One Liberty Properties
OLP
#7249
Rank
$0.48 B
Marketcap
$22.05
Share price
1.66%
Change (1 day)
-10.04%
Change (1 year)

One Liberty Properties - 10-Q quarterly report FY


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 10-Q

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the quarterly period ended June 30, 2005

OR

[ ] Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Commission File Number 001-09279
---------

ONE LIBERTY PROPERTIES, INC.
----------------------------
(Exact name of registrant as specified in its charter)

MARYLAND 13-3147497
----------------------------------------------------
(State or other jurisdiction of (I.R.S. employer
incorporation or organization) identification number)

60 Cutter Mill Road, Great Neck, New York 11021
----------------------------------------------------
(Address of principal executive offices) (Zip code)

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


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

Yes X No
--- ---

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes X No
--- ---

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

As of August 4, 2005, the registrant had 9,858,706 shares of common stock
outstanding.
Part I - FINANCIAL INFORMATION

Item 1. Financial Statements



<TABLE>
<CAPTION>

ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Amounts in Thousands, Except Per Share Data)


June 30, December 31,
2005 2004
---- ----
(Unaudited)
<S> <C> <C>

Assets
Real estate investments, at cost
Land $ 49,131 $ 47,447
Buildings and improvements 206,186 199,736
------- -------
255,317 247,183
Less accumulated depreciation 20,736 18,647
------ ------
234,581 228,536

Investment in unconsolidated joint ventures 28,664 37,023
Cash and cash equivalents 29,025 6,051
Unbilled rent receivable 5,822 5,301
Escrow, deposits and other receivables 1,454 2,285
Investment in BRT Realty Trust (related party) 694 731
Deferred financing costs 2,759 2,408
Other assets (including available-for-sale securities
at market of $179 and $173) 2,807 2,051
----- -----

Total assets $305,806 $284,386
======== ========

Liabilities and Stockholders' Equity
Liabilities:
Mortgages payable $143,233 $124,019
Line of credit - 7,600
Dividends payable 3,250 3,230
Accrued expenses and other liabilities 3,195 3,422
----- -----

Total liabilities 149,678 138,271
------- -------

Commitments and contingencies - -
Stockholders' equity:
Preferred stock, $1 par value;
12,500 shares authorized; none issued - -
Common stock, $1 par value; 25,000 shares
authorized; 9,746 and 9,728 shares
issued and outstanding 9,746 9,728
Paid-in capital 134,385 133,350
Accumulated other comprehensive income - net
unrealized gain on available-for-sale securities 783 717
Unearned compensation (1,554) (926)
Accumulated undistributed net income 12,768 3,246
------ -----

Total stockholders' equity 156,128 146,115
------- -------

Total liabilities and stockholders' equity $305,806 $284,386
======== ========




See accompanying notes to consolidated financial statements.

</TABLE>
<TABLE>
<CAPTION>

ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Amounts in Thousands, Except Per Share Data)
(Unaudited)


Three Months Ended Six Months Ended
June 30, June 30,
-------- --------
2005 2004 2005 2004
---- ---- ---- ----
<S> <C> <C> <C> <C>

Revenues:
Rental income $ 7,174 $ 5,616 $13,884 $10,654
------- ------- ------- -------

Operating expenses:
Depreciation and amortization 1,419 1,042 2,801 1,969
General and administrative (including $324, $210,
$620 and $489, respectively, to related party) 982 746 1,852 1,601
Real estate expenses 147 88 265 182
Leasehold rent 77 - 154 -
Provision for valuation adjustment
of real estate 469 - 469 -
----- ----- ----- -----
Total operating expenses 3,094 1,876 5,541 3,752
----- ----- ----- -----

Operating income 4,080 3,740 8,343 6,902

Other income and expenses:
Equity in earnings of unconsolidated joint ventures 743 295 1,851 970
Interest and other income 60 61 81 153
Interest:
Expense (2,519) (2,072) (5,117) (4,044)
Amortization of deferred financing costs (130) (110) (313) (201)
Gain on sale of air rights 10,248 - 10,248 -
(Loss) gain on sale of available-for-sale securities (1) - (1) 1
------ ------ ----- -----

Income from continuing operations 12,481 1,914 15,092 3,781

Income from discontinued operations 212 307 324 685
Net gain on sale of discontinued operations 590 - 590 -
------ ------ ------ ------

Net income $13,283 $ 2,221 $16,006 $ 4,466
======= ======= ======= =======

Weighted average number of
common shares outstanding:
Basic 9,841 9,721 9,818 9,691
===== ===== ===== =====
Diluted 9,845 9,736 9,824 9,712
===== ===== ===== =====

Net income per common share - basic and diluted:
Income from continuing operations $ 1.27 $ .20 $ 1.54 $ .39
Income from discontinued operations .08 .03 .09 .07
------ ------ ------ ------
Net income per common share $ 1.35 $ .23 $ 1.63 $ .46
------ ------ ------ ------

Cash distributions per share of common stock $ .33 $ .33 $ .66 $ .66
====== ====== ====== ======




See accompanying notes to consolidated financial statements.
</TABLE>
<TABLE>
<CAPTION>

ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

For the six month period ended June 30, 2005 (unaudited)
and the year ended December 31, 2004
(Amounts in Thousands)


Accumulated
Other Unearned Accumulated
Common Paid-in Comprehensive Compen- Undistributed
Stock Capital Income sation Net Income Total
----- ------- ------ ------ ---------- -----
<S> <C> <C> <C> <C> <C> <C>

Balances, January 1, 2004 $ 9,605 $130,863 $ 823 $ (447) $ 5,125 $145,969

Distributions -
common stock - - - - (12,853) (12,853)
Exercise of options 49 543 - - - 592
Shares issued through
dividend reinvestment plan 72 1,247 - - - 1,319
Issuance of restricted stock - 699 - (699) - -
Restricted stock vesting 2 (2) - - - -
Compensation expense -
restricted stock - - - 220 - 220
Net income - - - - 10,974 10,974
Other comprehensive income-
net unrealized loss on
available-for-sale securities - - (106) - - (106)
------
Comprehensive income 10,868
------ ------ ------ ------ ------ ------

Balances, December 31, 2004 9,728 133,350 717 (926) 3,246 146,115

Distributions -
common stock - - - - (6,484) (6,484)
Exercise of options 8 81 - - - 89
Shares issued through
dividend reinvestment plan 10 178 - - - 188
Issuance of restricted stock - 776 - (776) - -
Compensation expense -
restricted stock - - - 148 - 148
Net income - - - - 16,006 16,006
Other comprehensive income-
net unrealized gain on
available-for-sale securities - - 66 - - 66
------
Comprehensive income 16,072
------ ------ ------- ------ ------ ------

Balances, June 30, 2005 $ 9,746 $134,385 $ 783 $ (1,554) $ 12,768 $156,128
======= ======== ======= ======== ======== ========



See accompanying notes to consolidated financial statements.

</TABLE>
<TABLE>



ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in Thousands)
(Unaudited)


Six Months Ended
June 30,
--------
2005 2004
---- ----
<S> <C>

Cash flows from operating activities:
Net income $ 16,006 $ 4,466
Adjustments to reconcile net income
to net cash provided by operating activities:
Gain on sales of real estate (10,838) -
Loss (gain) on sale of available-for-sale securities 1 (1)
Increase in rental income from straight-lining of rent (521) (416)
Decrease in rental income from amortization of
intangibles relating to leases 12 18
Provision for valuation adjustment 469 -
Amortization of restricted stock expense 148 105
Equity in earnings of unconsolidated joint ventures (1,851) (970)
Distributions from unconsolidated joint ventures 1,869 1,211
Depreciation and amortization 2,919 2,161
Amortization of financing costs 313 201
Changes in assets and liabilities:
Decrease (increase) in escrow, deposits and other receivables 741 (482)
Decrease in accrued expenses and other liabilities (227) (340)
---- ----
Net cash provided by operating activities 9,041 5,953
----- -----

Cash flows from investing activities:
Additions to real estate (25,319) (23,284)
Net proceeds from sale of real estate 26,052 -
Investment in unconsolidated joint ventures (282) (250)
Distribution of refinancing proceeds from unconsolidated
joint ventures 8,716 -
Net proceeds from sale of available-for-sale securities 3 3
----- -----
Net cash provided by (used in) investing activities 9,170 (23,531)
----- -------

Cash flows from financing activities:
Repayment of mortgages payable (12,941) (1,126)
Proceeds from mortgages payable 32,156 -
Payment of financing costs (664) (708)
Payment of bank line of credit, net (7,600) -
Cash distributions - common stock (6,465) (6,593)
Exercise of stock options 89 326
Issuance of shares through dividend reinvestment plan 188 650
--- ---
Net cash provided by (used in) financing activities 4,763 (7,451)
----- ------

Net increase (decrease) in cash and cash equivalents 22,974 (25,029)

Cash and cash equivalents at beginning of period 6,051 45,944
----- ------

Cash and cash equivalents at end of period $29,025 $20,915
======= =======

Supplemental disclosures of cash flow information:
Cash paid during the period for interest $ 5,061 $ 4,010

Supplemental schedule of non-cash investing and financing activities:
Assumption of mortgages payable in connection with purchase of real estate $ - $ 7,085



See accompanying notes to consolidated financial statements.

