UNITED STATES
                        SECURITIES AND EXCHANGE COMISSION
                             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) August 17, 2005
        ----------------------------------------------------------------
 

                                BRT REALTY TRUST
                                ----------------
               (Exact name of Registrant as specified in charter)

       Massachusetts              001-07172                         13-2755856
       -----------------------------------------------------------------------
       (State or other       (Commission file No.)               (IRS Employer
        jurisdiction of                                              I.D. No.)
        incorporation)


       60 Cutter Mill Road, Suite 303, Great Neck, New York           11021
       --------------------------------------------------------------------

          (Address of principal executive offices)               (Zip code)


        Registrant's telephone number, including area code     516-466-3100
                                                               ------------


Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation 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
240.14a-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))


Item 1.01.        Entry into a Material Definitive Agreement.

On August 17, 2005, we closed on a new revolving credit facility with North Fork
Bank,  Valley Bank,  Merchants  Bank Division and Signature  Bank with a maximum
availability of $17 million (the "New Line"). Unless extended by the lenders and
us, the New Line has a maturity  date of November 1, 2005,  has an interest rate
equal to North  Fork  Bank's prime rate of  interest,  plus 1/2%, is  secured by
mortgage  receivables held by us and the maximum available under the facility is
contingent on the collateral pledged by us from time to time.

The New Line is in addition to our existing revolving credit facility with North
Fork Bank,  Valley  Bank,  Merchants  Bank  Division and  Signature  Bank with a
maximum  availability of $85 million (the "Existing  Line").  In connection with
the New Line,  the Existing Line was modified to allow for the New Line and also
to cross-default and cross-collateralize both Lines.

Reference  is made to our  Form  8-K  filed  with the  Securities  and  Exchange
Commission on February 17, 2005, which describes our Existing Line.

Item 9.01. Financial Statements and Exhibits.

(a)      Financial Statements of Businesses Acquired.  Not Applicable.

(b)      Pro Forma Financial Information.  Not Applicable.

(c)      Exhibits.

         10.1 Revolving Credit Agreement, dated as of August 17, 2005, between 
         BRT Realty Trust and North Fork Bank.
                  
         10.2 Secured Promissory Note, dated as of August 17, 2005, by BRT
         Realty Trust in favor of North Fork Bank, in the aggregate principal
         amount of $17,000,000.

         10.3 Modification to Revolving Credit Agreement, dated as of August 17,
         2005, between BRT Realty Trust and North Fork Bank.


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



                                             BRT REALTY TRUST



Date:     August 17, 2005                    By: /s/ Mark H. Lundy   
                                             -----------------------------    
                                             Mark H. Lundy
                                             Senior Vice President


                              

                                  EXHIBIT 10.1

                           REVOLVING CREDIT AGREEMENT

     THIS REVOLVING CREDIT AGREEMENT (this  ("Agreement") is made as of the 17th
day of August,  2005, between BRT REALTY TRUST, a Massachusetts  business trust,
with offices at 60 Cutter Mill Road,  Suite 303, Great Neck, New York 10021 (the
"Borrower")  and NORTH FORK BANK, a corporation  organized under the Banking Law
of the State of New York having its principal offices at  275 Broadhollow  Road,
Melville, New York 11747 (the "Lender").

                               W I T N E S S E T H

     WHEREAS,  the Borrower or an affiliate of Borrower is and will be the owner
and holder of certain loans set forth on Exhibit A annexed  hereto and from time
to time  updated  as set  forth  herein  and made a part  hereof  (the  "Pledged
Loans"), and the notes evidencing same (the "Pledged Notes"), which notes are or
will  be  secured  by  mortgages   encumbering   real   property  (the  "Pledged
Mortgages"); and

     WHEREAS,  the Lender has agreed to make  available to the Borrower a credit
facility (the "Facility") in the maximum  principal amount of SEVENTEEN  MILLION
AND 00/100 ($17,000,000.00) DOLLARS (the "Facility Amount"),  provided, however,
that any no time shall the outstanding principal balance exceed sixty-five (65%)
percent of the  principal  due with  respect to the  Pledged  Loans,  calculated
exclusive of Defaulted  Pledged Loans as defined in paragraph 8 (the  "Borrowing
Base"),  in lawful money of the United States, to be paid according to a certain
Promissory  Note bearing even date  herewith  (the  "Note"),  together  with any
additional sums due under the terms of the Note and this Agreement.

     NOW,  THEREFORE,  in consideration of ten ($10.00)  dollars,  and for other
good and valuable consideration,  the receipt and sufficiency of which is hereby
acknowledged, the Borrower hereby covenants and agrees with the Lender that:
 
     1. The  Borrower  will pay the amounts due with  respect to the Facility as
provided herein and in the Note.

     2. A. The Borrower will keep in effect such  insurance  with respect to the
Collateral as the Lender may  reasonably  require and shall pay the premiums for
such  insurance as same become due and payable.  All policies of insurance  (the
"Policies") shall be issued by an insurer acceptable to the Lender. The Borrower
will assign and deliver the Policies to the Lender.  Not later than fifteen (15)
days prior to the  expiration  date of each of the Policies  the  Borrower  will
deliver  to the  Lender  satisfactory  evidence  of the  renewal  of each of the
Policies.  Sums paid to the Lender by any insurer  shall be retained and applied
by the Lender  toward  payment of the sums due with  respect to the  Facility in
such priority and proportions as the Lender in its discretion shall deem proper.
If the Lender shall receive and retain such insurance  money,  the sums due with
respect to the  Facility  shall be reduced only by the amount  thereof  received
after expenses of collection and retained by the Lender and actually  applied by
the Lender in reduction of the  outstanding  amount of the Facility.  The Lender
shall be entitled,  in the event of other insurance and contribution between the
insurers,  to  receive  from the  insurance  moneys to be paid such an amount as
would have been payable under the policy or policies held for the benefit of the
Lender in case there had been no contribution.

     (b) The Borrower shall at all times cause the mortgagors  under the Pledged
Mortgages (each a "Mortgagor" and  collectively,  the  "Mortgagors") to keep the
properties  encumbered  thereby (each, a "Mortgaged  Property" and collectively,
the  "Mortgaged  Properties")  insured in accordance  with the provisions of the
Pledged  Mortgages,  and shall  provide  Lender  with  evidence of not less than
fifteen (15) days prior to the  expiration of such  insurance  policies,  and at
such  other  times as Lender  may  reasonably  request.  In the  event  that the
Borrower  is at any time  entitled,  pursuant to the  provisions  of any Pledged
Mortgage,  to receive and retain the proceeds of any such insurance policy, such
proceeds  shall be received by the Borrower as trustee for the Lender,  and paid
to the Lender in reduction of the sums due with respect to the Facility  (unless
the Lender shall agree to Substitute Collateral,  as provided for in paragraph 8
hereof).  If the Lender shall receive and retain such insurance  money, the sums
due with  respect to the Facility  shall be reduced  only by the amount  thereof
received after reasonable  expenses of collection and retained by the Lender and
actually  applied by the Lender in reduction of the sums due with respect to the
Facility.

     3. The Borrower will cause the  Mortgagors  to pay all taxes,  assessments,
water rates, sewer rents and other charges, including, without limitation, vault
charges  and  license  fees for the use of  vaults,  chutes  and  similar  areas
adjoining the Mortgaged Properties,  now or hereafter levied or assessed against
the  Mortgaged  Properties  (the  "Taxes") as same become due and  payable.  The
Borrower will deliver to the Lender, upon request,  evidence satisfactory to the
Lender that the Taxes are not delinquent.

     4. In the event that the Borrower  shall collect  escrow from any Mortgagor
to pay Taxes,  insurance  premiums,  ground  rents or any other sums  payable by
Mortgagor,  or in the event that the  Borrower  shall  require any  Mortgagor to
deposit any repair reserve,  replacement  reserve,  leasing commission  reserve,
interest reserve or other reserve or escrow of any kind or nature  whatsoever in
connection  with any Property,  the Borrower  shall cause all such amounts to be
maintained in one or more  accounts  with the Lender  (except to the extent that
the documents  executed in connection with the relevant Pledged Mortgage require
otherwise).  In addition,  to the extent permitted under the Pledged  Mortgages,
the Borrower shall cause all tenant  security  deposit  accounts with respect to
the Mortgaged Properties to be maintained with the Lender.

     5. In the event that the Borrower shall receive any condemnation or similar
award with respect to any  Mortgaged  Property,  such award shall be received by
the  Borrower as trustee for the Lender,  and paid to the Lender in reduction of
the sums due with respect to the Facility to the extent  necessary to reduce the
outstanding principal balance of the Facility so that same shall be no more than
the Borrowing Base (unless the Lender shall agree to Substitute  Collateral,  as
provided for in paragraph 8 hereof).  If the Lender shall receive and retain any
such  condemnation  award,  the sums due with respect to the  Facility  shall be
reduced  only by the  amount  thereof  received  after  reasonable  expenses  of
collection  and  retained  by the Lender and  actually  applied by the Lender in
reduction of the sums due with respect to the Facility. The Lender may apply any
such award to the repayment of the sums due with respect to the Facility whether
or not then due and payable.

     6. All sums due and payable  under the Facility  will, at the option of the
Lender,  become  immediately  due and  payable,  and no  further  funds  will be
advanced under the Facility, in the event of a Change of Control of the Borrower
without  the  express  written  consent of the  Lender,  which may be granted or
withheld in the Lender's sole  discretion.  For purposes of this  paragraph 6, a
"Change in Control"  shall mean the  occurrence  of any event which causes Gould
Investors,  L.P.  (acting through its general  partner,  its officers and/or its
employees) to no longer control the management and operation of the Borrower, or
any event which causes the current  principals of Gould Investors,  L.P. to own,
directly or indirectly,  less than 51% of the general  partnership  interests in
Gould Investors, L.P.

