SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 8-K


                                 CURRENT REPORT
                        PURSUANT TO SECTION 13 OR 15 (D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                        Date of Report: November 17, 2003



                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
             (Exact name of registrant as specified in its charter)


         New Jersey                                              22-1697095
         ----------                                              ----------
(State or other Jurisdiction of                              (I.R.S. Employer
Incorporation or Organization)                               Identification No.)


505 Main Street, P.O. Box 667, Hackensack, New Jersey               07602
- -----------------------------------------------------               -----
(Address of principal executive offices)                          (Zip Code)


Registrant's telephone number, including area code   201-488-6400
                                                     ------------











Item 5. Other Events

     The Registrant has reported to its shareholders its operating results for
     the six months and quarter ended April 30, 2003. The Press Release is
     included as Exhibit I to this Form 8-K.




Disclosure Concerning Forward-Looking Statements
- ------------------------------------------------

Certain  Statements  in this  Form  8-K may  contain  information  that  is,  or
anticipate  certain  events  that are,  forward-looking  within  the  meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities  Exchange Act of 1934, as amended.  The Registrant  cautions  readers
that forward-looking statements,  including,  without limitation, those relating
to the  Registrant's  liquidity  and capital  resources,  are subject to certain
risks and  uncertainties.  Actual  results  may  differ  materially  from  those
described in the forward-looking statements and will be affected by a variety of
risks  and  factors,  including  without  limitation,  the  Registrant's  future
financial performance;  the availability of capital;  general market conditions;
national and local economic conditions;  particularly  long-term interest rates;
the terms of federal,  state and local governmental  regulations that affect the
Registrant;  and the competitive  environment in which the Registrant  operates,
including the  availability of retail space and  residential  apartment units in
the areas where the  Registrant's  properties  are  located.  In  addition,  the
Registrant's continued  qualification as a real estate investment trust involves
the  application of highly  technical and complex rules of the Internal  Revenue
Code.  The  forward-looking  statements are made as of the date of this Form 8-K
and  the  Registrant  assumes  no  obligation  to  update  the   forward-looking
statements  or to update the  reasons  actual  results  could  differ from those
projected in such forward-looking statements.











                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned hereto duly authorized.

                                              FIRST REAL ESTATE INVESTMENT TRUST
                                                                   OF NEW JERSEY

                                                      By: /s/ Robert S, Hekemian
                                                          ----------------------
                                                          Robert S. Hekemian
                                                           Chairman of the Board


 DATED: June 17, 2003












                                                                       Exhibit I

First Real Estate Investment Trust


RESULTS OF OPERATIONS
Six Months and Quarter ended
April 30, 2003 and 2002

HACKENSACK,  NJ, June 17, 2003 - First Real Estate  Investment  Trust  ("FREIT")
announced its  operating  results for the six months and quarter ended April 30,
2003. All per share amounts discussed  represent diluted earnings per share. The
results  of  operations  for the six  months  and  quarter  are not  necessarily
indicative of future operating results.

Net income  from  continuing  operations  for the  quarter  ended April 30, 2003
("Current  Quarter")  increased  by 5.9% to  $1,396,000  ($.43 per share),  from
$1,318,000  ($.41 per share) for the quarter  ended April 30, 2002 (Prior Year's
Quarter").

For the six months ended April 30, 2003  ("Current  Six Months") net income from
continuing  operations  was  $2,666,000  ($.81  per  share).  This was down 1.2%
compared to net income from continuing operations of $2,698,000 ($.85 per share)
for the six months ended April 30, 2002 ("Prior Year's Six Months).

The change in the components of net income are summarized below:





                                                   Six Months Ended                            Quarter Ended
                                                       April 30,             Increase            April 30,            Increase
                                                 ---------------------                     ---------------------
                                                   2003          2002       (Decrease)       2003          2002      (Decrease)
                                                   ----          ----       ----------       ----          ----      ----------
                                                                  (in thousands, except per share amounts)
Net Income components
- ---------------------
  Real estate operations
                                                                                                     
    Retail                                       $ 3,378       $ 3,496       $  (118)      $ 1,749       $ 1,714       $    35
    Residential                                    1,657         1,627            30           866       $   823            43
  Equity in income of affiliates                     221           109           112           140            58            82
  Net investment income                               94           123           (29)           41            55           (14)
  Financing costs                                 (2,338)       (2,441)          103        (1,144)       (1,225)           81
  General & Administrative expenses                 (346)         (216)         (130)         (256)         (107)         (149)
                                                 -------       -------       -------       -------       -------       -------
Income from continuing operations                  2,666         2,698           (32)        1,396         1,318            78
    Discontinued Operations                         --             (24)           24          --              18           (18)
                                                 -------       -------       -------       -------       -------       -------
  Net Income                                     $ 2,666       $ 2,674       $    (8)      $ 1,396       $ 1,336       $    60
                                                 =======       =======       =======       =======       =======       =======