</TABLE>
One Liberty Properties, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

Note 1 - Basis of Preparation
--------------------

The accompanying interim unaudited consolidated financial statements as of June
30, 2005 and for the six and three months ended June 30, 2005 and 2004 reflect
all normal recurring adjustments which are, in the opinion of management,
necessary for a fair presentation of the results for such interim periods. The
results of operations for the six and three months ended June 30, 2005 are not
necessarily indicative of the results for the full year.

The preparation of the financial statements in conformity with U.S. generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.

The consolidated financial statements include the accounts of One Liberty
Properties, Inc. and its wholly-owned subsidiaries (collectively, the
"Company"). The Company accounts for its investments in unconsolidated joint
ventures under the equity method of accounting as the Company exercises
significant influence over, but does not control, these entities. Material
intercompany items and transactions have been eliminated.

Certain amounts reported in previous consolidated financial statements have been
reclassified in the accompanying consolidated financial statements to conform to
the current year's presentation.

These statements should be read in conjunction with the consolidated financial
statements and related notes which are included in the Company's Annual Report
on Form 10-K for the year ended December 31, 2004.

Note 2 - Earnings Per Common Share
-------------------------

For the six and three months ended June 30, 2005 and 2004, basic earnings per
share were determined by dividing net income for the period by the weighted
average number of shares of the Company's Common Stock outstanding, which
includes restricted stock, during each period.

Diluted earnings per share reflect the potential dilution that could occur if
securities or other contracts exercisable for, or convertible into, Common Stock
were exercised or converted or resulted in the issuance of Common Stock that
shared in the earnings of the Company. For the six and three month periods ended
June 30, 2005 and 2004, diluted earnings per share were determined by dividing
net income applicable to common stockholders for the period by the total of the
weighted average number of shares of Common Stock outstanding plus the dilutive
effect of the Company's outstanding options (5,597 and 4,314 for the six and
three months ended June 30, 2005 and 20,405 and 14,797 for the six and three
months ended June 30, 2004, respectively) using the treasury stock method.
One Liberty Properties, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Continued)

Note 3 - Investment in Unconsolidated Joint Ventures
-------------------------------------------

The Company is a member in six unconsolidated joint ventures which own and
operate fourteen properties. The following tables present unaudited condensed
financial statements of the two most significant joint ventures, both of which
own movie theater properties, are with MTC Investors LLC, an unrelated party,
and in which the Company is the managing member (amounts in thousands):

<TABLE>
<CAPTION>
Joint Venture #1

Condensed Balance Sheets June 30, 2005 December 31, 2004
- ------------------------ ------------- -----------------
(audited)
<S> <C> <C>

Cash and cash equivalents $ 536 $ 720
Real estate investments, net 53,958 54,533
Deferred financing costs 492 527
Unbilled rent receivable 1,269 1,105
Other assets 3 3
-------- --------
Total assets $ 56,258 $ 56,888
======== ========

Mortgage loans payable $ 32,169 $ 32,600
Other liabilities 483 687
Equity 23,606 23,601
------ ------
Total liabilities and equity $ 56,258 $ 56,888
======== ========

Company's equity investment $ 12,745 $ 12,752
======== ========
</TABLE>

<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, June 30,
-------- --------

Condensed Statements of Operations 2005 2004 2005 2004
- ---------------------------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>

Rental income $ 1,838 $ 1,834 $ 3,675 $ 3,667
------- ------- ------- -------

Depreciation and amortization 289 289 577 577
Operating expenses 76 81 149 156
------- ------- ------- -------
Total operating expenses 365 370 726 733
------- ------- ------- -------

Operating income 1,473 1,464 2,949 2,934

Other income and expenses:
Interest income - - 3 -
Interest:
Expense (631) (647) (1,266) (1,299)
Amortization of deferred financing costs (17) (18) (35) (35)
------- ------- ------- -------
Net income attributable to members $ 825 $ 799 $ 1,651 $ 1,600
======= ======= ======= =======

Company's share of net income $ 413 $ 399 $ 826 $ 800
======= ======= ======= =======

Amount recorded in income statement (A) $ 407 $ 394 $ 816 $ 790
======= ======= ======= =======
Distributions received by the Company
from operations $ 408 $ 406 $ 823 $ 811
======= ======= ======= =======
</TABLE>

(A) The difference between the carrying amount of the Company's investment in
Joint Venture # 1 and the underlying equity in net assets is a premium
amortized as an adjustment to equity in earnings of unconsolidated joint
ventures over 40 years.
One Liberty Properties, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Continued)

Note 3 - Investment in Unconsolidated Joint Ventures (Continued)
-------------------------------------------------------

<TABLE>
<CAPTION>

Joint Venture #2

Condensed Balance Sheets June 30, 2005 December 31, 2004
- ------------------------ ------------- -----------------
(audited)
<S> <C> <C>

Cash and cash equivalents $ 594 $ 413
Real estate investments, net 41,607 42,012
Deferred financing costs 435 450
Unbilled rent receivable 986 839
Other assets, primarily investment in AIX stock 378(A) 18
-------- --------
Total assets $ 44,000 $ 43,732
======== ========

Mortgage loans payable $ 25,407 $ 25,606
Other liabilities 671 610
Equity 17,922 17,516
------ ------
Total liabilities and equity $ 44,000 $ 43,732
======== ========

Company's equity investment $ 8,856 $ 8,652
======== ========
</TABLE>


<TABLE>
<CAPTION>

Three Months Ended Six Months Ended
June 30, June 30,
-------- --------
Condensed Statements of Operations 2005 2004 2005 2004
- ---------------------------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>

Rental income $ 1,249 $ 436 $ 3,004(A) $ 1,677
------- ------- ------- -------

Depreciation and amortization 203 202 405 404
Operating expenses 84 19 107 33
------- ------- ------- -------
Total operating expenses 287 221 512 437
------- ------- ------- -------

Operating income 962 215 2,492 1,240

Other income and expenses:
Interest:
Expense (498) (509) (997) (1,020)
Amortization of deferred financing costs (8) (8) (16) (16)
------- ------- ------ ------

Net income (loss) attributable to members $ 456 $ (302) $ 1,479 $ 204
======= ======= ======= =======

Company's share of net income (loss) $ 228 $ (151) $ 739 $ 102
======= ======= ======= =======

Distributions received by the Company
from operations $ 228 $ 146 $ 629 $ 292
======= ======= ======= =======

</TABLE>

(A) During February 2005, the operator of one of the joint venture's movie
theaters sold its business to an independent third party, which accelerated
the payment of arrearages of rent and other miscellaneous charges that were
originally due to the Company in August 2005. Revenues for the six months
ended June 30, 2005 include the accelerated rent arrearages of $592,000. In
consideration of the joint venture's consent to the lease assignment and a
lease amendment and its waiver of the requirement for a security deposit
under the amended lease, the joint venture received 40,000 restricted
shares of Class A common stock of the new tenant's parent company
(AMEX:AIX). The closing price per share on the date of the transaction for
these shares was $4.40 and $9.04 at June 30, 2005. These shares have
certain restrictions regarding the disposition of such shares.



One Liberty Properties, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Continued)

Note 3 - Investment in Unconsolidated Joint Ventures (Continued)
-------------------------------------------------------

At June 30, 2005, the remaining four unconsolidated joint ventures each own one
property. At June 30, 2005 and December 31, 2004, the Company's equity
investment in these four joint ventures totaled $7,063,000 and $15,619,000,
respectively. The June 30, 2005 balance is net of distributions of refinancing
proceeds the Company received from two of the ventures. The unconsolidated joint
ventures contributed $296,000 and $108,000, respectively, in equity earnings for
the six and three months ended June 30, 2005 and $78,000 and $52,000,
respectively, in equity earnings for the six and three months ended June 30,
2004, when only two ventures existed.

Note 4 - Gain On Sale of Air Rights
--------------------------

On June 30, 2005, the Company sold the unused development or "air" rights
relating to a property located in Brooklyn, New York for a sales price of
approximately $11,000,000, which resulted in a gain of approximately $10,250,000
for financial statement purposes. The Company anticipates that it will be able
to enter into a 1031 tax deferred exchange and use the net sales proceeds of
approximately $10,250,000 to acquire an additional property or properties.
Therefore, the Company anticipates it will not realize a gain on this sale for
federal tax purposes. In connection with this sale, a brokerage fee of $205,000
was paid to a company controlled by the Chairman of the Board of Directors and
certain officers of the Company.

Note 5 - Discontinued Operations
-----------------------

On May 17, 2005, the Company sold a property located in Jupiter, Florida for a
sales price of approximately $16,500,000, resulting in a gain of approximately
$590,000. In connection with this sale, a brokerage fee of $165,000 was paid to
a company controlled by the Chairman of the Board of Directors and certain
officers of the Company. In accordance with SFAS 144, "Accounting for Impairment
or Disposal of Long-Lived Assets," the Company recorded the results of
operations and the related gain as income from discontinued operations.