     7 No material modifications or amendments shall be made with respect to any
Pledged  Note,  Pledged  Mortgage or any other  document  executed in connection
therewith ("Other  Document") without the express written consent of the Lender,
which may be granted or withheld in the Lender's sole  discretion.  In addition,
no  extensions  of the  maturity  date of any Pledged  Loans  shall  extend such
maturity  date  beyond six (6) years from the  origination  thereof  without the
express written  consent of the Lender,  which may be granted or withheld in the
Lender's sole discretion.

     8. In the event that a default  (other than escrow  shortfalls in an amount
not in excess of two (2%) percent of the unpaid principal balance of the Pledged
Loan to which such escrow shortfall relates) shall occur under any Pledged Note,
Pledged  Mortgage or any of the Other Documents  executed in connection with any
Pledged Loans (after such default,  a "Defaulted Pledge Loan"), and such default
shall continue for a period of sixty (60) days, the Defaulted  Pledged Mortgage,
together  with the Pledged Note and the Other  Documents  executed in connection
therewith,   shall  be  reassigned  to  the  Borrower  and  the  Borrower  shall
simultaneously  be  required  to either  (i) repay the  principal  amount of the
Facility to the extent necessary to cause the outstanding  principal  balance of
due with respect to the Facility to be less than or equal to the Borrowing  Base
or (ii) replace the Defaulted  Pledged  Loans with a different  Pledged Loans of
equivalent or greater  comparable value, as determined by the Lender in its sole
discretion, which Pledged Loans shall (A) be secured by a first Pledged Mortgage
held  by the  Borrower  or an  affiliate  of  the  Borrower  encumbering  income
producing  properties located in the 48 contiguous  continental United States or
the District of Columbia,  (B) not be monetarily  delinquent  (other than escrow
shortages in an amount not in excess of two (2%) percent of the unpaid principal
balance of the Pledged  Loan to which such escrow  shortfall  relates)  for more
than sixty (60) days or  otherwise  in default,  (iii) not have a  significantly
impaired  value (in the  reasonable  opinion of the  Lender) and (iv) not have a
term in excess of three (3) years (the  "Substitute  Collateral").  The  Pledged
Mortgage,  Pledged Note and Other  Documents with respect to any such Substitute
Collateral shall (i) be prepared on standard forms (the "Forms") which have been
preapproved  by the Lender and (ii) be  acceptable  to Lender in all respects in
its  reasonable  discretion.  Without  limiting the generality of the foregoing,
prior to the Lender  accepting any such Substitute  Collateral,  the Lender will
receive (i) the original Pledged Mortgage, Pledged Note and Other Documents with
respect to the Substitute  Collateral,  along with a written  explanation of all
changes  that have been made to the  Forms in  connection  with such  Substitute
Collateral,  which changes shall be subject to review and approval by the Lender
and the Lender's  counsel  prior to the Lender  accepting any such Pledged Loans
for assignment; (ii) an affidavit executed by a knowledgeable  representative of
the Borrower, stating that such Pledged Loans or loans being assigned are not in
default,  and setting forth the unpaid principal  balance thereof;  and (iii) an
executed Collateral  Assignment with respect to such Substitute  Collateral,  in
the form annexed hereto as Exhibit B.

     9. After request by the Lender,  the Borrower,  within ten (10) days and at
its  expense,  will  furnish to the Lender a statement,  duly  acknowledged  and
certified,  setting forth the principal  amount  outstanding with respect to the
Facility,  the rate of interest  thereon,  the date installments were last paid,
the offsets or defenses  thereto,  if any, and that the Note and this  Agreement
have not been modified or, if modified, giving particulars of such modification.

     10. Any notice, demand, statement,  request or consent made hereunder shall
be in writing and will be deemed given when postmarked,  addressed and mailed to
the  address,  as set forth  above,  of the  party to whom such  notice is to be
given,  or to such other address as the Borrower or the Lender,  as the case may
be, shall designate in writing in the manner hereinabove set forth.

     11. The Lender shall assign any Pledged  Note,  Pledged  Mortgage and Other
Documents  (i) back to the Borrower  upon (A) payment to the Lender of an amount
sufficient to reduce the  outstanding  principal  amount  outstanding  under the
Facility  (calculated  exclusive of Defaulted  Loans) to an amount not less than
the Borrowing Base, plus accrued and unpaid interest  thereon or (B) delivery of
Substitute  Collateral  meeting the  requirements  of  paragraph 8 hereof to the
Lender and the  acceptance  of same by the Lender or (ii) to or at the direction
of the Mortgagor, upon the payment to the Lender of all amounts due with respect
to the applicable  Pledged Loans. The Borrower will pay the Lender's  reasonable
expenses in  connection  with such  assignment,  including,  but not limited to,
recording charges and reasonable attorneys fees.

     12. If any law or  ordinance  is enacted or  adopted  which  imposes a tax,
either directly or indirectly,  on the Note, this Agreement or the Facility, the
Borrower will pay such tax with interest and penalties  thereon,  if any. In the
event that the Lender shall be advised by counsel  chosen by it that the payment
of such tax or interest and penalties by the Borrower would be unlawful, taxable
to the  Lender or  unenforceable  or would  provide  the basis for a defense  of
usury,  then and in that event the  Lender  shall  have the  option,  by written
notice  of not  less  than  ninety  (90)  days,  to  declare  all  amounts  then
outstanding  with  respect to the  Facility  immediately  due and payable and to
refuse to make any additional advances with respect to the Facility.

     13. If at any time the United  States of America,  any state thereof or any
subdivision  of any such  state  shall  require  revenue  or other  stamps to be
affixed to the Note or this  Agreement,  or shall impose any other tax or charge
on the same,  the Borrower  will pay for the same with  interest  and  penalties
thereon, if any.

     14. The Borrower will keep proper books of records and account with respect
to their operations in accordance with generally accepted accounting principles,
and will furnish to the Lender with annual  accounting  statements within ninety
(90) days  after the end of each  calendar  year,  in form  satisfactory  to the
Lender,  which shall disclose in reasonable  detail all earnings and expenses of
the  Borrower,   certified  by  independent   certified  public  accountants  of
recognized standing satisfactory to the Lender. In addition,  the Borrower shall
submit  to the  Lender  within 15 days of the end of each  calendar  month (a) a
monthly aging report with respect to the Pledged Loans, which aging report shall
be in form and substance satisfactory to the Lender in its sole discretion,  (b)
a schedule of any Pledged Loans  modified or extended  during such month,  and a
description  of such  modification  or extension  and (c) a  description  of any
uncured  monetary or other  material  events of default under any of the Pledged
Facility  Documents.  Additionally,  the  Borrower  will  submit to the Lender a
quarterly  borrowing  base  and  detailed  portfolio  information,  in the  form
previously submitted to and approved by the Lender.

     15.  The  Borrower  will  observe  and  perform  each and every  term to be
observed or performed by the Borrower  pursuant to the terms of any agreement or
recorded instrument affecting or pertaining to the Collateral.

     16.  The  Lender  shall not make an advance  with  respect to the  Facility
unless and until,  with respect to each advance,  the Borrower has satisfied the
following conditions precedent:

     (a) The Lender shall have received all documents and agreements  comprising
the  Collateral,  including  without  limitation  an  assignment of each Pledged
Mortgage  and each  Pledged Note from the Borrower to the Lender in form annexed
hereto as Exhibit B.

     (b) Receipt of Borrowing Notice.  The Lender shall have received,  no later
than 12:00 noon (New York City  time) on the  Business  Day on which the Loan is
requested to be made hereunder,  a borrowing notice (a "Borrowing  Notice") from
an  authorized  officer of  Borrower,  specifying  the  amount of the  requested
advance, and the date on which it is requested to be made. Each Borrowing Notice
shall be in writing  signed by  Borrower,  shall  certify  the then  outstanding
principal amount of all existing  Pledged Loans under the Facility,  and certify
that both before and after funding the requested advance,  Borrower continues to
be in  compliance  with the  covenants,  terms and  conditions  set forth in the
Agreement.

     (c) All of the  representations and warranties of Borrower contained herein
and in each other  Facility  Document  shall be true and correct in all material
respects to the same extent as though made on and as of any date of funding each
advance.

     (d) No Event of Default or event which upon notice,  lapse of time or both,
would  constitute  an Event of Default  shall  exist or have  occurred  or shall
result  from the  making of the  requested  advance,  and no Event of Default or
event which upon notice,  lapse of time or both,  would  constitute  an Event of
Default shall exist or have occurred under or pursuant to that certain Revolving
Credit  Agreement  dated  February 16, 2005  entered  into between  Borrower and
Lender,  securing  Borrower's  obligations under that certain Secured Promissory
Note dated  February  16, 2005 in the  principal  sum of Eighty Five Million and
00/100  ($85,000,000.00  )Dollars  made by  Borrower  in  favor of  Lender  (the
"$85,000,000.00 Line of Credit Documents").

     (e) No law or regulation shall prohibit,  and no order,  judgment or decree
of any court, arbitrator or governmental authority shall enjoin or restrain, the
Lender from making the requested advance.

     (f)  After  giving  effect  to the  amount of the  requested  advance,  the
aggregate  outstanding principal balance under the Facility shall not exceed the
lesser of (x) the Borrowing Base and (y) Facility Amount.

     (g) The Borrower  shall have paid all of the Lender's  reasonable  fees and
expenses,  including, without limitation, the reasonable legal fees and expenses
of the Lender's counsel  incurred in connection with the acceptance,  review and
retention  of the  documents  from  time  to time  delivered  to the  Lender  as
Collateral.

