[PROSKAUER ROSE LLP LETTERHEAD]


                                                                     EXHIBIT 8.1


March 27, 1998



Wilshire Real Estate Investment Trust Inc.
c/o Wilshire Financial Services Group Inc.
1776 SW Madison Street
Portland, Oregon  97205


Ladies and Gentlemen:

We have acted as counsel to Wilshire Real Estate Investment Trust Inc., a
Maryland corporation (the "Company"), with respect to certain tax matters in
connection with the sale by the Company of Common Stock (the "Stock") as
described in the Registration Statement on Form S-11, Registration No. 333-
39035, dated March 13, 1998 (the "Registration Statement").  In connection with
the sale of Stock, we have been asked to provide an opinion regarding the
discussion in the prospectus forming a part of the Registration Statement (the
"Prospectus") under the heading "Federal Income Tax Consequences" and regarding
the classification of the Company as a real estate investment trust ("REIT")
under the Internal Revenue Code of 1986, as amended (the "Code")./1/

The opinions set forth in this letter are based on relevant provisions of the
Code, Treasury Regulations issued thereunder (including Proposed and Temporary
Regulations), and interpretations of the foregoing as expressed in court
decisions, administrative determinations, and the legislative history as of the
date hereof.  These provisions and interpretations are subject to change, which
may or may not be retroactive in effect, that might result in modifications of
our opinions.

In rendering our opinions, we have made such factual and legal examinations and
inquiries, including an examination of such statutes, regulations, records,
certificates and other documents
_______________

/1/  All section references herein are to the Code.

 
Wilshire Real Estate Investment Trust Inc.
March 27, 1998
Page 2

as we have considered necessary or appropriate, including the following: (1) the
Registration Statement (including exhibits thereto); (2) the Amended and
Restated Articles of Incorporation of the Company; (3) the form of Limited
Partnership Agreement of Wilshire Real Estate Partnership L.P. (the "Operating
Partnership"); and (4) the form of Management Agreement, made between the
Operating Partnership, the Company and Wilshire Realty Services Corporation (the
"Manager").  The opinions set forth in this letter also are based on certain
written representations made by the Company and the Operating Partnership in a
letter to us dated March 27, 1998 (collectively, these written representations
and the documents described in the immediately preceding sentence are referred
to herein as the "Transaction Documents").

In our review, we have assumed, with your consent, that all of the factual
representations and statements set forth in the Transaction Documents are true
and correct, and all of the obligations imposed by any such documents on the
parties thereto have been and will be performed or satisfied in accordance with
their terms.  Moreover, we have assumed that the Company and the Operating
Partnership each will be operated in the manner described in the relevant
Transaction Documents.  We also have assumed the genuineness of all signatures,
the proper execution of all documents, the authenticity of all documents
submitted to us as originals, the conformity to originals of documents submitted
to us as copies, and the authenticity of the originals from which any copies
were made.

With respect to matters of Maryland law, we have relied upon the opinion of
Piper & Marbury, L.L.P., counsel for the Company, dated February 26, 1998, that
the Company is a validly organized and duly incorporated corporation under the
laws of the State of Maryland.

     Based upon, and subject to the foregoing and the discussion below, we are
of the opinion that:

     (i) commencing with the Company's taxable year ending on December 31, 1998,
     the Company will qualify to be taxed as a REIT pursuant to sections 856
     through 860 of the Code and the Company's organization and proposed method
     of operation will enable it to continue to meet the requirements for
     qualification and taxation as a REIT under the Code; and

     (ii) the information in the Prospectus under the caption "Federal Income
     Tax Consequences," to the extent it constitutes matters of law, summaries
     of legal matters or legal conclusions, has been reviewed by us and is
     accurate in all material respects.