The following is a summary of income from discontinued operations for the six
and three months ended June 30, 2005 and 2004 (in thousands):


<TABLE>
<CAPTION>

Three Months Ended Six Months Ended
June 30, June 30,
-------- --------
2005 2004 2005 2004
---- ---- ---- ----

<S> <C> <C> <C> <C>

Revenues, primarily rental income $ 387 $ 520 $ 783 $ 1,041
------- -------- -------- --------

Depreciation and amortization 39 96 118 192
Real estate expenses 136 117 341 164
------- -------- -------- --------
Total operating costs 175 213 459 356
------- -------- -------- --------
Income from discontinued operations
before gain on sale 212 307 324 685


Gain on sale of discontinued operations 590 - 590 -
------- -------- -------- --------

Income from discontinued operations $ 802 $ 307 $ 914 $ 685
======== ======== ======== ========

</TABLE>
One Liberty Properties, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Continued)


Note 6 - Common Stock Dividend Distribution
----------------------------------

On June 14, 2005, the Board of Directors declared a quarterly cash distribution
of $.33 per share on the Company's Common Stock which was paid on July 5, 2005
to stockholders of record on June 27, 2005.

Note 7 - Comprehensive Income
--------------------

Comprehensive income for the three month periods ended June 30, 2005 and 2004
are as follows (amounts in thousands):
<TABLE>
<CAPTION>


Three Months Ended Six Months Ended
June 30, June 30,
-------- --------
2005 2004 2005 2004
---- ---- ---- ----

<S> <C> <C> <C> <C>

Net income $ 13,283 $ 2,221 $ 16,006 $ 4,466
Other comprehensive income -
Unrealized gain (loss) on
available-for-sale securities 172 (143) 66 (277)
-------- -------- -------- --------
Comprehensive income $ 13,455 $ 2,078 $ 16,072 $ 4,189
======== ======== ======== ========

</TABLE>

Accumulated other comprehensive income, which is solely comprised of the net
unrealized gain on available-for-sale securities was $783,000 and $546,000 at
June 30, 2005 and 2004, respectively.

Note 8 - Provision for Valuation Adjustment of Real Estate
-------------------------------------------------
At December 31, 2004, the Company determined that the estimated fair value of a
retail property, where the tenant filed for bankruptcy protection and vacated
the premises, was lower than its carrying value and thus, the Company recorded a
$366,000 provision for the difference. At June 30, 2005, the Company wrote down
the asset by an additional $469,000 based on an updated evaluation of market
conditions in the geographic area in which the property is located. The
provisions were recorded as direct write-downs of the investment on the balance
sheet and depreciation was calculated using the new basis.

Note 9 - Restricted Stock
----------------

As of June 30, 2005, a total of 102,800 shares have been issued under the
Company's 2003 Incentive Plan, including 40,750 restricted shares that were
awarded in April 2005. The total number of shares issuable under this Plan is
275,000. The restricted shares issued to date under the Plan vest five years
from the date of issuance and under certain circumstances, may vest earlier. For
accounting purposes, the restricted stock is not included in the outstanding
shares shown on the balance sheet until they vest. The Company records
compensation expense over the vesting period, measuring the compensation cost
based on the market value of the shares on the date of grant. For the six and
three months ended June 30, 2005, the Company recorded $148,000 and $90,000 of
compensation expense, respectively.
One Liberty Properties, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Continued)

Note 10 - Preferred Stock
---------------

At the Company's Annual Meeting of Stockholders held on June 14, 2005, the
stockholders approved an Amendment to the Company's Restated Articles of
Incorporation to increase the aggregate number of shares of authorized capital
stock by authorizing the issuance of 12,500,000 shares of preferred stock, par
value $1.00 per share. To date none have been issued.

Note 11 - New Accounting Pronouncements
-----------------------------

Emerging Issues Task Force ("EITF") Issue 04-5, "Investor's Accounting for an
Investment in a Limited Partnership when the Investor is the Sole General
Partner and the Limited Partners Have Certain Rights" was ratified by the FASB
in June 2005. This EITF provides guidance in determining whether a general
partner controls a limited partnership and what rights held by the limited
partners(s) preclude the sole general partner from consolidating the limited
partnership in accordance with the U.S. generally accepted accounting
principles. This issue is effective no later than for fiscal years beginning
after December 15, 2005 and as of June 29, 2005 for new or modified
arrangements.

On December 16, 2004, the Financial Accounting Standards Board issued Statement
No. 123 (revised 2004), "Share-Based Payment," which is a revision of FASB
Statement No. 123, "Accounting for Stock-Based Compensation". Statement 123 (R)
supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees," and
amends FASB Statement No. 95, "Statement of Cash Flows". Statement 123 (R)
requires all share-based payments to employees, including grants of employee
stock options, be recognized in the financial statements based on their fair
value. The pro forma disclosure is no longer an alternative. The statement is
effective for public companies as of January 1, 2006.

Management is evaluating the impact of the pronouncement and EITF issue and does
not anticipate that their adoption will have a significant effect on earnings or
the financial position of the Company.

Note 12 - Subsequent Events and Contingency
---------------------------------

On July 21, 2005, the Company announced that Jeffrey Fishman, the Company's
President, Chief Executive Officer and a member of the Company's Board of
Directors, resigned. On July 21, 2005 the Company also announced that the
Company's Board of Directors elected Fredric H. Gould, Chairman of the Board, as
the Company's Chief Executive Officer and President, effective immediately. Mr.
Fishman's resignation followed the discovery by the Company of what appears to
be inappropriate financial dealings by Mr. Fishman with a former tenant of a
property owned by a joint venture in which the Company is a venture partner and
managing member. Claims have been made against the Company by the former tenant
(which was a tenant at a property owned by Joint Venture #2 from August 9, 2002
to February 11, 2005) for Mr. Fishman's inappropriate financial dealings. No
litigation has been commenced against the Company by the former tenant as of
this date.

The Audit Committee of the Board of Directors has retained special counsel who,
in consultation with the Audit Committee, is investigating this matter and
related matters. Expenses in connection with this investigation will affect the
Company's net income and net income per share for the quarter ending September
30, 2005 and potentially future quarters. The Company cannot estimate the amount
of these expenses at this time.
Item 2.  Management's Discussion And Analysis Of Financial Condition And Results
-----------------------------------------------------------------------
Of Operations
-------------

Forward-Looking Statements
- --------------------------

With the exception of historical information, this quarterly report on Form 10-Q
contains certain forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933, as amended. We intend such forward-looking
statements to be covered by the safe harbor provision for forward-looking
statements contained in the Private Securities Litigation Reform Act of 1995 and
include this statement for purposes of complying with these safe harbor
provisions. Forward-looking statements, which are based on certain assumptions
and describe our future plans, strategies and expectations, are generally
identifiable by use of the words "may," "will," "believe," "expect," "intend,"
"anticipate," "estimate," "project," or similar expressions or variations
thereof. Forward-looking statements should not be relied on since they involve
known and unknown risks, uncertainties and other factors which are, in some
cases, beyond our control and which could materially affect actual results,
performance or achievements. Investors are cautioned not to place undue reliance
on any forward-looking statements.

Overview
- --------
We are a self-administered real estate investment trust, or REIT, and we
primarily own real estate that we net lease to tenants. At June 30, 2005, we own
46 properties, participate in six joint ventures that own a total of 14
properties and hold a 50% tenancy in common interest in one property. These 61
properties are located in 21 states.

We have elected to be taxed as a REIT under the Internal Revenue Code of 1986,
as amended. To qualify as a REIT, we must meet a number of organizational and
operational requirements, including a requirement that we distribute currently
at least 90% of ordinary taxable income to our stockholders. We intend to comply
with these requirements and to maintain our REIT status.

Our principal business strategy is to acquire improved, commercial properties
subject to long-term net leases. We acquire properties for their value as
long-term investments and for their ability to generate income over an extended
period of time. We have borrowed funds in the past to finance the purchase of
real estate and we expect to do so in the future.

Our rental properties are generally leased to corporate tenants under operating
leases substantially all of which are noncancellable. Substantially all of our
lease agreements are net lease arrangements that require the tenant to pay not
only rent, but also substantially all of the operating expenses of the leased
property, including maintenance, taxes, utilities and insurance. A majority of
our lease agreements provide for periodic rental increases and certain of our
other leases provide for increases based on the consumer price index.

At June 30, 2005, excluding mortgages payable of our unconsolidated joint
ventures, we had 35 outstanding mortgages payable, aggregating approximately
$143 million principal amount, each of which is secured by a first lien on an
individual real estate investment. The real properties securing our outstanding
mortgages payable have an aggregate carrying value of approximately $220 million
before accumulated depreciation. The mortgages bear interest at fixed rates
ranging from 5.125% to 8.8%, and mature between 2006 and 2023.

On July 21, 2005, we announced that Jeffrey Fishman, the company's President,
Chief Executive Officer and a member of its Board of Directors, resigned. On
July 21, 2005 we also announced that the Board of Directors elected Fredric H.
Gould, Chairman of the Board, as our Chief Executive Officer and President,
effective immediately. Mr. Fishman's resignation followed the discovery by us of
what appears to be inappropriate financial dealings by Mr. Fishman with a former
tenant of a property owned by a joint venture in which we are a venture partner
and managing member. Claims have been made against us by the former tenant
(which was a tenant at a property owned by Joint Venture # 2 from August 9, 2002
to February 11, 2005) for Mr. Fishman's inappropriate financial dealings. No
litigation has been commenced against us by the former tenant as of this date.