     17. To secure the Obligations (as hereinafter defined), the Borrower hereby
grants to the Lender a first priority perfected and continuing security interest
in and  to the  following  property  of the  Borrower  now  owned  or  hereafter
acquired, wherever located and of every kind, nature and description,  including
but not limited to: (i) all Pledged Loans;  (ii) all Supporting  Obligations (as
defined  under the UCC);  (iii) the  Pledged  Notes  assigned or  negotiated  by
Borrower to the Lender pursuant to this Agreement;  (iv) the Pledged  Mortgages;
(v) an  assignment  of each Pledged  Mortgage from the Borrower to the Lender in
recordable form but  unrecorded,  along with the original  recorded  intervening
assignments  (or if the original  assignments  have not been  returned  from the
applicable recording office, a copy of the assignments  certified by Borrower or
the settlement  agent to be a true and complete copy of the original  assignment
submitted for  recording);  (vi) all monies,  securities  or other  property and
deposit  accounts of the Borrower  held by the Lender or any of its  affiliates;
(vii) all books and records  relating to the business of the Borrower  including
any computer  programming  data  relating to the  foregoing;  (viii) each of the
Other  Documents;  (ix) each title  policy,  title binder or commitment to issue
title insurance  insuring the Pledged  Mortgages and the lien thereof,  (x) each
policy of hazard insurance,  rental  interruption  insurance,  boiler insurance,
liability  insurance  or other forms of insurance  now or hereafter  issued with
respect to the Mortgaged  Properties and improvements  encumbered by the Pledged
Mortgages and the proceeds thereof,  in which policies and proceeds the Borrower
shall have an interest as a mortgagee or otherwise;  (xi) all deposit  accounts,
credits,  moneys,  property or other  security of any nature  whatsoever  now or
hereafter available to the Borrower for application in reduction, in whole or in
part, of the Pledged Loans; (xii) all accessions and additions to, substitutions
and  replacements,  products and  proceeds of each of the  foregoing in any form
whatsoever;  and (xiii) the  Collateral  (for the  purposes  of this  subsection
(xiii) only, the term "Collateral" shall have the meaning ascribed to same under
that certain Revolving Line of Credit Agreement dated February 16, 2005, entered
into between  Borrower and the Lender) (all of the foregoing  being  hereinafter
referred  to  collectively  as the  "Collateral").  As used  in this  Agreement,
"Obligations"  shall mean all  obligations,  liabilities and indebtedness of the
Borrower to the Lender,  whether now existing or hereafter created,  absolute or
contingent, direct or indirect, due or not, whether created directly or acquired
by assignment or  otherwise,  including  without  limitation,  all  obligations,
liabilities,  and indebtedness of the Borrower arising under or relating to this
Agreement,  the Notes or any other Loan Document,  which shall include,  without
limitation,  all obligations,  liabilities and indebtedness of the Borrower with
respect to the  principal  of and  interest on the Loans,  and all fees,  costs,
expenses and indemnity obligations of the Borrower hereunder, or under any other
Loan Document.

         18.      The Borrower represents and warrants to the Lender as follows:

     (a) The Borrower owns the Collateral  free and clear of any lien,  security
interest,  charge or  encumbrance,  except such  security  interest to which the
Lender has  consented  in writing.  No  effective  financing  statement or other
instrument  similar in effect  covering all or any part of the  Collateral is on
file in any recording office, except such as may have been filed in favor of the
Lender relating to this Agreement;

     (b) This Agreement  creates a valid and perfected  first priority  security
interest in the  Collateral,  securing the payment of the  Obligations,  and all
filings and other  actions  necessary  or  desirable to perfect and protect such
security interest have been duly taken;

     (c) No  authorization,  approval  or other  action  by, and no notice to or
filing with, (except for the filing of UCC-l financing statements in appropriate
jurisdictions) any governmental  authority or regulatory body is required either
(i) for the grant by the Borrower of the security interest granted hereby or for
the execution,  delivery or  performance  of this Agreement by the Borrower;  or
(ii) for the  perfection  of or the  exercise  by the  Lender of its  rights and
remedies hereunder;

     (d) The Borrower (i) is a  Massachusetts  business  trust in good  standing
under the laws of the Commonwealth of Massachusetts and is duly qualified in all
other  jurisdictions  wherein  the  nature  of the  Borrower's  business  or the
character of its properties make qualification necessary; (ii) has the power and
authority  to carry on its  business as now  conducted  and to own or hold under
lease the assets and properties it purports to own or hold under lease; (iii) is
duly  qualified,  licensed or registered to transact its business and is in good
standing in every jurisdiction in which failure to be so qualified,  licensed or
registered could have a Material Adverse Effect as hereinafter defined; (iv) has
the power and authority to execute and deliver this  Agreement,  and each of the
other  Facility  Documents  to which it is or will be a party and to perform all
its  obligations  thereunder;  (v) no action by, and no notice to or filing with
(except  for  the  filing  of  UCC-1   financing   statements   in   appropriate
jurisdictions,  and except for the requirement that the Borrower file a Form 8-K
with the Securities and Exchange Commission upon the signing of this Agreement),
any  governmental  authority or regulatory body is required either for the grant
by the Borrower of the security  interest  granted  hereby or for the execution,
delivery or performance of this Agreement by the Borrower; or for the perfection
of or the exercise by the Lender of its rights and remedies  hereunder  and (vi)
has its executive office and principal place of business at 60 Cutter Mill Road,
Suite 303, Great Neck, New York 10021.

     (e) The execution and delivery by the Borrower of this Agreement,  the Note
and each of the other documents and certificates  executed in connection  herein
on the date hereof or from time to time hereafter,  (collectively, the "Facility
Documents")  to  which  it is or  will be a party  and  the  performance  by the
Borrower  of all of its  obligations  thereunder:  (i) will not violate or be in
conflict  with  (A)  any  provision  of  applicable  law   (including,   without
limitation,  any  applicable  usury or similar  law) or (B) any  order,  rule or
regulation of any court or other governmental authority;  (ii) will not violate,
be in  conflict  with,  result in a breach  of or  constitute  default  (with or
without the giving of notice or the passage of time or both) under any  material
instrument,  indenture,  agreement or other obligation to which it is a party or
by which it or any of its assets and  properties  is or may be bound or subject;
and (iii) except as specifically contemplated by this Agreement, will not result
in the creation or imposition of any lien,  charge or  encumbrance of any nature
upon any of its  assets and  properties.  This  Agreement  and each of the other
Facility  Documents to which the Borrower is, or will be a party,  when executed
and delivered,  will be the legal, valid and binding obligation of the Borrower,
enforceable in accordance with its respective terms and provisions.

     (f) There are no actions,  suits or proceedings (whether or not purportedly
on behalf of the Borrower) pending or, to the best of the Borrower's  knowledge,
threatened  or  contemplated  at law, in equity,  in  arbitration  or before any
authority   involving  or  affecting:   (i)  the  Borrower  that,  if  adversely
determined,  could have a material adverse effect;  (ii) the Obligations;  (iii)
the Collateral;  or (iv) this Agreement and the other Facility Documents; nor to
the best of the  Borrower's  knowledge  is it in  default  with  respect  to any
judgment, writ, injunction,  decree, rule or regulation of any authority,  which
default could have or has had a Material Adverse Effect.

     (g) Any  financial  statements  of the  Borrower  provided to the Lender in
connection with this transaction: (i) were prepared in good faith to be accurate
statements of the  Borrower's  business,  (ii) show all  indebtedness  and other
liabilities,  direct  or  contingent,  of the  Borrower  as of the date  thereof
(including, without limitation, liabilities for taxes and material commitments),
and  (iii) are  complete,  accurate  and a fair  presentation,  in all  material
respects,  of the  Borrower's  financial  condition  as of the date  thereof and
results of operations  for the period  covered  thereby.  Since the date of such
financial  statements,  no event or events have occurred that individually or in
the aggregate have had a Material Adverse Effect.

     (h) Each of the Pledged Notes,  the Pledged  Mortgages,  the Other Security
Documents and each instrument, receivable, document of title, contract and other
intangible included in the Collateral is valid,  legally binding and enforceable
in accordance  with its  respective  terms and  provisions,  does not violate or
conflict with any provision of applicable  law, has not been amended or modified
in any material respect or prepaid, and is assignable and has been duly assigned
to the  Lender in  accordance  with the terms  hereof;  and,  to the best of the
Borrower's  knowledge,  each such  instrument or other  document was executed by
persons of full age and legal capacity and contains no forgeries or unauthorized
signatures.

     (i) No representation or warranty of the Borrower made or contained in this
Agreement or any other Facility Documents and no report, statement, certificate,
schedule or other document or information  furnished or to be furnished by or on
behalf of the Borrower in connection with the transactions  contemplated by this
Agreement  and  the  other  Facility   Documents  contains  or  will  contain  a
misstatement  of a material  fact or omits or will omit to state a material fact
required  to be  stated  therein  in  order  to make  it,  in the  light  of the
circumstances under which made, not misleading.

     (j)  That,  the  Borrower  will  furnish  to the  Lender  from time to time
statements and schedules  further  identifying and describing the Collateral and
such other  reports in  connection  herewith  and in such form as the Lender may
reasonably request. Exhibit A hereto shall be deemed to be supplemented, updated
and amended,  effective  upon funding of each Loan, to add each new Pledged Loan
relating thereto,  to be part of the Collateral listed thereon.  Exhibit A shall
be deemed to be amended  automatically  and  immediately  upon the  addition to,
substitution or replacement of the Collateral  pledged by Borrower  hereunder to
Lender,  and  such  addition,  substitution  or  replacement  shall  be  further
evidenced  by  receipt  by the  Lender  of the  monthly  summary  statements  as
described herein in Paragraph 14.

     (k) The owners of the property covered by the Pledged  Mortgage  ("Owners")
are and (at the funding of any new Pledged Loan by  Borrower,  shall be) the fee
owners of the premises encumbered by the Pledged Mortgages and the obligor under
the Pledged  Notes,  and notices may be sent to such owners at the addresses set
forth in Exhibit A to this Agreement.

     (l) The Pledged Mortgages  constitute a valid and enforceable lien covering
the Premises.

     (m) There are no defenses,  counterclaims,  set-offs, rights of recoupment,
abatements  or other  claims or  determinations  of any nature  whatsoever  with
respect  to the  Pledged  Notes,  the  Pledged  Mortgages  or  the  indebtedness
evidenced  and  secured  thereby  or with  respect to any other  instruments  or
documents evidencing, securing or guaranteeing payment of the Pledged Loans, the
Other  Documents  and all of the  provisions of the Pledged  Notes,  the Pledged
Mortgages and the Other Documents are in full force and effect.

     (n) There are no defaults  existing  under the Pledged  Notes,  the Pledged
Mortgages or the Other  Documents,  which have remained  uncured for a period of
more than sixty (60) days.

