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: December 8, 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 year and three  months and three  ended  October  31,  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/s Robert S, Hekemian
                                               ---------------------------------
                                               Robert S. Hekemian
                                               Chairman of the Board


 DATED: December 9, 2003





                                                                       Exhibit I
FIRST REAL ESTATE INVESTMENT TRUST
         of New Jersey

RESULTS OF OPERATIONS
YEAR AND THREE MONTHS ENDED
OCTOBER 31, 2003 AND 2002

HACKENSACK,  NJ, December 5, 2003 - First Real Estate Investment Trust ("FREIT")
announced its operating  results for the year and three months ended October 31,
2003. All per share amounts discussed  represent diluted earnings per share. The
results  of  operations  for the  year  and  three  months  are not  necessarily
indicative of future operating results.

Net income from  continuing  operations  for the three months ended  October 31,
2003  ("Current  Quarter")  increased  by  20%  to  $1,525,000  on  revenues  of
$5,358,000, from $1,271,000 on revenues of $4,755,000 for the three months ended
October 31, 2002 ("Prior Year's Quarter").

For the year ended October 31, 2003 ("Current  Year") net income from continuing
operations  increased  5.3% to  $5,565,000  on  revenues  of  $20,190,000,  from
$5,283,000 on revenues of 19,145,000 for the year ended October 31, 2002 ("Prior
Year").

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



                                                     Year ended                             Quarter Ended
                                                     October 31,          Increase            October 31,        Increase
                                              -------------------------                 -----------------------
                                                 2003          2002        (Decrease)     2003         2002     (Decrease)
                                                 ----          ----        ----------     ----         ----     ----------
                                                               (in thousands, except per share amounts)
Net Income components
Real estate operations
                                                                                                   
Retail                                            $ 7,046      $ 6,819      $   227       $ 1,848      $ 1,574     $   274
Residential                                         3,479        3,459           20           939          874          65
Equity in income of affiliates                        250          269          (19)          137           72          65
Net investment income                                 187          250          (63)           48           67         (19)
Financing costs                                    (4,802)      (4,873)          71        (1,297)      (1,212)        (85)
General & Administrative expenses                    (595)        (641)          46          (150)        (104)        (46)
                                              ------------  -----------  -----------    ----------  ----------- -----------
Income from continuing operations                   5,565        5,283          282         1,525        1,271         254
Discontinued Operations
Operations                                                         (77)          77                        (43)         43
Gain on Sale                                                       475         (475)                       475        (475)
                                              ------------  -----------  -----------    ----------  ----------- -----------
Total Discontinued Operations                           -          398         (398)            -          432        (432)
                                              ------------  -----------  -----------    ----------  ----------- -----------
Net Income                                        $ 5,565      $ 5,681      $  (116)      $ 1,525      $ 1,703     $  (178)
                                              ============  ===========  ===========    ==========  =========== ===========

Depreciation included in
    real estate operations                        $ 2,229      $ 2,153      $    76       $   628      $   544     $    84
                                              ============  ===========  ===========    ==========  =========== ===========

Basic earnings (loss) per share:
Income from continuing operations                 $  1.78      $  1.69         0.09       $  0.48      $  0.41     $  0.07
Discontinued operations                                           0.13        (0.13)                      0.14       (0.14)
                                              ------------  -----------  -----------    ----------  ----------- -----------
                                                  $  1.78      $  1.82        (0.04)      $  0.48      $  0.55     $ (0.07)
                                              ------------  -----------  -----------    ----------  ----------- -----------
Diluted earnings (loss) per share:                                                -                                      -
Income from continuing operations                 $  1.71      $  1.63         0.08       $  0.46      $  0.40     $  0.06
Discontinued operations                                           0.12        (0.12)                      0.14       (0.14)
                                              ------------  -----------  -----------    ----------  ----------- -----------
                                                  $  1.71      $  1.75      $ (0.04)      $  0.46      $  0.54     $ (0.08)
                                              ------------  -----------  -----------    ----------  ----------- -----------