The Audit Committee of the Board of Directors has retained special counsel who,
in consultation with the Audit Committee, is investigating this matter and
related matters. Expenses in connection with this investigation will affect our
net income and net income per share for the quarter ending September 30, 2005
and potentially future quarters. We cannot estimate the amount of these expenses
at this time.

Results of Operations
- ---------------------

Comparison of Six and Three Months Ended June 30, 2005 and 2004
- ---------------------------------------------------------------

Revenues
- --------

Rental income increased by $3.2 million, or 30.3%, to $13.9 million for the six
months ended June 30, 2005 from $10.7 million for the six months ended June 30,
2004. For the three months ended June 30, 2005, rental income increased $1.6
million, or 27.7%, to $7.2 million from $5.6 million for the three months ended
June 30, 2004. The increase in rental income is primarily due to $3.4 million
and $1.5 million of rental revenues earned during the six and three months ended
June 30, 2005, respectively, on twelve properties acquired by us between March
2004 and February 2005. This increase was reduced by a $216,000 direct write off
of the entire unbilled rent receivable balance of one of our tenants which filed
for protection under the federal bankruptcy laws in January 2005. This tenant
has paid its monthly rent since February 2005.

Operating Expenses
- ------------------

Depreciation and amortization expense increased by $832,000, or 42.3%, and
$377,000, or 36.2%, to $2.8 million and $1.4 million for the six and three
months ended June 30, 2005, respectively. The increase in depreciation and
amortization expense was primarily due to the acquisition of twelve properties
between March 2004 and February 2005.

General and administrative expenses increased by $251,000, or 15.7%, to $1.9
million for the six months ended June 30, 2005. For the three months ended June
30, 2005, general and administrative expenses increased by $236,000, or 31.6%,
to $982,000. The six and three months ended June 30, 2005 include increases of
$96,000 and $53,000 in salaries, bonuses and benefits paid to our principal
executive officers. In addition, there were increases of approximately $124,000
and $108,000, respectively, for executive and support personnel, primarily for
legal and accounting services, including additional staffing requirements,
allocated to us pursuant to a Shared Services Agreement among us and related
entities. Also included in the six and three months ended June 30, 2005 is an
increase in compensation expense of $43,000 and $10,000, respectively, relating
to the issuance of restricted stock. The balance of the increase in general and
administrative expenses for the six and three months ended June 30, 2005 is due
to an increase in a number of items including professional fees of approximately
$86,000 and $42,000, respectively, relating to costs associated with the
internal control procedures related to compliance with Section 404 of the
Sarbanes-Oxley Act. Additionally, for the six and three months ended June 30,
2005, state taxes increased by approximately $23,000 and $8,000, director and
officer liability insurance and directors' fees increased by approximately
$39,000 and $12,000, and professional fees, travel and other miscellaneous
expenses decreased by approximately $59,000 and increased by approximately
$3,000, respectively. During the six months ended June 30, 2004, we incurred a
one-time expense of $101,000 in connection with the initial listing of our
common stock on the New York Stock Exchange.

Real estate expenses increased by $83,000, or 45.6%, and $59,000, or 67%, to
$265,000 and $147,000 for the six and three months ended June 30, 2005. This
increase includes approximately $36,000 in repairs at two properties during the
six months ended June 30, 2005, as well as increased professional fees, payment
of real estate taxes on two vacant properties and the amortization of a leasing
commission.

At June 30, 2005, we determined that the estimated fair value of a property was
lower than the carrying amount and we recorded a $469,000 provision for the
difference. This is in addition to the $366,000 provision on this property
recorded by us at December 31, 2004. In early 2004, the retail tenant at this
property filed for bankruptcy protection, disaffirmed its lease and vacated this
store. There was no comparable provision in the six and three months ended June
30, 2004.

Other Income and Expenses
- -------------------------

Our equity in earnings of unconsolidated joint ventures increased by $881,000,
or 90.8%, to $1.9 million for the six months ended June 30, 2005. For the three
months ended June 30, 2005, equity in earnings of unconsolidated joint ventures
increased $448,000, or 152%, to $743,000 from $295,000 for the three months
ended June 30, 2004. The increases result from a combination of factors,
including our equity share of income earned by two joint ventures organized in
the second half of 2004. These joint ventures each purchased one property and we
recognized equity in earnings of $250,000 and $82,000, respectively, from these
joint ventures in the six and three months ended June 30, 2005. Additionally, in
February 2005, the operator of one of the movie theaters owned by one of our
joint ventures sold its business to an independent third party, which
accelerated the payment of rent arrearages totaling $592,000 that were
originally due in August 2005. We have a 50% interest in this joint venture and
the accelerated payment resulted in an additional $296,000 of equity in earnings
to us. Additional increases in equity earnings to us in the 2005 six and three
month periods resulted from rent payments from this new tenant and the write off
during the six months ended June 30, 2004 of the entire balance of unbilled rent
receivable relating to this movie theater.

Interest and other income decreased by $72,000, or 47.1%, to $81,000 for the six
months ended June 30, 2005. The primary reason for the decrease was the
reduction of interest earned during the six months ended June 30, 2004 on our
investment of the balance of the net proceeds received from our October 2003
public offering. These offering proceeds were fully utilized in the last quarter
of 2004.

Interest expense increased by $1.1 million, or 26.5%, and $447,000, or 21.6%, to
$5.1 million and $2.5 million, respectively, for the six and three months ended
June 30, 2005. This includes increases of $813,000 and $362,000, respectively,
on our mortgages payable resulting from mortgages placed on ten properties
between September 2004 and June 2005, the assumption of mortgages in connection
with the purchase of two properties during March 2004 and November 2004 and
penalties incurred upon our prepayment of two mortgages which had above market
rates of interest. In addition, interest expense related to our line of credit
increased by $260,000 and $85,000, respectively, for the six and three months
ended June 30, 2005 resulting from borrowings made to facilitate the purchase of
several properties.

Amortization of deferred financing costs increased by $112,000, or 55.7%, and
$20,000, or 18.2%, to $313,000 and $130,000, respectively, for the six and three
months ended June 30, 2005. These increases result from mortgages placed on ten
properties during September 2004 and June 30, 2005, the write off of the balance
of deferred financing costs related to a mortgage we paid off in full during
January 2005 and from increased credit line costs resulting from the amendment
to our credit line in June 2004.

On June 30, 2005, we closed on the sale of unused developmental "air" rights
relating to our property located in Brooklyn, New York. The purchase price was
$11 million and in addition, the purchaser paid for some of our closing
expenses. The financial statement gain of approximately $10.25 million is
anticipated to be tax deferred since we anticipate to be able to enter into a
1031 tax deferred exchange and use the sales proceeds to acquire an additional
property or properties.

Discontinued Operations
- -----------------------

On May 17, 2005, we sold a property located in Florida for a sales price of
approximately $16.5 million and recognized a gain of $590,000.

Liquidity and Capital Resources
- -------------------------------

We had cash and cash equivalents of approximately $29 million at June 30, 2005.
Our primary sources of liquidity are cash and cash equivalents, our revolving
credit facility and cash generated from operating activities, including mortgage
financings. We have a $62.5 million revolving credit facility with Valley
National Bank, Merchants Bank Division, Bank Leumi USA, Manufacturers and
Traders Trust Company and Israel Discount Bank of New York. This facility is
available to us to pay down existing and maturing mortgages, to fund the
acquisition of properties or to invest in joint ventures. The facility matures
on June 30, 2007. Borrowings under the facility bear interest at the lower of
LIBOR plus 2.5% or the bank's prime rate, and there is an unused facility fee of
one-quarter of 1% per annum. Net proceeds received from the sale or refinancing
of properties are required to be used to repay amounts outstanding under the
facility if proceeds from the facility were used to purchase or refinance such
properties. There is currently no balance outstanding under the facility.

We are actively engaged in seeking additional property acquisitions, including
the possibility of acquiring properties with joint venture partners, and are
involved in various stages of negotiation with respect to the acquisition of
additional properties. We will use cash and cash equivalents, cash provided from
operations, cash provided from mortgage financings and funds available under our
credit facility to fund acquisitions.

We had no outstanding contingent commitments, such as guarantees of
indebtedness, or any other contractual cash obligations at June 30, 2005.

Cash Distribution Policy
- ------------------------

We have elected to be taxed as a REIT under the Internal Revenue Code of 1986,
as amended. To qualify as a REIT, we must meet a number of organizational and
operational requirements, including a requirement that we distribute currently
at least 90% of our ordinary taxable income to our stockholders. It is our
current intention to comply with these requirements and maintain our REIT
status. As a REIT, we generally will not be subject to corporate federal, state
or local income taxes on taxable income we distribute currently (in accordance
with the Internal Revenue Code and applicable regulations) to our stockholders.
If we fail to qualify as a REIT in any taxable year, we will be subject to
federal, state and local income taxes at regular corporate rates and may not be
able to qualify as a REIT for four subsequent tax years. Even if we qualify as a
REIT for federal taxation purposes, we may be subject to certain state and local
taxes on our income and to federal income and excise taxes on our undistributed
taxable income (i.e., taxable income not distributed in the amounts and in the
time frames prescribed by the Internal Revenue Code and applicable regulations
thereunder).