     (o) No condemnation or eminent domain  proceedings have been commenced with
respect to the Mortgaged  Properties and no such  condemnation or eminent domain
proceedings are about to be commenced.

     (p) The Pledged Notes,  the Pledged  Mortgages and the Other  Documents and
the provisions thereof have not been amended,  modified or altered in any manner
whatsoever.

     (q) The Borrower  knows of no fact or  circumstance  which would affect the
enforceability, validity or priority of the Pledged Notes, the Pledged Mortgages
or the Other Security  Documents,  other than those facts or  circumstances  set
forth in the title policies, if any, insuring the Pledged Mortgages and the lien
thereof or which would  affect the ability of the  Owner(s) and any other person
or parties liable under the Pledged Notes,  the Pledged  Mortgages and the Other
Security  Documents to continue to perform and observe the terms,  covenants and
provisions of the Pledged  Notes,  the Pledged  Mortgages and any Other Security
Documents.  The Borrower represents and warrants that as of the date hereof, the
aggregate  unpaid  principal  balance of the Pledged Notes is Twenty Million and
00/100 ($20,000,000.00) Dollars.

     19. The Borrower  covenants and agrees that, from the date hereof and until
the  Obligations  have been fully paid and  satisfied,  unless the Lender  shall
consent otherwise in a writing signed by the Lender:

     (a) Borrower shall monitor and remain in compliance with the Borrowing Base
limitations set forth in this Agreement.

     (b) Upon  request of the  Lender,  from time to time,  the  Borrower  shall
permit  representatives  designated  by the  Lender  to (i) have  access  to the
premises  of the  Borrower,  the  books  and  records  of the  Borrower  and the
Collateral,  (ii) make copies of, or excerpts from,  those books and records and
(iii)  discuss the  Collateral or the accounts,  assets,  business,  operations,
properties  or  condition,  financial or  otherwise,  of the  Borrower  with its
officers,  directors,  employees and accountants. The Lender agrees to keep such
documents  confidential and shall not disclose any such information  except: (w)
pursuant  to court  order;  (x) as  required by any  regulatory  agency;  (y) in
connection  with any action or  proceeding  to enforce its rights in  connection
with the Facility Documents or otherwise;  or (z) to any assignee or participant
in the Pledged Loans or the Facility.

     (c) The Borrower shall defend and enforce its right,  title and interest in
and to any portion of (i) the Collateral,  or (ii) its assets and properties the
loss of which could have a Material  Adverse  Effect,  and the Borrower,  at its
sole expense,  shall defend the Lender's right, title and interest in and to the
Collateral,  each  against all manner of claims and demands on a timely basis to
the full extent permitted by applicable law.

     (d) The  Borrower  shall not,  without  the prior  written  approval of the
Lender,  directly or indirectly  consolidate or merge with or acquire control of
any other person or entity or offer or agree to do so.

     (e) The  Borrower  shall  execute and deliver,  upon the  Lender's  written
request, any reasonable notice, statement,  instrument,  document,  agreement or
other papers and/or to perform any act reasonably  requested by the Lender which
may be necessary to create, perfect, preserve, validate or otherwise protect any
security  interest  granted  pursuant hereto or to enable the Lender to exercise
and enforce its rights hereunder or with respect to such security interest.

     (f) The Borrower  will  furnish to the Lender from time to time  statements
and schedules  further  identifying and describing the Collateral and such other
reports in connection  herewith and such other  documents and  information  with
respect to any  Pledged  Loan,  all in such form as the  Lender  may  reasonably
request. The Borrower further agrees to provide the Lender with such information
as the Lender may from time to time  request with respect to the location of any
of its respective places of business.  In addition,  the Lender will be notified
promptly in writing of any change in its legal name, its jurisdiction or form of
organization,  or the location of any office where records concerning any of the
accounts  that  constitute a portion of the  Collateral  are  maintained or of a
change in location of the Borrower's principal place of business.

     (g) The Borrower  shall notify the Lender of the occurrence of any material
default  under  the  Pledged  Notes  and/or  the  Pledged  Mortgages  or of  the
occurrence  of any  event,  which but for the  passage  of time or the giving of
notice or both,  would  constitute a material  default  under the Pledged  Notes
and/or the Pledged  Mortgages,  on the same day that the Borrower shall first be
given  notice  of or shall  first  become  aware of the  occurrence  of any such
default or event and the Borrower shall  immediately  upon request by the Lender
give any notice which shall be required to cause any such event to  constitute a
default under the Pledged Notes and/or the Pledged  Mortgages  (any such default
or event being hereinafter referred to as a "Collateral Event of Default").

     (h) The Borrower shall not, without the prior consent of the Lender,  enter
into any agreement,  which shall  materially  adversely affect the Collateral or
which shall  release from the lien of the Pledged  Mortgages  any portion of the
property  presently  covered  thereby or which shall  release any party,  now or
hereafter  liable or guaranteeing the payment of any portion of the indebtedness
evidenced  and  secured  by the  Pledged  Notes  and the  Pledged  Mortgages  or
performance of the terms,  covenants and  provisions of the Pledged  Notes,  the
Pledged  Mortgages  or the Other  Documents  or which  shall  release  any other
security of any nature  whatsoever,  now or hereafter,  held by the Borrower for
the  payment of any  portion of the  indebtedness  evidenced  and secured by the
Pledged Notes and the Pledged Mortgages.

     (i) At all times  throughout  the term hereof,  the Borrower shall maintain
cash or readily  marketable  securities in an aggregate  amount of not less than
Twenty Million Four Hundred Thousand and 00/100 ($20,400,000.00) Dollars.

     (j) The Borrower shall  maintain a Debt Service  Coverage Ratio of not less
than 1.65:1.00 at the end of each fiscal quarter.  "Debt Service Coverage Ratio"
shall mean, for any four fiscal period, the ratio of (a) net income, plus to the
extent deducted in determining net income, the sum of (A) interest expense,  and
(B) all depreciation and amortization  expenses or charges to (b) the sum of (i)
interest  expense  plus (ii) the  scheduled  installments  of  principal  on all
indebtedness  (including  capital leases) having a final maturity of one year or
more from the date of incurrence thereof and the outstanding principal amount of
the Pledged  Loans.  All of the foregoing  categories  shall be determined  with
respect  to the  Borrower  in  accordance  with  generally  accepted  accounting
principles  applied  on a  consistent  basis  and shall be  calculated  (without
duplication) over the four fiscal quarters then most recently ended.

     (k) Borrower shall not permit at any time its ratio of  shareholder  equity
to  indebtedness  for borrowed  money,  determined in accordance  with generally
accepted  accounting  principles  applied on a consistent basis, to be less than
1.30:1.00.

     (l)  Borrower  shall  deliver to the Lender  within in ten days of Lender's
request a certificate  certifying the Borrower's  compliance  with the covenants
set forth in the preceding clauses (i), (j) and (k), which  certification  shall
show the quantitative  computation of the financial covenants set forth in those
clauses.

     20. The outstanding amount due with respect to the Facility,  together with
all accrued  and unpaid  interest  thereon and all other sums due in  connection
therewith, shall become due, and the Lender shall have no obligation to make any
further advances with respect to the Facility,  at the option of the Lender upon
any one or more of the following events (each, an "Event of Default"):

     (a) if any payment due hereunder is not paid within ten (10) days after the
same is due;

     (b)      Intentionally omitted;

     (c) if the  Policies  are not  kept  in full  force  and  effect  or if the
Policies are not assigned and delivered to the Lender upon request;

     (d) if the Borrower  does not furnish a statement,  in the manner  provided
herein,  of the amount then due and owing with  respect to the  Facility and the
offsets or defenses thereto, if any;

     (e) if  without  the  consent  of the  Lender  any  material  modification,
amendment  or  extension  is  made  to any of the  Pledged  Notes,  the  Pledged
Mortgages and/or the Other Documents;

     (f) if,  within  ninety (90) days of the  occurrence a Collateral  Event of
Default, the Borrower shall not have complied with the provisions of paragraph 9
hereof.
     (g) if any covenant,  representation  or warranty of the Borrower or of any
person (a "Guarantor")  guaranteeing payment of the sums due with respect to the
Facility or any portion thereof or the performance by the Borrower of any of the
terms,  this Agreement or the Note made herein or in any such guaranty or in any
certificate,  report,  financial  statement  or other  instrument  furnished  in
connection  with the making of the Note,  this  Agreement or any such  guaranty,
shall prove false or misleading in any material respect;

     (h) if the  Borrower  or any  guarantor  shall make an  assignment  for the
benefit of creditors;

     (i)  if a  receiver,  liquidator  or  trustee  of  the  Borrower  or of any
guarantor  shall be  appointed  or if the  Borrower  or any  guarantor  shall be
adjudicated  a  bankrupt  or  insolvent  or  if  any  petition  for  bankruptcy,
reorganization  or arrangement  pursuant to the Federal  Bankruptcy  Code or any
similar  federal or state  statute  shall be filed by or against the Borrower or
any guarantor or if any  proceeding  for the  dissolution  or liquidation of the
Borrower or of any  guarantor  shall be  instituted  and,  if such  appointment,
adjudication, petition or proceeding was involuntary and not consented to by the
Borrower  or such  guarantor,  upon the same not  being  discharged,  stayed  or
dismissed within ninety (90) days;

     (j) if the  Borrower  does not  reimburse  the Lender  upon  demand for all
reasonable  expenses incurred in remedying any default of the Borrower hereunder
or in appearing  in,  defending or bringing any action or  proceeding to protect
the Lender's interest in the Collateral,  including reasonable  attorneys' fees,
with interest as provided herein;

     (k) the Borrower  shall fail to comply with the  requirements  of paragraph
19(i),  (j) or (k)  hereof or if for  fifteen  (15) days after  notice  from the
Lender the Borrower  shall continue to be in default under any other covenant of
the  Borrower  hereunder  or under the Note (not  covered by any other clause of
this paragraph 20);

     (l) if, after a default thereunder, the Lender elects to enforce its rights
under the Note or any  instrument  which may be held by the Lender as additional
security for the repayment of the sums due with respect to the Facility; or

     (m) if an Event of Default shall exist or have  occurred  under or pursuant
to the $85,000,000.00 Line of Credit Documents. By executing this Agreement, the
Borrower  agrees that an Event of Default  hereunder shall be deemed an Event of
Default under the $85,000,000.00 Line of Credit Documents.