 
Wilshire Real Estate Investment Trust, Inc.
March 27, 1998
Page 3

The Company's qualification and taxation as a REIT will depend upon the
Company's ability to meet on a continuing basis, through actual annual operating
and other results, the various requirements under the Code as described in the
Registration Statement with regard to, among other things, the sources of its
gross income, the composition of its assets, the level of its distributions to
stockholders, and the diversity of its stock ownership.  Proskauer Rose LLP will
not review the Company's compliance with these requirements on a continuing
basis. Accordingly, no assurance can be given that the actual results of the
operations of the Company, the Operating Partnership, the sources of their
income, the nature of their assets, the level of the Company's distributions to
stockholders and the diversity of its stock ownership for any given taxable year
will satisfy the requirements under the Code for the Company's qualification and
taxation as a REIT.

This opinion is rendered to you in connection with the sale of the Stock and may
not be used by you for any other purpose or relied upon by any other person
without our prior written consent.

We consent to the use of our name under the captions "Federal Income Tax
Consequences" and "Legal Matters" in the Prospectus and to the use of these
opinions for filing as exhibit 8.1 to the Registration Statement.  In giving
this consent, we do not hereby admit that we come within the category of persons
whose consent is required under Section 7 of the Securities Act of 1933, or the
rules and regulations of the Securities and Exchange Commission thereunder.


                              Sincerely yours,


                              /s/ PROSKAUER ROSE LLP

                              PROSKAUER ROSE LLP

 
                  Wilshire Real Estate Investment Trust Inc.
                  c/o Wilshire Financial Services Group Inc.
                            1776 SW Madison Street
                            Portland, Oregon  97205


                                                                  March 27, 1998


Proskauer Rose LLP
1585 Broadway
New York, New York  10036

Ladies and Gentlemen:

In connection with the Registration Statement filed on Form S-11 and the
Prospectus that forms a part thereof, relating to the proposed initial public
offering ("IPO") of 11,500,000 shares of Common Stock, par value $0.0001 per
share of Wilshire Real Estate Investment Trust Inc. (the "Company"), as amended
as of the date hereof (File No. 333-39035) (the Prospectus and the Registration
Statement together, the "Registration Statement"), we have requested your legal
opinion as to the classification of the Company as a real estate investment
trust ("REIT") under the Internal Revenue Code of 1986, as amended (the
"Code")./1/

In connection with your opinion, we hereby make the representations to you set
forth below, which representations we understand will be relied upon by you in
rendering such opinion.

    1.  The factual statements and representations set forth in the Registration
        Statement were, when made, and remain all true and correct.

    2.  The Company will operate in accordance with its organizational
        documents, the applicable state law under which it is organized, and its
        proposed method of operation as described in the Registration Statement
        and in this letter.

    3.  Wilshire Real Estate Partnership L.P. (the "Operating Partnership") will
        operate in accordance with Delaware law, the Wilshire Real Estate
        Partnership L.P. Limited Partnership Agreement, as in effect on the date
        hereof (the "Limited Partnership Agreement") and the statements and
        representations made in the Registration Statement and in this letter.

- --------------------
/1/  All section references herein are to the Code.

 
Proskauer Rose LLP
March 27, 1998
Page 2

    4.  The Operating Partnership was formed and will be operated with a profit
        motive. As general partner, the Company acts for its own account and not
        as an agent or dummy of the limited partners of the Operating
        Partnership. The Company will operate the Operating Partnership
        consistently with the requirements for qualification as a REIT.

    5.  The Company's taxable year for federal income tax purposes is the
        calendar year. The Company will make, on a timely basis, the election
        specified in Section 856(c) to be a REIT, effective for its taxable year
        ending December 31, 1998. The Company has no intention of revoking this
        REIT election.

    6.  The Company will: (i) observe all corporate and other formalities
        regarding the separate existence and activities of the Company; (ii)
        maintain its own bank accounts; (iii) pay (or cause to be paid)
        dividends from its own bank account; and (iv) maintain and periodically
        provide to holders of Common Stock separate financial statements for the
        Company.

    7.  For its taxable year ending December 31, 1998, and each taxable year
        thereafter, the Company expects that, and will take all measures within
        its control to ensure that, at no time during the last half of any
        taxable year will more than 50 percent in value of the Company's
        outstanding stock be owned, directly or indirectly (applying the
        constructive ownership rules of Section 856(h)), by or for five or fewer
        individuals.

