Secretary
     David B. Hekemian (son) -- Vice President and Treasurer
     Serge Krikorian (brother-in-law) -- Vice President-Insurance Department

     On April 10, 2002,  the Trust and Hekemian & Co.  executed a new Management
Agreement,  effective as of November 1, 2001, replacing the Management Agreement
dated December 20, 1961, as extended.  The term of the new Management  Agreement
runs from October 1, 2001 to October 31, 2003. The term automatically renews for
another two (2) year period  unless  either  party gives at least six (6) months
prior notice to the other party of non-renewal. The Trust may also terminate the
new  Management  Agreement  (i) without  cause upon one (1) year's prior written
notice,  (ii) for cause if  Hekemian  & Co.  has not  cured an event of  default
within thirty (30) days of receipt of notice of termination  from the Trust,  or
(iii) in the  event of an  acquisition  of the Trust  where the Trust  ceases to
effectively exist as an operating entity. The new Management  Agreement provides
for a termination  fee in the event of a termination  by the Trust without cause
or  following  an  acquisition  of the  Trust,  or upon the  non-renewal  of the
agreement  under  certain  circumstances.  Under the new  Management  Agreement,
Hekemian & Co. will  continue  as  Managing  Agent for the Trust and the Trust's
properties  which the Trust owned on the  effective  date of the new  Management
Agreement and will act as Managing Agent for the Preakness Shopping Center which
was  acquired on November 1, 2002 by WaynePSC,  an  affiliate of the Trust.  The
Trust may retain Hekemian & Co. or other managing agents to manage certain other
properties  acquired in the future and to perform  various  other duties such as
sales,  acquisitions,  and development with respect to any or all of the Trust's
currently owned or future acquired  properties.  Hekemian & Co. is no longer the
exclusive   advisor  for  the  Trust  to  locate  and  recommend  to  the  Trust
investments.  Pursuant to the terms of the new Management  Agreement,  the Trust
pays Hekemian & Co. certain basic management fees, mortgage fees, administrative
fees, other  miscellaneous fees and leasing  commissions as compensation for its
services. The new Management Agreement includes a detailed schedule of such fees
and  commissions  for those services which the Managing Agent may be called upon
to perform.

     From time to time,  the Trust  engages  Hekemian & Co. to  provide  certain
additional  services,  such as consulting  services  related to development  and
financing  activities of the Trust.  Separate fee  arrangements  are  negotiated
between the Trust and Hekemian & Co. with respect to such services.

     The Trust has a  seventy-five  percent (75%) interest in S And A Commercial
Limited  Partnership ("S&A") which owns the Olney Town Shopping Center in Olney,
Maryland.  The remaining  twenty-five  percent (25%) interest in S&A is owned by
Robert  Hekemian,  Jr.,  Bryan Hekemian and David  Hekemian,  each of whom is an
officer and  employee of  Hekemian & Co. and the son of Robert  Hekemian,  Allan
Tubin,  an officer and  employee of Hekemian & Co.,  and  Christopher  Bell,  an
officer and employee of an affiliate of Hekemian & Co.

     During  the fiscal  year ended  October  31,  2002,  the Trust and S&A paid
Hekemian & Co.  management fees in the approximate  aggregate amount of $817,000
and  mortgage  refinancing  fees  and  leasing  commissions  in the  approximate
aggregate amount of $280,000.

     On April 10, 2002, the Trust acquired a forty percent (40%) equity interest
in WaynePSC,  LLC, a New Jersey limited liability company ("WaynePSC").  H-TPKE,
LLC, a New Jersey  limited  liability  company,  acquired a sixty  percent (60%)
equity  interest  in  WaynePSC.  Members  of the  immediate  family of Robert S.
Hekemian  and  other   employees  of  Hekemian  &  Co.   control   approximately
seventy-three  percent  (73%) of the  membership  interests in H-TPKE,  LLC. The
Trust is the Managing Member of WaynePSC. On November 1, 2002, WaynePSC acquired
a 323,000 +/- sq. ft.  community  shopping center located in Wayne,  New Jersey,
known as the Preakness Shopping Center. Total acquisition costs of $35.5 million
for the shopping  center were financed in part by $9 million of pro rata capital
contributions by the members of WaynePSC,  including $3.6 million contributed by
the  Trust.  Hekemian & Co. is the  Managing  Agent for the  Preakness  Shopping
Center.  During the fiscal year ended October 31, 2002, WaynePSC paid Hekemian &
Co. an acquisition fee in the amount of $875,000. It is expected that Hekemian &
Co. will receive an annual property  management fee in the approximate amount of
$167,000 from WaynePSC.