     21. Upon the  occurrence of an Event of Default,  the Lender shall have all
of the rights and remedies provided to a secured party by the Uniform Commercial
Code in effect in New York  State at that time.  The Lender  shall also have the
right to set-off  against any sums owed to the Lender and reduce to the Lender's
immediate possession any and all amounts,  balances,  proceeds and funds held by
the Lender on any account of the Borrower or its  affiliates  maintained  by the
Lender. Furthermore, in any such event, to the extent permitted under applicable
law, full power and  authority  are hereby given to the Lender to sell,  assign,
and deliver the whole of the Collateral or any part thereof,  at any time at any
broker's  board,  or at public or private sale, at the Lender's  option,  and no
delay on the Lender's part in  exercising  any power of sale or any other rights
or options hereunder,  shall constitute a waiver thereof, or limit or impair the
Lender's  right to take any action or to exercise any power of sale or any other
rights hereunder,  without notice or demand, or prejudice the Lender's rights as
against the Borrower in any respect.  In addition thereto,  the Borrower further
agrees that (a) written  notice  mailed to the  Borrower at its regular  address
given ten (10) days  prior to the date of public  sale of any of the  Collateral
subject to the security interest created herein or prior to the date after which
private  sale or any other  disposition  of said  Collateral  will be made shall
constitute  reasonable notice; (b) in the event of the sale or other disposition
of any such  Collateral  the Lender may apply the  proceeds  of any such sale or
disposition to the  satisfaction  of the Lender's  reasonable  attorneys' fees,
legal expenses,  and other reasonable costs and expenses  incurred in connection
with the Lender's taking, re-taking, holding, preparing for sale, and selling of
the  Collateral;  (c) without  precluding any other methods of sale, the sale of
Collateral  shall have been made in a commercially  reasonable  manner if, among
other ways, it is conducted in conformity with reasonable  commercial  practices
of  creditors  disposing  of similar  property;  (d) the Lender may  require the
Borrower to assemble the Collateral,  taking all necessary or appropriate action
to preserve and keep it in good condition and make the  Collateral  available to
the Lender at a place and time convenient to all parties,  all at the expense of
the Borrower;  (e) the Lender shall have the right to: (i) prohibit the Borrower
from  taking any action  otherwise  permitted  by this  Agreement  and the other
Facility  Documents;  (ii)  notify  each of the  Owners,  mortgagors,  obligors,
lessees,  custodians and other parties with respect to or interested in any item
of the Collateral of the Lender's  interest therein or of any action proposed to
be taken with respect  thereto,  and direct one or more of those parties to make
all payments,  distributions and proceeds otherwise payable to the Borrower with
respect thereto directly to the Lender or its order until notified by the Lender
that all the Obligations  have been fully paid and satisfied;  (iii) receive and
retain all payments,  distributions and proceeds of any kind with respect to any
and all of the Collateral; (iv) take any action with respect to the offer, sale,
lease or other  disposition,  and delivery of the whole of, or from time to time
any one or more items of, the Collateral,  including, without limitation: (A) to
sell,  assign,  lease or otherwise dispose of the whole of, or from time to time
any part of, the  Collateral,  for cash,  credit or any other asset or property,
for immediate or future delivery, and for such consideration and upon such terms
and subject to such conditions as the Lender in its sole and absolute discretion
may  determine,  and the Lender may purchase  (the  consideration  for which may
consist  in part of  cancellation  of  indebtedness)  or any  other  person  may
purchase the whole or any one or more items of the  Collateral  so sold free and
clear of any and all rights,  powers,  privileges,  remedies and interest of the
Borrower  (which the  Borrower  has  expressly  waived);  or (B) to  postpone or
adjourn  any such  auction,  sale or other  disposition  or cause the same to be
postponed  or  adjourned  from  time to time to a  subsequent  time and place or
abandon or cause the abandonment of the same, all without any  advertisement  or
other notice thereof; (v) transfer or cause the transfer of the ownership of all
or any part of the Collateral to its own name and have such transfer recorded in
any  jurisdiction(s)  and  publicized  in any manner deemed  appropriate  by the
Lender;  and (vi) in addition  to, and not by way of  limitation  of, any of the
rights specified above, exercise or enforce any and all provisions of applicable
law,  whether as a secured party in  possession of collateral or otherwise;  (f)
the Lender  shall  collect  the cash  proceeds  received  from any sale or other
disposition or from any other source in connection with such collection and sale
or disposition of Collateral and apply the same in accordance with the terms and
provisions of this  Agreement;  (g) any funds  received from or on behalf of the
Borrower  (whether  pursuant to the terms and  provisions  of this  Agreement or
otherwise) by the Lender and in the event any of the Pledged Notes are repaid to
the Borrower,  any funds  received by the Lender as a result  thereof,  shall be
applied  to the  following  items in such  manner  and order as the  Lender  may
determine  in  its  sole  and  absolute  discretion:   (i)  the  payment  to  or
reimbursement of the Lender for any expenses for which it is entitled to be paid
or reimbursed  pursuant to any of the provisions of this Agreement and the other
Facility Documents (including reasonable attorneys' disbursements,  expenses and
fees); (ii) the payment of accrued and unpaid interest on the Obligations; (iii)
the  payment  of  the  outstanding  principal  on  the  Obligations;   (iv)  the
establishment or maintenance of any cash collateral  required or permitted under
this Agreement or any other Facility  Documents;  and (v) the payment in full of
all other Obligations under this Agreement and the other Facility Documents.  In
the event any funds remain after  satisfaction in full of the Obligations,  then
the remainder shall be returned to the Borrower, subject, however, to any rights
or interest the Lender may have therein under any other instrument, agreement or
document or  applicable  law. All advances  and payments  made  pursuant to this
Agreement and the other  Facility  Documents may be recorded by the Lender,  and
such records shall be presumptive as to the existence and amounts  thereof;  (h)
if the amount of all proceeds  received with respect to any  liquidation  of the
Collateral  that  shall  be  applied  to  payment  of the  Obligations  shall be
insufficient  to pay and satisfy all of the  Obligations  in full,  the Borrower
acknowledges  that it shall  remain  liable for any  deficiency,  together  with
interest  thereon  and  costs  of  collection  thereof   (including   reasonable
attorneys'  disbursements,  expenses and fees), in accordance with the terms and
provisions of this Agreement and the other Facility Documents;  (i) the Borrower
hereby  expressly  waives,  to the extent such waiver is permitted by applicable
law, any and all rights, powers,  privileges,  remedies and interest accorded to
it now  or at any  time  in the  future  under  applicable  law  respecting  (y)
counterclaim,  set-off, recoupment,  abatement,  reduction, and other claims and
determinations  against  the  Lender  and any  other  person,  and  (z)  notice,
appraisal,  evaluation,  stay,  extension,  moratorium,  marshaling  of  assets,
exemption and equity of redemption,  provided,  however,  that none of the terms
and provisions of this  Agreement and the other Facility  Documents are intended
to confer upon the Lender any right,  power,  privilege,  remedy or interest not
permissible under applicable law notwithstanding the foregoing waivers;  and (j)
the rights, powers, privileges,  remedies and interest conferred upon the Lender
in respect of the Collateral by this Agreement, the other Facility Documents and
applicable  law are  solely to enable the Lender to  protect  and  preserve  the
Collateral,  as well as to realize upon it in accordance  with the Agreement and
the other Facility Documents, all in such manner as the Lender in its discretion
may elect,  and shall not impose upon the Lender any duty or other obligation to
exercise or enforce any such right, power,  privilege,  remedy or interest.  Any
exercise or other  enforcement of any such right,  power,  privilege,  remedy or
interest,  if  undertaken  by the  Lender,  in its  discretion,  may be delayed,
discontinued  or otherwise  not pursued or exhausted  for any reason  whatsoever
(whether  intentionally  or otherwise).  Without  limiting the generality of the
foregoing,  the  Lender  shall be  under no duty or  obligation  to  protect  or
preserve any of the  Collateral,  perform any obligation or duty of the Borrower
under any of the Collateral,  or take any action to mitigate or otherwise reduce
any damage or other loss or to otherwise collect, exercise or enforce any claim,
right or other interest arising under or with respect to the Collateral.

     22.  After the  occurrence  of an Event of  Default,  which  shall  then be
uncured or unremedied,  the Lender shall have the unconditional  right to notify
Owners of the  security  interest  granted and  assigned by the  Borrower to the
Lender  pursuant to this  Agreement and to direct Owners to make all payments of
sums due or  hereafter  becoming  due  pursuant to the Pledged  Notes and/or the
Pledged  Mortgages  directly to the Lender.  The Borrower shall, upon request by
the Lender,  sign and consent to all notices and directions  given by the Lender
to Owners  pursuant to this  paragraph.  The  Lender's  cost of  collection  and
enforcement,  including reasonable  attorneys' fees and out-of-pocket  expenses,
shall be borne solely by the Borrower.  Such costs of collection and enforcement
shall be paid by the Borrower to the Lender, on demand,  and shall be secured by
this  Agreement  and the other  Facility  Documents.  The Lender  shall have the
unconditional  right,  at its option,  to apply all sums  received by the Lender
pursuant to this paragraph  against the payment of sums outstanding with respect
to  the  Facility  in  such  priority  and  proportions  as the  Lender,  in its
discretion,  shall deem proper.  The balance of any sums held by the Lender,  if
any,  after payment of the  outstanding  Loans in full shall be paid over to the
Borrower by the Lender.