    8.  At all times commencing with the completion of the initial sale of the
        Company's Common Stock to the public pursuant to the IPO, and each
        taxable year thereafter commencing with its taxable year ending December
        31, 1999, the Company expects that, and will take all measures within
        its control to ensure that, the beneficial ownership of the Company at
        all times will be held by 100 or more persons.

    9.  The Company will comply with the record keeping requirements prescribed
        by Section 857(f) and by Treasury Regulation Section 1.857-8 that must
        be satisfied in order to qualify as a REIT under the Code.

    10. The Company will be managed at all times by a board of directors, and
        the beneficial ownership in the Company will be evidenced by
        transferable certificates of beneficial interest ("Stock"). With the
        exception of the restrictions imposed on the transfer of Stock under the
        Company's Amended and Restated Articles of Incorporation ("Charter") as
        amended as of the date hereof, there are no restrictions on the transfer
        of Stock.

 
Proskauer Rose LLP
March 27, 1998
Page 3

    11. The Company will distribute to its stockholders, pro rata with no
        preference to any share of such class of stock as compared with other
        such shares, with respect to each taxable year, amounts equal in the
        aggregate to at least:

        (i) 95 percent of its "real estate investment trust taxable income,"
        determined without regard to the deduction for dividends paid (as
        defined in Section 561) and by excluding any net capital gain (within
        the meaning of Section 857(a)(1)(A)); plus

        (ii) 95 percent of the excess of any "net income from foreclosure
        property" over the tax imposed by Section 857(b)(4)(A) of the Code on
        such net income, if any; minus

        (iii) any "excess noncash income,"

        as such terms in quotations are defined in Sections 857(b)(2),
        857(b)(4)(B) and 857(e) respectively, during the taxable year involved
        or during the period thereafter as prescribed by Section 858.

    12. When the assets, liabilities, items of income, gain, loss, deduction and
        credit of the Company are aggregated with the assets, liabilities and
        such items of any "Qualified REIT Subsidiary" (within the meaning of
        Section 856(i)) and the Company's allocable share (determined in
        accordance with its proportionate capital interest) of the assets,
        liabilities and such items of the Operating Partnership:
 
        (i) In each taxable year commencing with the Company's taxable year
        ending December 31, 1998, at least ninety-five percent (95%) of the
        gross income of the Company (excluding gross income from "Prohibited
        Transactions" (as defined in Section 857(b)(6)(B)(iii)) is expected to
        be derived from: (i) dividends; (ii) interest; (iii) "Rents from Real
        Property" (as defined in Section 856(d)); (iv) gain from the sale or
        other disposition of stock, securities or real property (including
        "Interests in Real Property" as defined in Section 856(c)(5)(c) and
        interests in mortgages on real property), but excluding gain on real
        property which is "Section 1221(1) Property" (i.e., property described
        in Section 1221(1) that is not "Foreclosure Property" (as defined
        herein); (v) abatements and refunds of taxes on real property; (vi)
        income and gain derived from Foreclosure Property; (vii) amounts (other
        than amounts, the determination of which depends in whole or in part on
        the income or profits of any person) received or accrued as
        consideration for entering into agreements (a) to make loans secured by
        mortgages on real property or on Interests in Real Property, or (b) to
        purchase or lease real property (including Interests in Real Property
        and interests in mortgages on real property); and

 
Proskauer Rose LLP
March 27, 1998
Page 4

       (viii) gain from the sale or other disposition of a Real Estate Asset (as
       defined in Section 856(c)(5)(B)) which is not a Prohibited Transaction;