Basic weighted average shares outstanding            3134        3,120                       3156        3,120
Diluted weighted average shares outstanding          3261        3,233                       3307        3,180
- ---------------------------------------------------------------------------------------------------------------------------





RETAIL PROPERTIES: For the Current Year, Net Operating Income (Net income before
depreciation,  deferred  rents,  and  financing  costs)  increased  6.5% to $8.9
million on revenues of $13 million. This compares to earnings of $8.4 million on
revenues of $11.9 million for the Prior Year.  Average occupancy  (excluding the
Damascus Center,  Damascus, MD) for the Current Year and at October 31, 2003 was
93.1% and  93.6%  respectively.  Average  occupancy  for the  Prior  Year and at
October 31, 2002 was 96.2% and 93.0% respectively.





In February  2003, 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.  A  tentative  lease
termination  agreement has been reached with the tenant  whereby the tenant will
pay FREIT $1.7 million to terminate the lease.  As of the date of this report we
await  approval of this  termination  agreement  by the  mortgage  lender on the
property.

ACQUISITION  OF  DAMASCUS  SHOPPING  CENTER:  On July 31,  2003 a  wholly  owned
- --------------------------------------------
affiliate of FREIT acquired the Damascus  Shopping  Center in Damascus,  MD. The
Shopping Center is situated on 13 acres and contains  approximately  139,000 sq.
ft. of retail and office space. A Safeway supermarket is the anchor tenant.

The  total  acquisition  costs of $10.3  million  were  financed  in part by the
assumption of an existing  $2.6 million  first  mortgage loan and the balance of
$7.7  million  with equity  capital.  FREIT is  considering  offering a minority
interest  in this  investment  to  employees  of Hekemian & Co.,  Inc.,  FREIT's
managing agent.

FREIT  plans to demolish  the  existing  buildings,  with the  exception  of the
freestanding McDonald's restaurant. The construction of a new Shopping Center of
approximately 145,000 sq. ft. is planned, of which 58,000 sq. ft. is expected to
be occupied by a new, prototype Safeway Supermarket.  A smaller building will be
constructed on an out parcel,  which will accommodate the office tenants as well
as some smaller, retail space. This plan to construct a new center is subject to
obtaining  all  approvals  and  building  permits  from  the  various  governing
authorities.  If  all  approvals  are  obtained,  total  development  costs  are
estimated at  approximately  $13 million.  Construction is not expected to begin
before January 2005. During the holding period until  construction  begins,  the
center is not expected to make a significant contribution to FREIT's earnings or
cash flow.


RESIDENTIAL   PROPERTIES:   The  Net   Operating   Income  (Net  Income   before
depreciation) for the Current Year increased 2.6% to $3.9 million on revenues of
$6.6  million  compared to earnings of $3.8  million on revenues of $6.3 million
for the Prior Year.  Average  occupancy  for the Current Year and at October 31,
2003 was 96.3% and 94.1% respectively.  Average occupancy for the Prior Year and
at  October  31,  2002 was 96.3%  and 95.3%  respectively.  The  Current  Year's
earnings  were  burdened by  increased  expenses  because of the severity of the
2002/2003  winter and by a weak  rental  market  during  most of the first three
quarters.

EQUITY IN INCOME OF AFFILIATES: This represents income from Westwood Hills, LLC,
which owns a 210 unit (family) garden apartment  community in Westwood,  NJ, and
from Wayne PSC, LLC,  which owns the  Preakness  Shopping  Center in Wayne,  NJ.
FREIT  has a 40%  equity  ownership  in  each  of  these  entities.  Results  of
operations are as follows:

                                    Year Ended               Quarter Ended
                                    October 31,               October 31,
                              --------------------       ----------------------
     Net Income of               2003        2002           2003        2002
- ------------------------------