     23.  The  Lender  is  authorized,  at the  Lender's  option,  and is hereby
irrevocably  designated as attorney-in-fact with full power of substitution,  as
the Borrower's true and lawful attorney-in- fact with full irrevocable power and
authority in the place and stead of the Borrower and in the name of the Borrower
or in the Lender's own name, and the Borrower  hereby gives the Lender the power
and  right,  on  behalf  of the  Borrower,  without  notice  to or assent by the
Borrower to do the following:

     (a) File any financing statements or amendments thereto in any jurisdiction
the Lender  deems  appropriate  with respect to any of the  Collateral;  and the
Borrower  agrees to reimburse the Lender for the reasonable  expense of any such
filing, including reasonable attorneys' fees.

     (b)  After the  occurrence  of an Event of  Default,  which  shall  then be
uncured  or  unremedied,  ask,  demand,  collect,  sue  for,  recover,  receive,
compound,  and give  acquittance  and  receipts for moneys due and to become due
under or in respect of any of the Collateral;

     (c)  receive,   endorse  and  collect  any  drafts  or  other  instruments,
documents,   chattel  paper  or  other  evidence  of  indebtedness,   supporting
obligations  or  letters  of credit or other  installment  made  payable  to the
Borrower in connection  with any of the  Collateral and to credit to the account
of the Borrower with the proceeds thereof;

     (d)  After the  occurrence  of an Event of  Default,  which  shall  then be
uncured  or  unremedied,  file any claims or take any  action or  institute  any
proceeding  which the Lender deems necessary,  including,  but not limited to, a
foreclosure  proceeding  or desirable for the  collection  of any  Collateral or
otherwise  to enforce or protect  its  rights  with  respect to the  Collateral,
including  but not limited to any  notification  to any  account  debtors of the
Borrower;

     (e)  to  pay  or  discharge  taxes,  liens,  security  interests  or  other
encumbrances levied or placed on or threatened against the Collateral, to effect
any repairs  insurance  called for by the terms of this Agreement and to pay all
or any part of the premiums therefor and the costs thereof; and

     (f)  After the  occurrence  of an Event of  Default,  which  shall  then be
uncured or unremedied,  (A) to direct any party liable for any payment under any
of the  Collateral  to make payment of any and all moneys due, and to become due
thereunder, directly to the Lender or as the Lender shall direct; (B) to receive
payment of and receipt for any and all moneys, claims and other amounts due, and
to become due at any time, in respect of or arising out of any  Collateral;  (C)
to sign and  indorse any  invoices,  assignments,  verifications  and notices in
connection  with accounts and other  documents  constituting  or relating to the
Collateral;  (D) to commence and prosecute any suits,  actions or proceedings at
law or in  equity  in  any  court  of  competent  jurisdiction  to  collect  the
Collateral  or any part thereof and to enforce any other right in respect of any
Collateral;  (E) to defend any suit,  action or proceeding  brought  against the
Borrower with respect to any Collateral; (F) to settle, compromise or adjust any
suit, action or proceeding described above and, in connection therewith, to give
such discharges or releases as the Lender may deem  appropriate;  (G) to license
or, to the  extent  permitted  by an  applicable  license,  sublicense,  whether
general,  special or  otherwise,  and whether on an exclusive  or  non-exclusive
basis, any patent or trademark,  throughout the world for such term or terms, on
such  conditions,  and in such manner,  as the Lender shall in the Lender's sole
discretion  determine;  and (H) generally to sell,  transfer,  pledge,  make any
agreement  with respect to or otherwise deal with any of the Collateral as fully
and  completely  as though the Lender were the  absolute  owner  thereof for all
purposes,  and to do, at the Lender's option and the Borrower's  expense, at any
time,  or from time to time,  all acts and things  which the  Lender  reasonably
deems  necessary  to protect,  preserve or realize upon the  Collateral  and the
Lender's lien therein,  in order to effect the intent of this Agreement,  all as
fully and effectively as the Borrower might do.

     (i) The Borrower hereby ratifies,  to the extent permitted by law, all that
the attorneys  acting  pursuant to this paragraph  shall  lawfully,  and in good
faith do or cause to be done by virtue  hereof.  The power of  attorney  granted
pursuant to this  paragraph 23 is a power  coupled with an interest and shall be
irrevocable until the Obligations are indefeasibly paid in full.

     (ii) The powers conferred on the Lender hereunder are solely to protect the
Lender's  interest  in the  Collateral  and shall not  impose  any duty upon the
Lender to exercise any such powers.  The Lender  shall be  accountable  only for
amounts  that the Lender  actually  receives as a result of the exercise of such
powers and neither the Lender nor any of its officers,  directors,  employees or
agents  shall be  responsible  to the  Borrower  for any act or  failure to act,
except for the Lender's own gross negligence or willful misconduct.

     (iii) The Borrower also authorizes the Lender, at any time and from time to
time upon an Event of Default (i) to  communicate  in the Lender's own name with
any party to any contract with regard to the assignment of the right,  title and
interest of the Borrower in and under the contracts  hereunder and other matters
relating thereto,  and (ii) to execute, in connection with the sale provided for
in this  Agreement,  any  endorsements,  assignments  or  other  instruments  of
conveyance or transfer with respect to the Collateral.

     24.  Upon  the  occurrence  of an  Event of  Default  and  upon the  Lender
exercising  its option to  declare  all sums due with  respect  to the  Facility
immediately due and payable by reason  thereof,  the Borrower will pay, from the
date of that event,  interest at the rate of 24% per annum (the "Default Rate").
Notwithstanding anything contained in this paragraph 24 to the contrary,  except
for items set forth in paragraph 26,  Lender shall provide  Borrower with thirty
(30) days written  notice of defaults  hereunder  prior to the imposition of the
default rate set forth 5above.

     25. If the  Borrower  fails to make any  payment or to do any act as herein
provided, the Lender may, but without any obligation to do so and without notice
to or demand  on the  Borrower  and  without  releasing  the  Borrower  from any
obligation  hereunder,  make or do the same in such manner and to such extent as
the Lender may deem necessary to protect the security  hereof,  the Lender being
authorized to appear in, defend or bring any action or proceeding to protect its
interests in the Mortgaged  Property or collect the sums due with respect to the
Facility.  The cost and expense thereof (including  reasonable attorneys' fees),
with  interest as provided in this  paragraph,  shall be due from  Borrower upon
demand made by the Lender. All such costs and expenses incurred by the Lender in
remedying such default or in appearing in, defending or bringing any such action
or  proceeding  shall be paid with  interest at the Default  Rate for the period
after  notice from the Lender that such cost or expense was incurred to the date
of payment to the  Lender.  All such costs and  expenses  incurred by the Lender
pursuant to the terms hereof,  with  interest,  shall be deemed to be secured by
the Collateral.

     26. The failure of the Lender to insist upon strict performance of any term
of the Note or this Agreement  shall not be deemed to be a waiver of any term of
the Note or this Agreement. The Borrower shall not be relieved of the Borrower's
obligations  hereunder by reason of (a) the failure of the Lender to comply with
any request of the  Borrower or any  guarantor to take any action to enforce any
of the  provisions  hereof  or of  the  Note,  (b) the  release,  regardless  of
consideration,  of the whole or any part of the Collateral, or (c) any agreement
or  stipulation  by the  Lender  extending  the  time of  payment  or  otherwise
modifying or supplementing  the terms of the Note or this Agreement.  The Lender
may resort for the payment of sums  outstanding  with respect to the Facility to
any other security held by the Lender in such order and manner as the Lender, in
its discretion,  may elect.  The rights of the Lender under this Agreement shall
be  separate,  distinct  and  cumulative  and none shall be given  effect to the
exclusion of the others.  No act of the Lender shall be construed as an election
to  proceed  under  any one  provision  herein  to the  exclusion  of any  other
provision.

     27. If the Borrower  consists of more than one person,  the obligations and
liabilities of each such person hereunder shall be joint and several.

     28. The terms of the Note and this Agreement shall be construed by the laws
of the State of New York.

     29.      Intentionally Omitted Prior to Execution.

     30. If any term,  covenant or  condition  of the Note or this  Agreement is
held to be invalid,  illegal or unenforceable in any respect,  the Note and this
Agreement shall be construed without such provision.

     31. This Agreement may be executed in any number of duplicate originals and
each such duplicate  original shall be deemed to constitute but one and the same
instrument.

     32.  Unless the  context  clearly  indicates  a  contrary  intent or unless
otherwise  specifically  provided herein,  words used in this Agreement shall be
used  interchangeably  in singular or plural form.  The word "Lender" shall mean
"the  Lender or any  subsequent  holder of the Note".  The word  "person"  shall
include an individual,  corporation,  partnership,  limited  liability  company,
trust, unincorporated association,  government,  governmental authority or other
entity.  The word  "Collateral"  shall include any portion of the  Collateral or
interest  therein.  The words "Mortgaged  Property" shall include any portion of
the  Mortgaged  Property or interest  therein.  The word "Loans"  shall mean the
principal with interest  thereon and all other sums due pursuant to the Note and
secured by this Agreement.  Whenever the context may require,  any pronouns used
herein shall include the corresponding  masculine,  feminine or neuter forms and
the singular form of nouns and pronouns shall include the plural and vice versa.
All references in this Agreement to the Collateral  Assignments  shall be deemed
to refer to such Collateral Assignments as are now or shall be from time to time
in the  possession of the Lender.  All  references in this  Agreement to Pledged
Notes, the Pledged Mortgages and the Other Documents shall be deemed to refer to
such Pledged Notes, Pledged Mortgages and Other Documents as are now or shall be
from  time to time in the  possession  of the  Lender.  All  references  in this
Agreement to Loans shall be deemed to refer to such Loans  evidenced and secured
by those Pledged  Notes,  Pledged  Mortgages  and Other  Documents as are now or
shall be from time to time in the possession of the Lender.

     33.  This  Agreement  cannot be  changed  orally but only in writing by the
person to be charged.

     34. The  Borrower  hereby  agrees that upon its failure to pay all sums due
and owing with respect to the Facility on the  maturity  date the Borrower  will
pay to the Lender interest on the then unpaid principal at the Default Rate from
the maturity  date and until the actual  receipt and  collection of all sums due
and owing with respect to the Facility by the Lender.  This paragraph,  however,
shall not be construed  as an  agreement or privilege to extend this  Agreement,
nor as a waiver of any other right or remedy accruing to the Lender by reason of
any such default.