       (ii) In each taxable year commencing with the Company's taxable year
       ending December 31, 1998, at least seventy-five percent (75%) of the
       gross income of the Company (excluding gross income from Prohibited
       Transactions) is expected to be derived from: (i) rents from real
       property; (ii) interest on obligations secured by mortgages on real
       property or on Interests in Real Property; (iii) gain from the sale or
       disposition of real property (including Interests in Real Property and
       interests in mortgages on real property), but excluding gain from real
       property which is Section 1221(1) Property; (iv) dividends or other
       distributions on, and gain (other than gain from Prohibited Transactions)
       from the sale or other disposition of, transferable shares or beneficial
       certificates in other reties; (v) abatements and refunds of taxes on real
       property; (vi) income and gain derived from Foreclosure Property; (vii)
       amounts (other than amounts, the determination of which depends in whole
       or in part on the income of profits of any person) received or accrued as
       consideration for entering into agreements (a) to make loans secured by
       mortgages on real property or on Interests in Real Property, or (b) to
       purchase or lease real property (including Interests in Real Property and
       interests in mortgages on real property); (viii) gain from the sale or
       other disposition of a Real Estate Asset which is not a Prohibited
       Transaction; and (ix) "Qualified Temporary Investment Income" (as defined
       in Section 856(c)(5)(D)).

   13. At the close of each quarter of each taxable year commencing with the
       Company's taxable year ending December 31, 1998: (i) at least seventy-
       five percent (75%) of the value of the combined total assets of the
       Company is expected to be represented by Real Estate Assets, cash and
       cash items (including receivables), and U.S. Government securities; (ii)
       not more than twenty-five percent (25%) of the value of the Company's
       total assets have been and will continue to be represented by securities
       other than securities described in clause (i) above; and (iii) with
       respect to those assets described in clause (ii) above, the value of any
       one issuer's securities owned by the Company will not exceed, and has not
       exceeded, five percent (5%) of the value of the Company's total assets
       and the Company has not owned, and will not own, more than ten percent
       (10%) of any one issuer's outstanding voting securities. For purposes of
       the certifications in this paragraph 13, (i) the assets of the Company
       include (a) the assets owned by any Qualified REIT Subsidiary; and (b)
       the Company's allocable share (based on the Company's proportionate
       capital interest) of the assets owned by the Operating Partnership; and
       (ii) the Company's direct or indirect ownership of the stock of any
       Qualified REIT Subsidiary and the interests in the Operating Partnership
       shall be disregarded.

 
Proskauer Rose LLP
March 27, 1998
Page 5

   14. The Company may acquire or originate mortgage loans secured only by real
       property at a time when the fair market value of such real property may
       be less than the principal amount of the loan. In making its own REIT
       qualification calculations, the Company will assume that the
       apportionment rules of Treasury Regulation Section 1.856-5(c) apply where
       such loans are secured solely by real property.

   15. Interest income received or accrued by the Company may be based in part
       on a borrower's profits or net income, which generally will disqualify
       the income from the loan for purposes of both the 75% and the 95% gross
       income tests described in paragraphs 12(i) and 12(ii) herein. The amount
       of such recharacterized interest, together with the amount of the
       Company's other income that is not included for purposes of determining
       compliance with the 75% gross income test, will not result in a violation
       of that test.

   16. "Foreclosure property" is defined as any real property (including
       interests in real property) and any personal property incident to such
       real property (i) that is acquired by a REIT as the result of such REIT
       having bid in such property at foreclosure, or having otherwise reduced
       such property to ownership or possession by agreement or process of law,
       after there was a default (or default was imminent) on a lease of such
       property or on an indebtedness owed to the REIT that such property
       secured, (ii) for which the related loan was entered into or acquired by
       the REIT both (A) at a time when the REIT did not intend to evict or
       foreclose, and (B) at a time when the REIT did not know or have reason to
       know that default would occur, and (iii) for which such REIT makes a
       proper election to treat such property as foreclosure property. In
       general, property ceases to be foreclosure property three years after the
       date the REIT acquired such property, subject to certain exceptions. If
       the Company or the Operating Partnership acquires property that satisfies
       requirements (i) and (ii) above, the Company will properly make the
       foreclosure property election unless the failure to make the election
       will not jeopardize the Company's status as a REIT.

   17. The Company and the Operating Partnership will attempt to comply with the
       terms of the safe-harbor provisions of the Code contained in Section
       857(b)(6)(C), prescribing when asset sales will not be characterized as
       Prohibited Transactions.