     The Trust owns a forty percent (40%) membership interest in Westwood Hills,
LLC ("Westwood  Hills") which is the owner of a 210 unit  residential  apartment
complex in  Westwood,  New Jersey.  In  addition,  certain  Trustees  (Robert S.
Hekemian,  Donald W. Barney,  Herbert C. Klein, Esq. and Ronald J. Artinian) and
members of the immediate  families of certain  Trustees  (Robert S. Hekemian and
Herbert C.  Klein,  Esq.)  beneficially  own  thirty-five  percent  (35%) of the
membership interests in Westwood Hills. Pursuant to the terms of an operating

                                       10



agreement, the Trust is the managing member of Westwood Hills. Hekemian & Co.
currently serves as the Managing Agent for Westwood Hills. During fiscal 2002,
Westwood Hills paid approximately $162,000 in management fees to Hekemian & Co.

     The law firm of Nowell  Amoroso  Klein  Bierman,  P.A.  was retained by the
Trust during fiscal 2002 to furnish legal services and received  $55,165 in fees
from the Trust for its services.  Mr. Klein, a Trustee,  is a partner in the law
firm. Mr. McGarry and Mr. DeLorenzo,  each of whom served as Executive Secretary
and  Treasurer  of the  Trust for a period  during  fiscal  2002,  had also been
partners in the law firm until each departed the firm during 2002.

     The law firm of Giordano,  Halleran & Ciesla, P.C. has been retained by the
Trust to  furnish  legal  services.  Mr.  Aiello,  who was  appointed  Executive
Secretary  in August  2002 and who became an  Executive  Officer of the Trust in
January  2003 upon being  elected to the office of  Secretary of the Trust is an
officer and shareholder in the law firm. During fiscal 2002, Giordano,  Halleran
& Ciesla,  P.C.  received  $21,260 in fees from the Trust for its  services.  In
addition,  Mr.  Aiello  endorsed  over to the law firm  the  amount  of  $5,835,
representing  fees which Mr. Aiello  received in connection with his services as
Executive Secretary of the Trust during fiscal 2002.

                                 OTHER MATTERS

     The Board of  Trustees  does not know of any other  business  which will be
presented  for  consideration  at the  Annual  Meeting.  Except  as the Board of
Trustees may otherwise permit,  only the business set forth and discussed in the
Notice  of  Meeting  and this  Proxy  Statement  may be  acted on at the  Annual
Meeting.  If any other  business  incident  to the Annual  Meeting  is  properly
presented at the Annual Meeting, or any adjournment  thereof,  the proxy holders
will  vote in regard  thereto  according  to their  discretion  insofar  as such
proxies are not limited to the contrary.

                                       11




RELATIONSHIP WITH INDEPENDENT ACCOUNTANTS

     Selection of the  independent  public  accountants for the Trust is made by
the Audit  Committee.  J.H.  Cohn has been  selected as the Trust's  independent
public accountants for the current fiscal year. J.H. Cohn has audited the books,
records and  accounts of the Trust  since 1991 and has  provided  both audit and
non-audit services (principally,  income tax compliance, income tax consultation
and sundry consultation projects) to the Trust. All audit and non-audit services
provided by J.H. Cohn are  pre-approved  by the Audit  Committee which gives due
consideration  to  the  potential  impact  of  non-audit   services  on  auditor
independence.

     In accord with  Independent  Standard  Board  Standards No.  1(Independence
Discussion  with  Audit  Committees)  the Trust  received  a letter  and  verbal
communication  from  J.H.  Cohn that it knows of no state of facts  which  would
impair its status as the Trust's  independent  accountants.  The Audit Committee
has  considered  whether  the  non-audit  services  provided  by J.H.  Cohn  are
compatible with  maintaining its independence and has determined that the nature
and substance of the limited  non-audit  services have not impaired J.H.  Cohn's
status as the Trust's Independent Auditors.

Audit Fees

     J.H.  Cohn  billed the Trust a total of $31,250  during  fiscal  2002 and a
total of $29,457  during  fiscal  2001 for  professional  services  rendered  in
connection with audit services rendered to the Trust.

 Audit-Related Fees

     J.H.  Cohn did not bill the Trust  for any  audit-related  services  during
fiscal 2002 or fiscal 2001.

Tax Fees

     J.H.  Cohn billed the Trust a total of $3,400 during fiscal 2002 and $3,000
during fiscal 2001 for tax return preparation.

 All Other Fees

     J.H. Cohn did not bill the Trust for any other services during fiscal 2002,
but billed the Trust a total of $4,808  rendered in fiscal 2001 for  services in
connection with a due diligence review.

Presence at Annual Meeting

     Representatives of J.H. Cohn will be present at the Annual Meeting and will
have an opportunity to make a statement if the  representatives  desire to do so
and will be available to respond to appropriate questions.

                                 ANNUAL REPORT

     The Annual Report to Shareholders (the "Annual Report") for the fiscal year
ended October 31, 2002 accompanies  this Proxy Statement.  J.H. Cohn has audited
the  financial  statements  of the Trust for the fiscal  year ended  October 31,
2002, which financial statements are contained in the Annual Report. Such Annual
Report,  including the audited financial  statements  contained therein,  is not
incorporated  in this Proxy  Statement and is not deemed to be part of the proxy
soliciting material.

          COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT

     Section 16(a) of the Exchange Act requires the Trust's  Executive  Officers
and Trustees,  and persons who own more than ten percent (10%) of the Shares, to
file reports of ownership  and changes in ownership on Forms 3, 4 and 5 with the
SEC.   Executive   Officers,   Trustees  and  greater  than  ten  percent  (10%)
shareholders  are required by SEC regulation to furnish the Trust with copies of
all Forms 3, 4 and 5 they file.

     Based  solely  on the  Trust's  review of the  copies of such  forms it has
received,  the Trust believes that all of its Trustee's,  Executive Officers and
greater  than ten  percent  (10%)  beneficial  owners  complied  with all filing
requirements  applicable to them with respect to reports required to be filed by
Section 16(a) of the Exchange Act during fiscal 2002.

                             SHAREHOLDER PROPOSALS

     Shareholder  proposals for  presentation at the Trust's next annual meeting
must be received by the Trust at its principal executive office for inclusion in
its proxy  statement  and form of proxy  relating to that  meeting no later than
October 31, 2003.

                                       12




     THE BOARD OF TRUSTEES OF THE TRUST RECOMMENDS THAT THE SHAREHOLDERS VOTE IN
FAVOR OF THE NOMINEE, HERBERT C. KLEIN, ESQ., TO THE BOARD OF TRUSTEES.

     THE TRUST  SUBMITS TO THE  SECURITIES  AND  EXCHANGE  COMMISSION  AN ANNUAL
REPORT ON FORM 10-K.  COPIES OF THE REPORT WILL BE FURNISHED WITHOUT CHARGE UPON
WRITTEN REQUEST RECEIVED FROM ANY HOLDER OF RECORD OR BENEFICIAL OWNER OF SHARES
OF THE TRUST. REQUESTS SHOULD BE DIRECTED TO SHAREHOLDER  RELATIONS,  FIRST REAL
ESTATE  INVESTMENT  TRUST  OF  NEW  JERSEY,  505  MAIN  STREET,  P.O.  BOX  667,
HACKENSACK, NEW JERSEY 07602.

     ALL  SHAREHOLDERS  ARE URGED TO MARK,  SIGN,  DATE AND SEND  THEIR  PROXIES
WITHOUT DELAY TO REGISTRAR AND TRANSFER  COMPANY,  10 COMMERCE DRIVE,  CRANFORD,
NEW JERSEY  07016.  PROMPT  RESPONSE  IS HELPFUL  AND YOUR  COOPERATION  WILL BE
APPRECIATED.

                                                John A. Aiello, Secretary
February 28, 2003



                                       13





                                 REVOCABLE PROXY
                First Real Estate Investment Trust of New Jersey

                    [X] PLEASE MARK VOTES AS IN THIS EXAMPLE

                     Annual Meeting of Holders of Shares of
                      Beneficial Interest - April 15, 2003

               THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF

     The  undersigned  hereby  nominates  and  appoints  Robert S.  Hekemian and
Aiello, and each of them, the true and lawful attorneys, agents and undersigned,
with full power of  substitution,  to vote with  respect to all of  representing
beneficial interests,  of FIRST REAL ESTATE INVESTMENT OF NEW JERSEY standing in
the name of the  undersigned  at the close of February 19,  2003,  at the annual
meeting of holders of shares of beneficial be held at the Trust's  headquarters,
505 Main Street,  Hackensack,  07601, on April 15, 2003 at 7:30 p.m., and at any
and all adjournment or ments thereof, with all powers that the undersigned would
possess  if  personally  and  especially  (but  without   limiting  the  general
authorization and power given) to vote as indicated hereon.

                                                                With-
                                                   For          hold
1. ELECTION OF TRUSTEE:                            [ ]          [ ]
   Herbert C. Klein, Esq.

2. In their  discretion  upon such other matters as may properly come before the
meeting or any adjournment or adjournments thereof.

The shares  represented by this Proxy will be voted in the manner directed,  and
if no instructions to the contrary are indicated, will be voted FOR the election
of the nomineeindicated on this Proxy.

IMPORTANT:  Please sign exactly as your name appears.  When signing as attorney,
executor, administrator,  trustee or guardian, please set forth your full title.
If  signer  is a  corporation,  please  sign the full  corporate  name by a duly
authorized officer. Joint owners should each sign.


          Please be sure to sign and date this Proxy in the box below.


                          -----------------------------
                                      Date

                          -----------------------------
                             Shareholder sign above

                          -----------------------------
                          Co-holder (if any) sign above

    Detach above card, sign, date and mail in postage paid envelope provided.

                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                              PLEASE ACT PROMPTLY
                    SIGN, DATE & MAIL YOUR PROXY CARD TODAY

IF YOUR ADDRESS HAS CHANGED, PLEASE CORRECT THE ADDRESS IN THE SPACE PROVIDED
BELOW AND RETURN THIS PORTION WITH THE PROXY IN THE ENVELOPE PROVIDED.

- ---------------------------

- ---------------------------

- ---------------------------

- ---------------------------