     35. The Borrower  hereby  waives the right to assert a  counterclaim  other
than a compulsory counterclaim in any action or proceeding brought against it by
the  Lender  and waives  trial by jury in any  action or  proceeding  brought by
either party  hereto  against the other or in any  counterclaim  asserted by the
Lender against the Borrower on any matters  whatsoever  arising out of or in any
way connected with the Note, this Agreement or the Facility.

     36.  This  Agreement  is subject to the express  condition  that at no time
shall the Borrower be  obligated  or required to pay  interest on the  principal
balance due  hereunder at a rate which could  subject the Lender to either civil
or criminal  liability  as a result of being in excess of the  maximum  interest
rate which the  Borrower is  permitted by law to contract or agree to pay. If by
the terms of this  Agreement or the Note the Borrower is at any time required or
obligated to pay interest on the  principal  balance due  hereunder at a rate in
excess of such maximum rate, the rate of interest  under this  Agreement  and/or
the Note shall be deemed to be immediately  reduced to such maximum rate and all
previous  payments  in excess of the  maximum  rate shall be deemed to have been
payments  toward  the  reduction  of  principal  and  not  to the  interest  due
hereunder.







              (THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK)



     IN WITNESS  WHEREOF,  this Agreement has been duly executed by the Borrower
and the Lender as of the date first above written.


                                BRT REALTY TRUST

 
                                By: /s/ Mark H. Lundy
                                -------------------------------------
                                Mark H. Lundy, Senior Vice President

                                NORTH FORK BANK


                                By: /s/ Matt Vega
                                -------------------------------------
                                Matt Vega, Senior Vice President
 

STATE OF NEW YORK      )
                       )ss.:
COUNTY OF SUFFOLK      )


     On the ___ day of August,  2005,  before me,  the  undersigned,  personally
appeared Mark H. Lundy,  personally  known to me or proved to me on the basis of
satisfactory  evidence  to be the  individual  whose name is  subscribed  to the
within  instrument  and  acknowledged  to me that he  executed  the  same in his
capacity,  and that by his signature on the instrument,  the individual,  or the
person on behalf of which the individual acted, executed the instrument.

                                        ----------------------------------   
                                        Notary Public


STATE OF NEW YORK     )
                      )ss.:
COUNTY OF SUFFOLK     )


     On the ___ day of August,  2005,  before me,  the  undersigned,  personally
appeared  Matt  Vega,  personally  known to me or  proved  to me on the basis of
satisfactory  evidence  to be the  individual  whose name is  subscribed  to the
within  instrument  and  acknowledged  to me that he  executed  the  same in his
capacity,  and that by his signature on the instrument,  the individual,  or the
person on behalf of which the individual acted, executed the instrument.

                                        -----------------------------------
                                        Notary Public

                                   EXHIBIT A

                             SCHEDULE OF COLLATERAL
                             ----------------------


Address                                 Original               Current
-------                                 --------               -------
                                        Principal              Principal 
                                        ---------              --------- 
                                        Balance                Balance
                                        -------                -------

75 Market Street                     $4,000,000.00          $4,000,000.00
77-79 Market Street
Newark, New Jersey

2709-2739 South Ridgewood Ave.       $16,000,000.00         $16,000,000.00
South Daytona Beach, Florida

                                   EXHIBIT B

                          FORM OF COLLATERAL ASSIGNMENT
                        COLLATERAL ASSIGNMENT OF MORTGAGE

     KNOW  THAT,                        ,  a                      ,  having  an
                  ----------------------     ---------------------
address  at 60  Cutter  Mill  Road,  Suite  303,  Great  Neck,  New  York  10021
("Assignor"),  in consideration of Ten ($10.00) Dollars paid by NORTH FORK BANK,
a  corporation  organized  under the Banking Law of the State of New York having
its principal offices at 275 Broadhollow  Road,  Melville,  New York  11747 (the
"Assignee"),  hereby  assigns  unto the  Assignee  all of its  right,  title and
interest in and to the mortgage set forth on Schedule B annexed  hereto and made
a part hereof, the mortgage secured thereby, and all other documents executed in
connection therewith
Covering premises known as                                 and more particularly
                           -------------------------------
described by Schedule A annexed hereto



TOGETHER with the bonds or notes or obligations  described in said mortgages and
the moneys due and to grow due thereon  with the  interest;  TO HAVE AND TO HOLD
the same unto the Assignee and its successors and assigns forever.

This assignment is made without recourse to the Assignor in any event.

This  assignment  is not subject to section 275 of the Real Property Law because
it is an assignment within the secondary mortgage market.

This is a collateral  assignment,  intended to secure  repayment of that certain
Promissory  Note made by Assignor in favor of Assignee of even date  herewith in
the principal amount of SEVENTEEN MILLION AND 00/100  ($17,000,000.00)  DOLLARS,
and is  given  pursuant  to the  provisions  of that  certain  Revolving  Credit
Agreement dated August       , 2005 between Assignor and Assignee.
                      ------- 



IN WITNESS WHEREOF, the Assignor has duly executed this Assignment this 
                                                                       -------
 day of     , 200  .
        ----     --


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

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

                 By:      



STATE OF NEW YORK )
                  )ss.:
COUNTY OF         )


     On the      day of      ,  200  ,  before  me, the  undersigned, personally
            -----        ----      --
appeared                      ,  personally  known to me or  proved to me on the
          --------------------
basis of satisfactory  evidence to be the individual whose name is subscribed to
the within  instrument and  acknowledged  to me that he executed the same in his
capacity,  and that by his signature on the instrument,  the individual,  or the
person on behalf of which the individual acted, executed the instrument.


                                 -------------------------------            
                                 Notary Public



                                   SCHEDULE A




                                   SCHEDULE B





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

                                       TO


                                 NORTH FORK BANK
         ===============================================================

                        COLLATERAL ASSIGNMENT OF MORTGAGE

         ===============================================================

                                    Premises:


                           The within premises lie in
                                   Block , Lot
                               in          County
                                  --------  





                              Record and Return to:


                       Stark, Amron, Liner & Narotsky, LLP
                             7 Penn Plaza, Suite 600
                            New York, New York 10001









                           REVOLVING CREDIT AGREEMENT
                           --------------------------

                                                                              
   =====================================================================

                                BRT REALTY TRUST

                                     - to -

                                 NORTH FORK BANK

                                                                            
   =====================================================================


                       Stark, Amron, Liner & Narotsky, LLP
                             7 Penn Plaza, Suite 600
                            New York, New York 10001









                                  EXHIBIT 10.2



                                 NORTH FORK BANK
                             SECURED PROMISSORY NOTE


BORROWER:         BRT REALTY TRUST

PRINCIPAL:        $17,000,000.00       Date: As of August  17, 2005
--------------------------------------------------------------------

PROMISE TO PAY: The undersigned Borrower, jointly and severally if more than one
signer,  does hereby promise to pay to the order of NORTH FORK BANK (the "Bank")
at its offices at 275 Broadhollow Road,  Melville,  New York 11747, or at any of
its branches, the sum of Seventeen Million and 00/100  ($17,000,000.00)  DOLLARS
or the aggregate unpaid principal amount of all advances made to the Borrower by
the Bank, whichever is less, plus interest thereon,  from the date hereof in the
manner set forth below.

RATE AND PAYMENT:  The unpaid principal balance hereunder shall bear interest at
the rate of the Bank's Prime Rate plus one half of one (1/2%) percent per annum,
adjusted monthly,  subject to increase or reduction as hereinafter provided (the
"Interest  Rate").  Interest shall be payable monthly  beginning on September 1,
2005 and on the 1st day of each month  thereafter  until November 1, 2005,  when
all unpaid  principal and interest shall be due in full,  unless the term hereof
is extended as hereinafter provided.

Until the Debt, as defined in that certain  Revolving Credit  Agreement  between
Borrower and Bank dated of even date herewith (the "Agreement"), has been repaid
in full, the Borrower agrees to maintain its account (account  #6224002938) with
the Bank. Borrower hereby unconditionally and irrevocably authorizes the Bank to
automatically  debit from such account any and all payments  due  hereunder  and
unconditionally  warrant and  represent to Bank that Borrower  shall,  until the
Debt has been repaid in full,  maintain  sufficient funds in such account to pay
same. If no funds are available in such account,  the Borrower hereby authorizes
Bank to debit any such  payment due from any other  account or  accounts  [other
than tenant security deposit accounts and escrow accounts in connection with the
Collateral (as defined in the Agreement)]  maintained by Borrower with the Bank,
provided, however, Bank's authorization to debit such accounts is limited to the
amounts due under this Promissory  Note and/or the other  documents  executed in
connection herewith.

Payments shall be applied first to interest on unpaid principal  balances to the
date payment is received by the Bank and then to reduction of principal.  If the
Interest  Rate is based on the Bank's  announced  Prime Rate,  the Interest Rate
shall  change when the Prime Rate changes and nothing  herein shall  prevent the
Bank from loaning  money at less than prime on such terms and  conditions  as it
deems advisable. Interest shall be calculated on the basis of a 360 day year and
shall be collected based upon actual number of days elapsed.

GRID NOTE:  This is the promissory note referenced to in the Agreement and shall
be governed by the terms thereof.  The Borrower may borrow, repay in whole or in
part on a revolving basis aggregate  amounts up to Seventeen  Million and 00/100
($17,000,000.00)  Dollars,  subject to the provisions of the Agreement. The date
and amount of each advance  made and each  payment of principal  received by the
Bank  hereunder  shall be  recorded  and entered on the books and records of the
Bank,  which shall, in absence of manifest error, be presumptive  evidence as to
the outstanding  principal  amount due hereunder;  provided,  however,  that the
failure to record any advance or repayment  shall not limit or otherwise  affect
the obligation of Borrower under this Note.