   18. The Company may receive or accrue income above that is not qualifying
       income for purposes of the 75% and 95% gross income tests described in
       paragraphs 12(i) and 12(ii) herein. For example, certain fees for
       services rendered by the Operating Partnership will not be qualifying
       income for purposes of the gross income tests. It is not anticipated that
       the Operating Partnership will receive a significant amount of such fees.
       The Company

 
Proskauer Rose LLP
March 27, 1998
Page 6

       will monitor the amount of such income produced by assets owned by the
       Company and the Operating Partnership and will manage such assets in
       order to comply at all times with these two gross income tests.

   19. The Company will not structure its ownership of mortgage-backed
       securities, including any non-REMIC collateralized mortgage obligations,
       in a manner that would result in the creation of a "taxable mortgage
       pool" (as defined in Section 7701(i)).

   20. The Company will monitor the status of the assets that it and the
       Operating Partnership acquire for purposes of the various asset tests and
       will manage its portfolio in order to comply at all times with such
       tests.

   21. As President of the Company, which is the sole general partner of the
       Operating Partnership, and as General Partner of the Operating
       Partnership, it is (my/our) responsibility to have knowledge of the
       matters described in the above representations.


                             WILSHIRE REAL ESTATE INVESTMENT TRUST INC.

                             /s/ Lawrence A. Mendelsohn
                             
                             Lawrence A. Mendelsohn, President



                             WILSHIRE REAL ESTATE PARTNERSHIP L.P.

                             By:    Wilshire Real Estate Investment Trust Inc.,
                                     a Maryland Corporation, its General Partner

                             /s/ Lawrence A. Mendelsohn

                             Lawrence A. Mendelsohn, President

 
 
                        [PROSKAUER ROSE LLP LETTERHEAD]



March 27, 1998



Wilshire Real Estate Investment Trust Inc.
c/o Wilshire Financial Services Group Inc.
1776 SW Madison Street
Portland, Oregon 97205


Re:  Registration on Form S-11 under the Securities Act of 1933
     ----------------------------------------------------------


Ladies and Gentlemen:

We have acted as counsel to Wilshire Real Estate Investment Trust Inc., a
Maryland corporation (the "Company"), with respect to certain tax matters in
connection with the sale by the Company of Common Stock (the "Stock") as
described in the Registration Statement on Form S-11, Registration No. 333-
39035, dated March 13, 1998 (the "Registration Statement").  In connection with
the sale of Stock, we have participated in the preparation of a registration
statement on Form S-11 (the "Registration Statement") under the Securities Act
of 1933, as amended (the "Securities Act"), with regard to, pursuant to the sale
of Stock,  the material federal income tax consequences that may be relevant to
a prospective holder of Stock.

We have examined the (1) the Registration Statement (including exhibits
thereto); (2) the Amended and Restated Articles of Incorporation of the Company;
(3) the form of Limited Partnership Agreement of Wilshire Real Estate
Partnership L.P. (the "Operating Partnership"); (4) the form of Management
Agreement made between the Operating Partnership, the Company and Wilshire
Realty Services Corporation (the "Manager"); and (5) such other documents and
corporate records as we have deemed necessary or appropriate for purposes of
this opinion (collectively, the "Transaction Documents").  In addition, we have
assumed: (i) the sale of Stock will occur in the manner contemplated in the
Registration Statement; (ii) the Company and the Operating Partnership each will
be operated in the manner described in the relevant Transaction Documents; and
(iii) the statements concerning the sale of Stock set forth in the Registration
Statement are accurate and complete.


 
March 27, 1998
Page 2


Based upon the foregoing, it is our opinion that the description of the federal
income tax consequences to prospective holders of Stock contained in the
Registration Statement under the caption "Federal Income Tax Consequences"
correctly sets forth the material U.S. federal income tax consequences for such
holders.

We consent to the use of our name under the captions "Federal Income Tax
Consequences" and "Legal Matters" in the Prospectus and to the use of this
opinion for filing as exhibit 8.1 to the Registration Statement.  In giving this
consent, we do not hereby admit that we come within the category of persons
whose consent is required under Section 7 of the Securities Act of 1933, or the
rules and regulations of the Securities and Exchange Commission thereunder.

                              Sincerely yours,


                              /s/ PROSKAUER ROSE LLP

                              PROSKAUER ROSE LLP