Basic earnings (loss) per share:
  Income from continuing operations              $  0.85       $  0.87         (0.02)      $  0.45       $  0.42       $  0.03
  Discontinued operations                                        (0.01)         0.01          --            0.01         (0.01)
                                                 -------       -------       -------       -------       -------       -------
                                                 $  0.85       $  0.86         (0.01)      $  0.45       $  0.43       $  0.02
                                                 -------       -------       -------       -------       -------       -------
Diluted earnings (loss) per share:                  --            --
  Income from continuing operations              $  0.81       $  0.85         (0.04)      $  0.43       $  0.41       $  0.02
  Discontinued operations                                        (0.01)         0.01          --            0.01         (0.01)
                                                 -------       -------       -------       -------       -------       -------
                                                 $  0.81       $  0.84       $ (0.03)      $  0.43       $  0.42       $  0.01
                                                 -------       -------       -------       -------       -------       -------

Basic weighted average shares outstanding          3,120         3,120                       3,120         3,120
Diluted weighted average shares outstanding        3,277         3,178                       3,284         3,188
- -------------------------------------------------------------------------------------------------------------------------------





RETAIL  PROPERTIES:  Net  earnings at our retail  properties  during the current
year's  periods  benefited from increased base rents and from rents from tenants
that were not in  occupancy  during  the  prior  year's  periods.  Additionally,
increases in tenant  reimbursements  during the Current  Quarter  resulted  from
higher  expenses  that were  passed  through to tenants,  plus back  billings of
reimbursable expenses.

During the Current Quarter, a major tenant in one of our shopping centers closed
their store and ceased  paying rent and  additional  rent,  and is in default of
both monetary and non-monetary  provisions of their lease. Annual rent and other
charges from this tenant  approximate  $480,000 per year. As of the date of this
report negotiations with the tenant are proceeding. It is too early to determine
the effect to FREIT of this tenant's default.



As previously  reported,  effective July 21, 2002, the Stop & Shop lease for its
28,000 sq. ft.  supermarket in Westwood Plaza Shopping Center was terminated and
rent payments discontinued.  FREIT entered into a ten-year lease with TJMaxx for
this space. The terms of the lease are at market rents that will be in excess of
the rent  pursuant to the  terminated  Stop & Shop  lease.  The income from this
lease will increase income,  cash flow, and value. TJMaxx opened their store for
business late May 2003 and commenced paying rent.

RESIDENTIAL  PROPERTIES:  Net income from continuing  operations for the current
year's periods has increased slightly over the prior year's periods.  The higher
than average snow removal and utility expenses  resulting from the severe winter
in the northeast were offset by higher collected rents.

EQUITY IN INCOME OF AFFILIATES:  The increase in income from affiliates  results
primarily from FREIT's share of the operations of the Preakness Shopping Center.
On November 1, 2002,  Wayne PSC, LLC acquired the 323,000 +/- sq. ft.  Preakness
Shopping Center in Wayne, NJ. FREIT has a 40% interest in Wayne PSC, LLC, and is
the Managing Member.




                                     Six Months Ended           Quarter Ended
                                         April 30,                 April 30,
        Equity in         ------------------------------------------------------
       Earnings Of                 2003          2002         2003          2002
- --------------------------                      (in thousands)
 Westwood Hills, LLC           $  74.00      $ 109.00     $  42.00       $ 58.00
 Wayne PSC, LLC                  147.00                      98.00
- --------------------------------------------------------------------------------
 Total                         $ 221.00      $ 109.00     $ 140.00       $ 58.00
================================================================================




Net income at Westwood Hills fell about 32% and 28% respectively for the Current
Six Months and Current Quarter  compared to the prior  comparable  periods.  The
reduction results from two factors:  1) while revenues  increased 2.7% over last
year,  the  increase  was  insufficient  to cover the 7.1%  increase in expenses
directly  related to the  severity of the recent  winter and, 2) the  additional
financing  costs  during  the  Current  Six Months  resulting  from the new $3.4
million second mortgage added in January 2003. The effect of this financing will
be to add approximately $212,000 of financing costs to Westwood Hills operations
in fiscal 2003.  While FREIT bears 40% of this  additional  financing cost, this
cost will be offset by the income FREIT earns on its share of the net  financing
proceeds of approximately $1.4 million that was distributed.

During the Current  Quarter Wayne PSC, LLC reached an agreement with a financial
institution  to refinance its $26.5 million for $32.0  million.  The term of the
new loan will be for thirteen (13) years,  with interest  fixed at 6.04% and the
loan  will  require  interest  only  payments  for the  first  three  years  and
thereafter be amortized  over a 25 year life.  While we feel this credit will be
formalized  shortly,  it is subject to the lender's  satisfaction of appraisals,
title searches, and environmental reports. If finalized,  FREIT will receive 40%
of the net financing proceeds.

DIVIDENDS:  The second quarter dividend of $.35 per share is payable on June 17,
2003 to shareholders of record on June 2, 2003. This raised total dividends this
year to $.70 compared to $.60 last year.

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 Forms 10-K and 10-Q.

                                     ######

FREIT is a publicly traded  (over-the-counter  - symbol FREVS) REIT organized in
1961. It has  approximately $95 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.

   For additional information contact Shareholder Relations at (201) 488-6400.
                     505 Main Street, Hackensack, NJ, 07601