It is our intention to pay to our stockholders within the time periods
prescribed by the Internal Revenue Code no less than 90% and, if possible, 100%
of our annual taxable income, including taxable gains from the sale of real
estate and recognized gains on the sale of securities. It will continue to be
our policy to make sufficient cash distributions to stockholders in order for us
to maintain our REIT status under the Internal Revenue Code.
Item 3. - Quantitative and Qualitative Disclosures About Market Risk
----------------------------------------------------------

All of our long-term mortgage debt bears interest at fixed rates and
accordingly, the effect of changes in interest rates would not impact the amount
of interest expense that we incur under these mortgages. Our credit line is a
variable rate facility which is sensitive to interest rates. However, for the
six and three months ended June 30, 2005, due to a low average balance
outstanding on the credit line, we do not believe that the effect of changes in
interest rates would materially impact the amount of interest expense incurred.

Item 4. - Controls and Procedures
-----------------------

As required under Rules 13a-15 (e) and 15d-15 (e) under the Securities Exchange
Act of 1934, as amended, we carried out an evaluation under the supervision and
with the participation of our management, including our Chief Executive Officer
and Chief Financial Officer, of the effectiveness of the design and operation of
our disclosure controls and procedures (as defined in Rule 13a-15(e) under the
Securities Exchange Act of 1934). Based upon that evaluation, the Chief
Executive Officer and Chief Financial Officer concluded that our disclosure
controls and procedures as of June 30, 2005 are effective.

There were no changes in our internal control over financial reporting (as
defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) during the
first six months of the fiscal year ending December 31, 2005 that materially
affected, or are reasonably likely to materially affect, our internal control
over financial reporting.
PART II - OTHER INFORMATION

Item 4. - Submission of Matters to a Vote of Security Holders
---------------------------------------------------

The Annual Meeting of Stockholders of the registrant was held on June 14, 2005.

The following persons were elected Directors at the Annual Meeting:

NAME VOTES FOR VOTES WITHHELD
---- --------- --------------
Charles Biederman 9,356,445 172,693

Patrick J. Callan, Jr. 9,404,948 124,190

Jeffrey Fishman (1) 9,326,214 202,924

Marshall Rose 9,336,544 192,594


Charles Biederman, Patrick J. Callan, Jr., Jeffrey Fishman and Marshall Rose
were elected to serve until the 2008 Annual Meeting.

The term of office of the following Directors continued after the meeting:

NAME TERM OF OFFICE
---- --------------

James J. Burns Until the 2006 Annual Meeting.

Joseph DeLuca Until the 2006 Annual Meeting.

Fredric H. Gould Until the 2006 Annual Meeting.

Joseph A. Amato Until the 2007 Annual Meeting.

Jeffrey A. Gould Until the 2007 Annual Meeting.

Matthew J. Gould Until the 2007 Annual Meeting.

J. Robert Lovejoy Until the 2007 Annual Meeting.

(1)Mr. Fishman's resignation from his position as President, Chief Executive
Officer and a Director of the Company was effective as of July 21, 2005.


The stockholders also voted upon a proposal to approve an Amendment to the
registrant's Restated Articles of Incorporation to increase the aggregate number
of shares of authorized capital stock by authorizing the issuance of 12,500,000
shares of preferred stock, par value $1.00 per share. There were 4,990,634 votes
cast in favor of the proposal, 2,099,233 votes were cast against the proposal,
2,418,754 votes were broker non-votes and 20,517 votes abstained with respect to
the proposal.

The stockholders also voted upon a proposal to approve an Amendment to the
registrant's Restated Articles of Incorporation to prohibit (a) any existing
stockholder who beneficially owns a total amount or value in excess of 9.9% of
registrant's stock from beneficially owning in excess of a total amount or value
of registrant's stock that may cause the registrant to violate certain
provisions of the Internal Revenue Code of 1986, as amended, relating to real
estate investment trusts and (b) any other person from beneficially owning a
total amount or value of 9.9% or more of any class or series of common stock and
preferred stock of the registrant. There were 8,206,710 votes cast in favor of
the proposal, 319,705 votes were cast against the proposal and 1,002,722 votes
abstained with respect to the proposal.

The stockholders also voted on the ratification of the appointment of Ernst &
Young, LLP as the registrant's independent registered public accounting firm for
2005. 9,426,662 votes were cast in favor of the selection of Ernst & Young, LLP
as the independent registered public accounting firm for the year ended December
31, 2005, 92,087 votes were cast against the proposal and 10,389 votes abstained
with respect to the proposal.
Item 6. - Exhibits
--------

Exhibit 3.1 Articles of Amendment to Restated Articles of
Incorporation filed with the State Department of
Assessments and Taxation of Maryland on June 17, 2005.
(Filed with this Form 10-Q.)

Exhibit 3.2 Articles of Amendment to Restated Articles of Incorpora-
tion filed with the State Department of Assessments and
Taxation of Maryland on June 21, 2005. (Filed with this
Form 10-Q.)

Exhibit 31.1 Certification of President and Chief Executive Officer
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002. (Filed with this Form 10-Q.)

Exhibit 31.2 Certification of Senior Vice President and Chief
Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002. (Filed with this Form 10-Q.)


Exhibit 32.1 Certification of President and Chief Executive Officer
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002. (Filed with this Form 10-Q.)


Exhibit 32.2 Certification of Senior Vice President and Chief
Financial Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002. (Filed with this Form 10-Q.)
ONE LIBERTY PROPERTIES, INC.


SIGNATURES



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 thereunto duly authorized.



One Liberty Properties, Inc.
----------------------------
(Registrant)






August 9, 2005 /s/ Fredric H. Gould
- -------------- --------------------
Date Fredric H. Gould
President and
Chief Executive Officer
(authorized officer)




August 9, 2005 /s/ David W. Kalish
- -------------- -------------------
Date David W. Kalish
Senior Vice President and
Chief Financial Officer
(principal financial officer)
EXHIBIT 3.1

ARTICLES OF AMENDMENT
OF
ONE LIBERTY PROPERTIES, INC.

One Liberty Properties, Inc., a Maryland corporation (the "Corporation"),
hereby certifies to the State Department of Assessments and Taxation of Maryland
that:

(a) the Articles of Amendment and Restatement of the Corporation (the
"Charter") is hereby amended as follows:

(i) The Charter provides no limitation on the amount or value of the
Corporation's capital stock that may be owned by a person. The amendment shall
prohibit (a) any existing stockholder who beneficially owns a total amount or
value in excess of 9.9% of our stock from beneficially owning in excess of a
total amount or value of our stock that may cause the Corporation to violate
certain provisions of the Internal Revenue Code of 1986, as amended, relating to
real estate investment trusts and (b) any other person from beneficially owning
a total amount or value of 9.9% or more of any class or series of common stock
and preferred stock of the Corporation. To effect this amendment, the following
two amendments are hereby made to the Charter:

(A) Article IV (2) of the Charter is hereby deleted in its entirety and the
following substituted in lieu thereof:

"(2) Subject to Article X, each share of Common Stock shall entitle the
owner thereof to vote at the rate of one (1) vote for each share held."

(B) The Charter is hereby amended by adding the following immediately after
ARTICLE IX contained therein:


"ARTICLE X

OWNERSHIP LIMITATIONS

(1) DEFINITIONS. For the purposes of this Article X, the following terms
shall have the following meanings:
"Beneficial Ownership" shall mean ownership of Shares by a Person who (i)
would be treated as an owner of such Shares under section 542(a) (2) of the Code
either directly or constructively through the application of Section 544 of the
Code, as modified by Section 856(h)(1)(B) of the Code or (ii) would be treated
as an owner of such Shares under Section 318(a) of the Code, as modified by
Section 856(d)(5) of the Code. The terms "Beneficial Owner," "Beneficially
Owns," "Beneficially Own" and "Beneficially Owned" shall have the correlative
meanings.

"Charitable Beneficiary" shall mean an organization or organizations
described in Sections 170(b)(1)(A) and 170(c) of the Code and identified by the
Board of Directors as the beneficiary or beneficiaries of the Excess Share
Trust.

"Code" shall mean the Internal Revenue Code of 1986, as amended.

"Excess Shares" shall mean Shares resulting from an event described in
Article X(3).

"Excess Share Trust" shall mean the trust created pursuant to Article X(3)
and (14).

"Excess Share Trustee" shall mean a person who shall be unaffiliated with
the Corporation, any Purported Beneficial Transferee and any Purported Record
Transferee, identified by the Board of Directors as the trustee of the Excess
Share Trust.

"Existing Holder" shall mean any Person who Beneficially Owns a total
amount or value in excess of 9.9% of our Shares on June 14, 2005.

"Existing Holder Amount" shall mean an amount equal to an amount which
would not result (i) in five Persons Beneficially Owning more than 49% of the
Shares, (ii) the Shares being beneficially owned (as provided in Section 856(a)
of the Code) by less than 100 Persons (determined without reference to any rules
of attribution), and (iii) in the Corporation being "closely held" within the
meaning of Section 856(h) of the Code.