PREPAYMENT:  Prepayment  in whole  or in part  may be made at any  time  without
penalty.  Prepayment  must be made  in the  event  and to the  extent  that  the
outstanding  amount hereunder exceeds  sixty-five (65%) percent of the principal
amount of the  Collateral.  During the Term hereof,  any funds so prepaid may be
re-advanced pursuant to the terms hereof.

DEFAULT  INTEREST  RATE:  The  unpaid  principal  sum under this Note shall bear
interest  at a rate  equal  to  twenty  four  (24%)  percent  on and  after  the
occurrence  of any event of default  hereunder  or under the  Agreement,  beyond
applicable notice, grace and cure periods, if any and until the entire principal
sum hereof has been fully paid,  both before and after the entry of any judgment
with  respect to such event,  but in no event  shall the rate  either  before or
after the occurrence of an event of default exceed the highest rate of interest,
if any, permitted under applicable New York or Federal Law.

SECURITY: This Note is secured by the Collateral (as defined in the Agreement).

RIGHT OF OFFSET:  If any payment is not made on time,  or if the entire  balance
becomes due and  payable  and is not paid,  all or part of the amount due may be
offset out of any account or other  property  which the Borrower has at the Bank
or any affiliate of the Bank without prior notice or demand.  This  provision is
in addition to any not in  limitation  of any of the Bank's rights by statute or
at common law.

LATE  CHARGES:  Borrower  will pay a charge of four (4%)  percent  of any amount
which  cannot be debited  from its account due to  insufficient  balances on the
Debit Date,  as liquidated  damages for failure to make timely  payment and such
late charge shall be secured by the Collateral.

DEFAULT:  The Bank may  decline to make  advances  and/or may declare the entire
unpaid  balance of the Note due and  payable  on the  happening  of any  default
hereunder  or under the  Agreement  or any of the other  documents  executed  in
connection therewith.

ADVANCES:  All advance requests must be in writing and must be made no less than
three  (3)  business  days in  advance  of the  date  that the  funds  are to be
disbursed.  No advance  will be made if such  advance will cause the amount then
outstanding   under  this  Note  to  exceed  sixty-five  (65%)  percent  of  the
outstanding  principal  balance of the Mortgages  (as defined in the  Agreement)
then pledged as  Collateral  for the  repayment  of the sums advance  hereunder,
provided  that  none of the  loans  secured  by such  Mortgages  are  monetarily
delinquent  (other than minor escrow shortages) for more than sixty (60) days or
are otherwise in material default.  The Bank shall make any requested advance to
the  Borrower on the third (3rd)  business  day after such  request is received,
notwithstanding  that the Bank may not have  received  the funds  required to be
transferred  to the Bank by Valley  National  Bank  and/or  Signature  Bank (the
"Participants") in accordance with the provisions of that certain  Participation
Agreement  of  even  date  herewith  between  the  Bank  and  the  Participants.
Notwithstanding  the foregoing,  however, in no event shall the Bank be required
to advance in excess of Five Million and 00/100  ($5,000,000.00)  Dollars of its
own funds hereunder, and to the extent that any advance by the Bank on behalf of
any Participant would cause the Bank to have advanced more than Five Million and
00/100  ($5,000,000.00)  Dollars,  the Bank shall not be  required  to make such
advance until it shall have received the necessary funds from the Participants.

NO ORAL MODIFICATIONS. This Note may not be changed or terminated orally.

IN WITNESS WHEREOF, the Borrower has signed this Note as of the 17th day of
August, 2005.


                                     BRT Realty Trust

                                     By:   /s/ Mark H. Lundy 
                                           -------------------------------------
                                           Mark H. Lundy, Senior Vice President




STATE OF NEW YORK  )
                   )ss.:
COUNTY OF SUFFOLK  )


     On the       day of August,  2005,  before me, the undersigned,  personally
            ------
appeared Mark H. Lundy,  personally  known to me or proved to me on the basis of
satisfactory  evidence  to be the  individual  whose name is  subscribed  to the
within  instrument  and  acknowledged  to me that he  executed  the  same in his
capacity,  and that by his signature on the instrument,  the individual,  or the
person on behalf of which the individual acted, executed the instrument.


                                    --------------------------------
                                    Notary Public







                             SECURED PROMISSORY NOTE
                             -----------------------

                                                                            

   =========================================================================

                                BRT REALTY TRUST

                                     - to -

                                 NORTH FORK BANK

    =======================================================================  
               
                           Stark, Amron & Liner, LLP
                            7 Penn Plaza, Suite 600
                           New York, New York 10001






                                  EXHIBIT 10.3




                                 MODIFICATION TO
                           REVOLVING CREDIT AGREEMENT

     THIS MODIFICATION TO REVOLVING CREDIT AGREEMENT (this  ("Modification")  is
made  as of  the  17th  day  of  August,  2005,  between  BRT  REALTY  TRUST,  a
Massachusetts  business trust,  with offices at 60 Cutter Mill Road,  Suite 303,
Great Neck, New York 10021 (the  "Borrower")  and NORTH FORK BANK, a corporation
organized  under the Banking  Law of the State of New York having its  principal
offices at 275 Broadhollow Road, Melville, New York 11747 (the "Lender").

                               W I T N E S S E T H

     WHEREAS,  on February 16, 2005,  the Lender made a revolving line of credit
available to Borrower in the maximum principal amount of Eighty Five Million and
00/100 ($85,000,000.00) Dollars (the "$85,000,000.00 Credit Line"), which credit
line was evidenced by a Promissory Note in said amount, and governed and secured
by, inter alia, a Revolving  Credit  Agreement  (the  "$85,000,000.00  Revolving
Credit Agreement");

     WHEREAS, on the date hereof, the Lender has agreed to make a revolving line
of credit  available  to Borrower in the maximum  principal  amount of Seventeen
Million and 00/100 ($17,000,000.00)  Dollars (the "$17,000,000.00 Credit Line"),
which  credit  line was  evidenced  by a  Promissory  Note in said  amount,  and
governed  and  secured  by,  inter  alia,  a  Revolving  Credit  Agreement  (the
"$17,000,000.00 Revolving Credit Agreement");

     WHEREAS, as a condition to making the $17,000,000.00  Credit Line available
to  the  Borrower,  the  Lender  has  required  that  the  Borrower  modify  the
$85,000,000.00 Revolving Credit Agreement in accordance with the terms hereof;
 
     NOW, THEREFORE, in consideration of the ten ($10.00) dollars, and for other
good and valuable consideration,  the receipt and sufficiency of which is hereby
acknowledged, the Borrower hereby covenants and agrees with the Lender that:
 
     1. The recitals above are incorporated herein by reference.

     2. Paragraph 17 of the $85,000,000.00  Revolving Credit Agreement is hereby
modified to reflect that the term Collateral shall also include the "Collateral"
pledged to the Lender under the $17,000,000.00 Revolving Credit Agreement.

     3. Paragraph 16 of the $85,000,000.00  Revolving Credit Agreement is hereby
modified by adding the following subsection (f) at the end thereof:

     "(f) No Event of Default shall exist or have occurred  under or pursuant to
that  certain  Revolving  Credit  Agreement  dated  August 17, 2005 entered into
between Borrower and Lender,  securing Borrower's obligations under that certain
Secured  Promissory Note dated August 17, 2005 in the principal sum of Seventeen
Million and 00/100 ($17,000,000.00)  Dollars made by Borrower in favor of Lender
(collectively, the "$17,000,000.00 Line of Credit Documents")."

     4. Paragraph 18 of the $85,000,000.00  Revolving Credit Agreement is hereby
modified by adding the following subsection (m) at the end thereof:

     "(m) if an Event of Default shall exist or have occurred  under or pursuant
to the $17,000,000.00 Line of Credit Documents. By executing this Agreement, the
Borrower  agrees that an Event of Default  hereunder shall be deemed an Event of
Default under the $17,000,000.00 Line of Credit Documents."

     5. The terms of this  Modification  shall be  construed  by the laws of the
State of New York.

     6. This  Modification may be executed in any number of duplicate  originals
and each such  duplicate  original shall be deemed to constitute but one and the
same instrument.

     7. This  Modification  cannot be changed  orally but only in writing by the
person to be charged.

     8. Except as modified herein, all of the terms, covenants and conditions of
the  $85,000,000.00  Revolving  Credit  Agreement shall remain in full force and
effect.






                (THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK)




     IN  WITNESS  WHEREOF,  this  Modification  has been  duly  executed  by the
Borrower and the Lender as of the date first above written.


                             BRT REALTY TRUST

 
                             By: /s/ Mark H. Lundy
                             -------------------------------
                             Mark H. Lundy, Senior Vice President

                             NORTH FORK BANK


                             By: /s/ Matt Vega
                             --------------------------------
                             Matt Vega, Senior Vice President
 


STATE OF NEW YORK        )
                         )ss.:
COUNTY OF                )


     On the ____ day of August,  2005,  before me, the  undersigned,  personally
appeared Mark H. Lundy,  personally  known to me or proved to me on the basis of
satisfactory  evidence  to be the  individual  whose name is  subscribed  to the
within  instrument  and  acknowledged  to me that he  executed  the  same in his
capacity,  and that by his signature on the instrument,  the individual,  or the
person on behalf of which the individual acted, executed the instrument.

                                        ----------------------------
                                        Notary Public


STATE OF NEW YORK      )
                       )ss.:
COUNTY OF SUFFOLK      )


     On the ____ day of August,  2005,  before me, the  undersigned,  personally
appeared  Matt  Vega,  personally  known to me or  proved  to me on the basis of
satisfactory  evidence  to be the  individual  whose name is  subscribed  to the
within  instrument  and  acknowledged  to me that he  executed  the  same in his
capacity,  and that by his signature on the instrument,  the individual,  or the
person on behalf of which the individual acted, executed the instrument.

                                          --------------------------------    
                                          Notary Public  
 

                                 MODIFICATION TO
                           REVOLVING CREDIT AGREEMENT
                                                                           


                                BRT REALTY TRUST

                                     - and -

                                 NORTH FORK BANK
                                                                             



                            Stark, Amron & Liner, LLP
                             7 Penn Plaza, Suite 600
                            New York, New York 10001