UNITED STATES
                       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 (Date of earliest event reported)     July 19, 2005
                                                 -------------------------------

First Real Estate Investment Trust of New Jersey
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)



          New Jersey                   2-27018                 22-1697095
 ---------------------------       ---------------         ------------------
(State or other jurisdiction      (Commission File           (IRS Employer
      of incorporation)                Number)              Identification No.)




  505 Main Street, Hackensack, NJ                                       07601
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)



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


Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligations of the registrant under any of the
following provisions (see General Instruction A.2. Below):

[_]   Written communications pursuant to Rule 425 under the Securities Act (17
      CFR 230.425)

[_]   Soliciting material pursuant to rule 14a-12 under the Exchange Act (17 CFR
      240.14.a-12)

[_]   Pre-commencement communications pursuant to Rule 14d-2(b) under the
      Exchange Act (17 CFR 240.14d-2(b))

[_]   Pre-commencement communications pursuant to Rule 13e-4 (C) under the
      Exchange Act (17 CFR 240.13e-4(C))






Section 1 - Registrant's Business Operations

Item 1.01 Entry into a Material Definitive Agreement.

First Real Estate  Investment Trust of New Jersey  ("FREIT")  announced that, on
July 19,  2005 its 60% owned  affiliate,  Grande  Rotunda,  LLC,  completed  the
acquisition  of The Rotunda,  a mixed-use  property in Baltimore,  Maryland (See
Form 8-K filed on April 7, 2005). The Rotunda is on approximately 11.5 acres and
is in close  proximity to John  Hopkins  University.  Its current  configuration
contains about 119,000 sq. ft. of office space, primarily in the four-story main
building,  and  97,000 sq.  ft. of retail  space on the lower  level of the main
building. A Giant Supermarket anchors the retail space.

FREIT is planning a modernization  and expansion of the retail space, as well as
the  development  of  residential   apartments.   The  contract  price  for  the
acquisition was approximately  $29.5 million  (exclusive of transaction  costs),
which was  financed  in part  from an  acquisition  loan in the  amount of $22.5
million,  and the balance in cash.  FREIT  contributed 60% of the cash required,
with the balance  contributed  by its joint venture  partner,  Rotunda 100, LLC,
whose  equity  investors  are  principally  employees  of  Hekemian & Co.,  Inc.
("Hekemian").  Hekemian is the managing agent for FREIT's other  properties.  In
order to  incentivize  the  employees  of Hekemian to identify  and provide real
estate investment  opportunities for FREIT, FREIT has agreed to advance, only to
the  employees  of  Hekemian,  up to 50% of the  amount  of the  equity  capital
required to be  contributed  by them to Rotunda 100, LLC, for this  transaction.
FREIT will advance up to $1.7 million to the Hekemian employees (certain of whom
are members of the family of FREIT's  Chairman  of the  Board),  and these loans
will bear a floating rate of interest  payable  quarterly and will be secured by
the Hekemians employees' membership equity interest in Rotunda 100, LLC.



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 hereunto duly authorized.

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
- ------------------------------------------------
(Registrant)



                                                   By:  /s/ Robert S. Hekemian
                                                        ----------------------
                                                        Robert S. Hekemian
                                                        Chairman of the Board
 July 25, 2005
- -----------------
(Dated)