"Existing Holder Limit" shall mean, with respect to each Existing Holder, a
total amount or value of Shares such Person may Beneficially Own, which amount
shall equal the lesser of (i) an amount determined by the Board of Directors
from time to time with respect to such Person and (ii) the Existing Holder
Amount.

"Fair Market Value" shall mean the last reported sales price reported on
the New York Stock Exchange for Shares on the trading day immediately preceding
the relevant date, or if not then traded on the New York Stock Exchange, the
last reported sales price for Shares on the trading day immediately preceding
the relevant date as reported on any exchange or quotation system over or
through which such Shares may be traded, or if not then traded over or through
any exchange or quotation system, then the market price of such Shares on the
relevant date as determined in good faith by the Board of Directors.

"Ownership Limit" shall mean, with respect to (i) an Existing Holder, the
Existing Holder Limit, and (ii) with respect to all other Persons, 9.9% or more,
in total number of Shares or value, of the outstanding shares of any class or
series of Common Stock and Preferred Stock of the Corporation. The number and
value of the outstanding Shares of any class or series of Common Stock and
Preferred Stock of the Corporation shall be determined by the Board of Directors
in good faith, which determination shall be conclusive for all purposes hereof.

"Person" shall mean an individual, corporation, partnership, estate,
corporation (including a corporation qualified under Section 401(a) or
501(c)(17) of the Code), portion of a corporation permanently set aside for or
to be used exclusively for the purposes described in Section 642(c) of the Code,
association, private foundation within the meaning of Section 509(a) of the
Code, joint stock company or other entity and also includes a group as that term
is used for purposes of Section 13(d)(3) of the Securities Exchange Act of 1934,
as amended.

"Purported Beneficial Transferee" shall mean, with respect to any purported
Transfer which results in Excess Shares, as defined below in Article X(3), the
Person who would have been the beneficial holder of the Shares, if such Transfer
had been valid under Article X(2).

"Purported Record Transferee" shall mean, with respect to any purported
Transfer which results in Excess Shares, as defined below in Article X(3), the
Person who would have been the record holder of the Shares, if such Transfer had
been valid under Article X(2).

"REIT" shall mean a real estate investment trust under Section 856 of the
Code.

"REIT Provisions of the Code" means Sections 856 through 860 of the Code
and any successor or other provisions of the Code relating to real estate
investment trusts (including provisions as to the attribution of ownership of
beneficial interests therein) and the regulations promulgated thereunder.

"Restriction Termination Date" shall mean the first day on which the Board
of Directors determines that it is no longer in the best interests of the
Corporation to attempt to, or continue to, qualify as a REIT.

"Shares" shall mean the shares of the Corporation as may be authorized and
issued from time to time pursuant to Article IV.

"Transfer" shall mean any sale, transfer, gift, assignment, devise or other
disposition of Shares (including (a) the granting of any option or entering into
any agreement for the sale, transfer or other disposition of Shares, (b) the
sale, transfer, assignment or other disposition of any securities or rights
convertible into or exchangeable for Shares and (c) any transfer or other
disposition of any interest in Shares as a result of a change in the marital
status of the holder thereof), whether voluntary or involuntary, whether of
record, constructively or beneficially and whether by operation of law or
otherwise. The terms "Transfers" and "Transferred" shall have the correlative
meanings.

(2) OWNERSHIP LIMITATION.

(A) Except as provided in Article X(11) and (19), and subject to clause (B)
below, until the Restriction Termination Date:

(i) no Person shall Beneficially Own Shares in excess of the Ownership
Limit with respect to such Person;

(ii) any Transfer that, if effective, would result in any Person
Beneficially Owning Shares in excess of the Ownership Limit with respect to such
Person shall be void ab initio as to the Transfer of such Shares which would be
otherwise Beneficially Owned by such Person in excess of the Ownership Limit;
and the intended transferee shall acquire no rights in such Shares;

(iii) any Transfer that, if effective, would result in the Shares being
beneficially owned (as provided in Section 856(a) of the Code) by less than 100
Persons (determined without reference to any rules of attribution) shall be void
ab initio as to the Transfer of such Shares which would be otherwise
beneficially owned (as provided in Section 856(a) of the Code) by the
transferee; and the intended transferee shall acquire no rights in such Shares.

(iv) any Transfer that, if effective, would result in the Corporation being
"closely held" within the meaning of Section 856(h) of the Code shall be void ab
initio as to the Transfer of the Shares which would cause the Corporation to be
"closely held" within the meaning of Section 856(h) of the Code; and the
intended transferee shall acquire no rights in such Shares.

(B) Nothing contained in this Article X shall preclude the settlement of
any transaction entered into through the facilities of the New York Stock
Exchange. The fact that the settlement of any transaction occurs or takes place
shall not negate the effect of any other provision of this Article X and any
transferee in such a transaction shall be subject to all of the provisions and
limitations set forth in this Article X.

(3) EXCESS SHARES.

(A) In the event that, notwithstanding the other provisions contained in
this Article X, at any time until the Restriction Termination Date, there is a
purported Transfer such that any Person would Beneficially Own Shares in excess
of such Person's Ownership Limit, then, except as otherwise provided in Article
X(11), Shares directly owned by such Person in excess of such Person's Ownership
Limit shall be automatically designated as Excess Shares (without
reclassification) until such Person does not own Shares in excess of such
Person's Ownership Limit. The designation of such Shares as Excess Shares shall
be effective as of the close of business on the business day prior to the date
of the purported Transfer. If, after designation of such Shares owned directly
by a Person as Excess Shares, such Person still owns Shares in excess of such
Person's Ownership Limit, Shares Beneficially Owned by such Person
constructively in excess of such Person's Ownership Limit shall be designated as
Excess Shares until such Person does not own Shares in excess of such Person's
Ownership Limit. Where such Person owns Shares constructively through one or
more Persons and the Shares held by such other Persons must be designated as
Excess Shares, the designation of Shares as Excess Shares held by such other
Persons shall be pro rata.

(B) If, notwithstanding the other provisions contained in this Article X,
at any time until the Restriction Termination Date, there is a purported
Transfer of Shares or any sale, transfer, gift, assignment, devise or other
disposition of shares or other interests of a direct or indirect stockholder of
the Corporation which, if effective, would cause the Corporation to become
"closely held" within the meaning of Section 856(h) of the Code, then any Shares
being Transferred which would cause the Corporation to be "closely held" within
the meaning of Section 856(h) of the Code (rounded up to the nearest whole
Share) shall be automatically designated as Excess Shares and be treated as
provided in this Article X. Such designation and treatment shall be effective as
of the close of business on the business day prior to the date of the purported
Transfer. If, after the designation of any such Shares as Excess Shares, the
Corporation is still "closely held" within the meaning of Section 856(h) of the
Code, an amount of Shares owned directly by any Person whose Beneficial
Ownership of Shares in the Corporation increased as a result of the sale,
transfer, gift, assignment, devise or other disposition of shares or other
interests of a direct or indirect stockholder of the Corporation and is one of
the five Persons who caused the Corporation to be "closely held" within the
meaning of Section 856(h) of the Code, shall be automatically designated as
Excess Shares until the Corporation is not "closely held" within the meaning of
Section 856(h) of the Code. Where several similarly situated Persons exist, the
designation of Shares as Excess Shares shall be pro rata. If, after applying the
foregoing provisions the Corporation is still "closely held" within the meaning
of Section 856(h) of the Code, any Shares constructively owned by such Persons
shall be designated as Excess Shares, on a pro rata basis among similarly
situated Persons, until the Corporation is not "closely held" within the meaning
of Section 856(h) of the Code.

(C) If, at any time until the Restriction Termination Date, an event other
than a purported Transfer (an "Event") occurs which would cause any Person to
Beneficially Own Shares in excess of such Person's Ownership Limit, then, except
as otherwise provided in Article X(11), Shares Beneficially Owned by such Person
in excess of such Person's Ownership Limit shall be automatically designated as
Excess Shares to the extent necessary to eliminate such excess ownership. The
designation of Shares as Excess Shares shall be effective as of the close of
business on the business day prior to the date of the Event. In determining
which Shares are designated as Excess Shares, Shares Beneficially Owned by any
Person who caused the Event to occur shall be designated as Excess Shares before
any Shares not so held are designated. Where several similarly situated Persons
exist, the designation of Shares as Excess Shares shall be pro rata. If any
Person is required to designate Shares as Excess Shares pursuant to this
subsection (C), such Person shall first designate Shares directly held by such
Person before designating Shares Beneficially Owned constructively. Where such
Person owns Shares constructively through one or more Persons and the Shares
held by such other Persons must be designated as Excess Shares, the designation
of Shares by such other Persons shall be pro rata.

(4) PREVENTION OF TRANSFER. If the Board of Directors or its designee shall
at any time determine in good faith that a Transfer has taken place in violation
of Article X(2) or that a Person intends to acquire or has attempted to acquire
Beneficial Ownership (determined with or without reference to any rules of
attribution) of any Shares in violation of Article X(2), the Board of Directors
or its designee shall take such action as it deems advisable to refuse to give
effect to or to prevent such Transfer, including, but not limited to, refusing
to give effect to such Transfer on the books of the Corporation or instituting
proceedings to enjoin such Transfer; provided, however, that any Transfers or
attempted Transfers in violation of Article X(2) shall automatically result in
the designation and treatment described in Article X(3), irrespective of any
action (or non-action) by the Board of Directors.