Westwood Hills, LLC            $   466    $   673        $   167     $   180

Wayne PSC, LLC                     158                       175
- ----------------------------------------------------  ------------------------
        Total                  $   624    $   673        $   342     $   180
====================================================  ========================

FREIT's Share of Net Income    $   250    $   269        $   137     $    72
                               ========   ========       =======     ========




Net Income at Westwood  Hills  decreased  30.8% to $466,000 for the Current Year
from $673,000 for the Prior Year. Net income for the Current  Quarter  decreased
7.2% to $167,000 from $180,000 for the Prior Year's  Quarter.  The reduction for
the  Current  Year is  largely  due to two  factors:  1) in  spite  of  revenues
increasing 2.9% over the Prior Year, the increase was  insufficient to cover the
11.3%  increase in expenses  directly  related to the severe winter of 2002/2003
and,  2) the  financing  costs  relating  to the $3.4  million  second  mortgage
obtained in January 2003. FREIT received, as a distribution,  approximately $1.4
million of the net financing  proceeds.  This financing  will add  approximately
$170,000 of financing costs to Westwood Hills operations.  While FREIT bears 40%
of this  additional  financing  cost,  we feel  this  cost will be offset by the
income FREIT will ultimately earn from investing its $1.4 million distribution.

Income at the Preakness Shopping Center,  before financing costs, was $2,357,000
and $665,000 for the Current Year and Current Quarter  respectively.  Net Income
for the Current Year,  however,  was burdened by one-time  re-financing costs of
$457,000 related to the financing described below.

On June 30, 2003 Wayne PSC  refinanced its original $26.5 million first mortgage
with a new $32.5  million  mortgage  loan.  The term of the new loan is 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.  FREIT received $2.4 million of the net  re-finance  proceeds as a
distribution from Wayne PSC.

LIQUIDITY:  Our financial  condition remains strong. At October 31, 2003, we had
cash and cash  equivalents  totaling $12.8 million  compared to $11.9 million at
October 31, 2002.

To create liquidity and lock in favorable  long-term  interest rates, FREIT took
advantage  of the Freddie  Mac second  mortgage  program.  This  program  allows
add-ons to  existing  Freddie Mac first  mortgages  to the extent  justified  by
increased  values and cash flows.  On August 20, 2003 FREIT placed add-on second
mortgages on three of its  residential  properties.  The second  mortgage  loans
aggregated  approximately  $7 million bearing an average fixed rate of 5.2%. The
due dates of the second mortgage loans are co-terminus with the underlying first
mortgage  loans.  FREIT received net financing  proceeds of  approximately  $6.9
million.


DIVIDENDS:  The fourth quarter dividend of $.75 per share is payable on December
16,  2003 to  shareholders  of record on December  1, 2003.  This  raised  total
dividends this year to $1.81 compared to $1.72 last year. In addition, the Board
of  Trustees  has  increased  the fixed  dividend  payable  for the first  three
quarters of each year to $.40 per share from $.35 per share.


      --------------------------------------------------------------------------
      FINANCIAL SUMMARY
        (thousands, except per share values)
                                                      10/31/03       10/31/02

      Net investment in real estate                   $  84,414      $74,687
      Cash and equivalents                            $  12,871      $11,930
      Total assets                                    $ 107,150      $96,032

      Mortgage debt                                   $  76,890      $68,393
      Shareholder's equity                            $  22,140      $21,903
      Shares outstanding                                  3,156        3,120

      Book value per share                            $    7.02      $  7.02
      EPS (Continuing operations / Diluted)           $    1.71      $  1.63
      Dividends declared
       From Continuing Operations                     $    1.81*     $  1.57
       From Discontinued Operations                                  $  0.15
                                                      ---------      -------
           Total                                      $    1.81      $  1.72
                                                      ---------      -------
         * Based on weighted average shares outstanding.
     ---------------------------------------------------------------------------



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  $107 million  (historical cost basis) of assets. Its
portfolio of residential and retail properties extends from Eastern Long Island.
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