(5) NOTICE TO CORPORATION. Any Person who acquires or attempts to acquire
Shares in violation of Article X(2), or any Person who is a transferee such that
Excess Shares result under Article X(3), shall immediately give written notice
or, in the event of a proposed or attempted Transfer, give at least 15 days
prior written notice to the Corporation of such event. Such person shall also
provide to the Corporation such other information as the Corporation may request
in order to determine the effect, if any, of such Transfer or attempted Transfer
on the Corporation's status as a REIT and shall execute and deliver such
instruments and provide such further cooperation and assistance as the Board of
Directors deems advisable to preserve the status of the Corporation as a REIT.

(6) INFORMATION FOR CORPORATION. Until the Restriction Termination Date:

(A) every Beneficial Owner of more than 1% (or such other lower percentages
as required pursuant to regulations under the Code) of the number or value of
any class or series of Common Stock or Preferred Stock of the Corporation shall,
within 30 days after January 1 of each year, give written notice to the
Corporation stating the name and address of such Beneficial Owner, the number of
Shares of such class or series of Common Stock or Preferred Stock Beneficially
Owned, and a description of how such Shares are held. Each such Beneficial Owner
shall provide to the Corporation such additional information as the Corporation
may reasonably request in order to determine the effect, if any, of such
Beneficial Ownership on the Corporation's status as a REIT and to ensure
compliance with such Person's Ownership Limit.

(B) each Person who is a Beneficial Owner of Shares and each Person
(including the stockholder of record) who is holding Shares for a Beneficial
Owner shall provide to the Corporation in writing such information with respect
to direct, indirect and constructive ownership of Shares as the Board of
Directors deems reasonably necessary to comply with the provisions of the Code
applicable to a REIT, to determine the Corporation's status as a REIT, to comply
with the requirements of any taxing authority or governmental agency or to
determine any such compliance.

(7) OTHER ACTION BY BOARD. Subject to Article X(2), nothing contained in
this Article X shall limit the authority of the Board of Directors to take such
other action as it deems necessary or advisable to protect the Corporation and
the interests of its stockholders by preservation of the Corporation's status as
a REIT; provided, however, that no provision of this subsection 7 shall preclude
the settlement of any transaction entered into through the facilities of the New
York Stock Exchange.

(8) AMBIGUITIES. In the case of an ambiguity in the application of any of
the provisions of this Article X, including any definition contained in Article
X(1), the Board of Directors shall have the power to determine the application
of the provisions of this Article X with respect to any situation based on the
facts known to it. In the event this Article X requires or permits an action by
the Board of Directors and the Restated Articles of Incorporation of the
Corporation, as amended, fails to provide specific guidance with respect to such
action, the Board of Directors shall have the power to determine the action to
be taken so long as such action is not contrary to the provisions of Article X.

(9) INCREASE OR DECREASE IN OWNERSHIP LIMIT. Subject to the limitations
provided in Article X(10), the Board of Directors may from time to time increase
or decrease such Person's Ownership Limit; provided, however, that any decrease
may only be made prospectively as to subsequent holders (other than a decrease
as a result of a retroactive change in existing law that would require a
decrease to retain REIT status, in which case such decrease shall be effective
immediately).

(10) LIMITATIONS ON CHANGES IN OWNERSHIP LIMITS.

(A) The Ownership Limit may not be increased if, after giving effect to
such increase, five or fewer individual Beneficial Owners of Shares could
Beneficially Own, in the aggregate, more than 49% in number or value of the
outstanding Shares.

(B) Prior to the modification of any Ownership Limit pursuant to Article
X(9), the Board of Directors may require such opinions of counsel, affidavits,
undertakings or agreements as it may deem necessary or advisable in order to
determine or ensure the Corporation's status as a REIT.

(11) WAIVERS BY THE BOARD. The Board of Directors with a ruling from the
Internal Revenue Service, an opinion of counsel to the effect that such
exemption will not result in the Corporation being "closely held" within the
meaning of Section 856(h) of the Code, or such other evidence as the Board of
Directors deems necessary in its sole discretion may exempt, on such conditions
and terms as the Board of Directors deems necessary in its sole discretion, a
Person from such Person's Ownership Limit if the Board of Directors obtains such
representations and undertakings from such Person as the Board of Directors may
deem appropriate and such Person agrees that any violation of the terms of such
exemption or attempted violation of the same will result in, to the extent
necessary, the designation of Shares held by such Person as Excess Shares in
accordance with Article X(3).

(12) LEGEND. Each certificate for Shares:

(a) shall state that the Corporation will furnish a full statement about
certain restrictions on transferability to a stockholder on request and without
charge; or

(B) shall bear substantially the following legend:

"The securities represented by this certificate are subject to restrictions
on ownership and transfer for the purpose of the Corporation's maintenance of
its status as a real estate investment trust under the Internal Revenue Code of
1986, as amended. Except as otherwise provided pursuant to the Restated Articles
of Incorporation of the Corporation, as amended, no Person may Beneficially Own
Shares in excess of the Ownership Limit (as defined in the Restated Articles of
Incorporation, as amended) or such greater percentage as may be determined by
the Board of Directors of the Corporation, of the number or value of the
outstanding Shares of any class or series of the Common Stock or Preferred Stock
of the Corporation. Any Person who attempts or proposes to Beneficially Own
Shares in excess of the above limitations must notify the Corporation in writing
at least 15 days prior to such proposed or attempted Transfer. All capitalized
terms in this legend have the meanings defined in the Restated Articles of
Incorporation of the Corporation, as amended, a copy of which, including the
restrictions on transfer, will be furnished to each stockholder on request and
without charge. If the restrictions on transfer are violated, the securities
represented hereby which are in excess of the above limitations will be
designated and treated as Excess Shares which will be held in trust by the
Excess Share Trustee for the benefit of the Charitable Beneficiary."

(13) SEVERABILITY. If any provision of this Article X or any application of
any such provision is determined to be void, invalid or unenforceable by any
court having jurisdiction over the issue, the validity and enforceability of the
remaining provisions shall be affected only to the extent necessary to comply
with the determination of such court.

(14) TRANSFER OF EXCESS SHARES. Upon any purported Transfer that results in
Excess Shares pursuant to Article X(3), such Excess Shares shall be deemed to
have been transferred on the day prior to the date of the purported Transfer
that results in such Excess Shares to the Excess Share Trustee, as trustee of a
special trust for the exclusive benefit of the Charitable Beneficiary. The
Corporation shall name a Charitable Beneficiary, if one does not already exist,
within five days of the discovery of any designation of any Excess Shares;
however, the failure to so name a Charitable Beneficiary shall not affect the
designation of Shares as Excess Shares or the transfer thereof to the Excess
Share Trustee. Excess Shares so held in trust shall be issued and outstanding
Shares of the Corporation. The Purported Record Transferee or Purported Record
Holder shall have no rights in such Excess Shares except as provided in Article
X(17).

(15) DISTRIBUTIONS ON EXCESS SHARES. Any dividends (whether taxable as a
dividend, return of capital or otherwise) on Excess Shares shall be paid to the
Excess Share Trust for the benefit of the Charitable Beneficiary. Upon
liquidation, dissolution or winding up, the Purported Record Transferee shall
receive, for each Excess Share, the lesser of (A) the amount per share of any
distribution made upon liquidation, dissolution or winding up or (B) the price
paid by the Purported Record Transferee for the Excess Shares, or if the
Purported Record Transferee did not give value for the Excess Shares, the Fair
Market Value of the Excess Shares on the day of the event causing the Excess
Shares to be held in trust. Any such dividend paid or distribution paid to the
Purported Record Transferee in excess of the amount provided in the preceding
sentence prior to the discovery by the Corporation that the Shares with respect
to which the dividend or distribution was made had been designated as Excess
Shares shall be repaid, upon demand, to the Excess Share Trust for the benefit
of the Charitable Beneficiary.

(16) VOTING OF EXCESS SHARES. The Excess Share Trustee shall be entitled to
vote the Excess Shares on behalf of the Charitable Beneficiary on any matter.
Subject to Maryland law, any vote cast by a Purported Record Transferee with
respect to the Excess Shares prior to the discovery by the Corporation that the
Excess Shares were held in trust will be rescinded ab initio; provided, however,
that if the Corporation has already taken irreversible action with respect to a
merger, reorganization, sale of all or substantially all the assets, dissolution
of the Corporation or other action by the Corporation, then the vote cast by the
Purported Record Transferee shall not be rescinded. The owner of the Excess
Shares will be deemed to have given an irrevocable proxy to the Excess Share
Trustee to vote the Excess Shares for the benefit of the Charitable Beneficiary.

Notwithstanding the provisions of this Article X, until the Corporation has
received notification that Excess Shares have been transferred into an Excess
Share Trust, the Corporation shall be entitled to rely on its share transfer and
other stockholder records for purposes of preparing lists of stockholders
entitled to vote at meetings, determining the validity and authority of proxies
and otherwise conducting votes of stockholders.

(17) NON-TRANSFERABILITY OF EXCESS SHARES. Excess Shares shall be
transferable only as provided in this Section 17. The Excess Share Trustee may,
in the event that the Corporation waives its purchase rights under Section 18,
transfer the Shares held in the Excess Share Trust to a Person or Persons whose
ownership of such Shares will not violate such Person's Ownership Limit. If such
a transfer is made to such a Person or Persons, the interest of the Charitable
Beneficiary shall terminate and proceeds of the sale shall be payable to the
Purported Record Transferee and to the Charitable Beneficiary. The Purported
Record Transferee shall receive the lesser of (A) the price paid by the
Purported Record Transferee for the Shares or, if the Purported Record
Transferee did not give value for the Shares, the Fair Market Value of the
Shares on the day of the event causing the Shares to be held in trust, or (B)
the price received by the Excess Share Trust from the sale or other disposition
of the Shares. Any proceeds in excess of the amount payable to the Purported
Record Transferee will be paid to the Charitable Beneficiary. The Excess Share
Trustee shall be under no obligation to obtain the highest possible price for
the Excess Shares. Prior to any transfer of any Excess Shares by the Excess
Share Trustee, the Corporation must have waived in writing its purchase rights
under Section 18. It is expressly understood that the Purported Record
Transferee may enforce the provisions of this Section against the Charitable
Beneficiary.

If any of the foregoing restrictions on transfer of Excess Shares is
determined to be void, invalid or unenforceable by any court of competent
jurisdiction, then the Purported Record Transferee may be deemed, at the option
of the Corporation, to have acted as an agent of the Corporation in acquiring
such Excess Shares in Corporation and to hold such Excess Shares on behalf of
the Corporation.

(18) CALL BY CORPORATION ON EXCESS SHARES. Excess Shares shall be deemed to
have been offered for sale to the Corporation, or its designee, at a price per
Share equal to the lesser of (A) the price per Share in the transaction that
created such Excess Shares (or, in the case of a devise, gift or other
transaction in which no value was given for such Excess Shares, the Fair Market
Value at the time of such devise, gift or other transaction) and (B) the Fair
Market Value of the Excess Shares on the date the Corporation, or its designee,
accepts such offer (the "Redemption Price"). The Corporation shall have the
right to accept such offer for a period of ninety days after the later of (x)
the date of the purported Transfer which resulted in such Excess Shares and (y)
the date the Board of Directors determines in good faith that a Transfer
resulting in Excess Shares has occurred, if the Corporation does not receive a
notice of such Transfer pursuant to Article X(5) but in no event later than a
permitted Transfer pursuant to and in compliance with the terms of Article
X(17). Unless the Board of Directors determines that it is in the interests of
the Corporation to make earlier payments of all of the amount determined as the
Redemption Price per Share in accordance with the preceding sentence, the
Redemption Price may be payable at the option of the Board of Directors at any
time up to but not later than the five years after the date the Corporation
accepts the offer to purchase the Excess Shares. In no event shall the
Corporation have an obligation to pay interest to the Purported Record
Transferee.

(19) UNDERWRITTEN OFFERINGS. The Ownership Limit shall not apply to the
acquisition of Shares or rights, options or warrants for, or securities
convertible into, Shares by an underwriter in a public offering; provided that
the underwriter makes a timely distribution of such Shares or rights, options or
warrants for, or securities convertible into, Shares.

(20) ENFORCEMENT. The Corporation is authorized specifically to seek
equitable relief, including injunctive relief, to enforce the provisions of this
Article X.

(21) NON-WAIVER No delay or failure on the part of the Corporation or the
Board of Directors in exercising any right hereunder shall operate as a waiver
of any right of the Corporation or the Board of Directors, as the case may be,
except to the extent specifically waived in writing."

(b) These amendments of the Charter have been approved by Corporation's
directors and stockholders.

We the undersigned President and Secretary of the Corporation swear under
penalties of perjury that the foregoing is a corporate act.


/s/ Mark Lundy /s/ Jeffrey Fishman

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

Mark Lundy, Secretary Jeffrey Fishman, President


Return Address of Filing Party:

One Liberty Properties, Inc.

60 Cuttermill Road, Suite 303

Great Neck, New York 11021

Attn: Secretary
EXHIBIT 3.2

ARTICLES OF AMENDMENT
OF
ONE LIBERTY PROPERTIES, INC.

One Liberty Properties, Inc., a Maryland corporation (the "Corporation"),
hereby certifies to the State Department of Assessments and Taxation of Maryland
that:

(a) the Articles of Amendment and Restatement of the Corporation (the
"Charter") is hereby amended as follows:

(i) The Charter provides that the Corporation is authorized to issue
25,000,000 shares of capital stock, all shares of which are common stock, with a
par value of One Dollar ($1.00) per share. The amendment provides that the
Corporation may issue 37,500,000 shares of capital stock, (a) twenty-five
million (25,000,000) shares of which shall be designated common stock, One
Dollar ($1.00) par value per share, and (b) twelve million five hundred thousand
(12,500,000) shares of which shall be designated preferred stock, One Dollar
($1.00) par value per share. To effect this amendment, Article IV(1) of the
Charter is hereby deleted in its entirety and the following substituted in lieu
thereof:

(1) The total number of shares of capital stock which the Corporation shall
have authority to issue is thirty seven million five hundred thousand
(37,500,000) shares, (a) twenty-five million (25,000,000) shares of which shall
be designated common stock, One Dollar ($1.00) par value per share (the "Common
Stock"), and (b) twelve million five hundred thousand (12,500,000) shares of
which shall be designated preferred stock, One Dollar ($1.00) par value (the
"Preferred Stock," and together with the Common Stock, the "Shares")."

(ii) To address the powers, rights, obligations and privileges of the
Preferred Stock, Article IV of the Charter is hereby amended by adding a new
subsection 5 immediately after subsection 4 contained therein which shall read
as follows:

"(5) Subject to Article X, the Board of Directors is hereby expressly
granted authority to authorize from time to time, in accordance with applicable
law, the issue of one or more series of Preferred Stock and with respect to any
such series, to fix by resolution or resolutions the numbers, powers,
designations, preferences and relative, participating, optional or other special
rights of such series and the qualifications, limitations or restrictions
thereof, including but without limiting the generality of the foregoing, the
following:

(a) entitling the holders thereof to cumulative, non-cumulative or
partially cumulative dividends, or to no dividends;

(b) entitling the holders thereof to receive dividends payable on a parity
with, junior to, or in preference to, the dividends payable on any other class
or series of capital stock of the Corporation;

(c) entitling the holders thereof to rights upon the voluntary or
involuntary liquidation, dissolution or winding up of, or upon any other
distribution of the assets of, the Corporation, on a parity with, junior to or
in preference to, the rights of any other class or series of capital stock of
the Corporation;
(d) providing for the conversion, at the option of the holder or of the
Corporation or both, of the shares of Preferred Stock into shares of any other
class or classes of capital stock of the Corporation or of any series of the
same or any other class or classes or into property of the Corporation or into
the securities or properties of any other corporation or person, including
provision for adjustment of the conversion rate in such events as the Board of
Directors shall determine, or providing for no conversion;

(e) providing for the redemption, in whole or in part, of the shares of
Preferred Stock at the option of the Corporation or the holder thereof, in cash,
bonds or other property, at such price or prices (which amount may vary under
different conditions and at different redemption dates), within such period or
periods, and under such conditions as the Board of Directors shall so provide,
including provisions for the creation of a sinking fund for the redemption
thereof, or providing for no redemption;

(f) lacking voting rights or having limited voting rights or enjoying
general, special or multiple voting rights;

(g) specifying the number of shares constituting that series and the
distinctive designation of that series and the stated value of that series;

(h) specifying the limitations and restrictions, if any, to be effective
while any shares of such series are outstanding upon (i) the payment of
dividends, (ii) the making of other distributions, (iii) the purchase, (iv) the
redemption or (v) an acquisition, by the Corporation of any other class or
classes of stock of the Corporation ranking junior to the shares of such series
either as to dividends or upon liquidation, dissolution or winding-up;

(i) specifying the conditions or restrictions, if any, upon the creation of
indebtedness of the Corporation or upon the issuance of any additional stock
(including additional shares of such series or of any other series or of any
other class) ranking on a parity with or prior to the shares of such series as
to dividends or distributions of assets upon liquidation, dissolution or
winding-up; and

(j) providing for any other power, preference and relative, participating,
optional or other rights or terms, and the qualifications, limitations or
restrictions thereof, as shall not be inconsistent with applicable law, this
Section IV(5) or any resolution of the Board of Directors pursuant hereto."

(b) These amendments of the Charter have been approved by Corporation's
directors and stockholders.

We the undersigned President and Secretary of the Corporation swear under
penalties of perjury that the foregoing is a corporate act.

/s/ Mark Lundy /s/ Jeffrey Fishman

- ----------------------- ----------------------------
Mark Lundy, Secretary Jeffrey Fishman, President


Return Address of Filing Party:

One Liberty Properties, Inc.

60 Cuttermill Road, Suite 303

Great Neck, New York 11021

Attn: Secretary
EXHIBIT 31.1
CERTIFICATION

I, Fredric H. Gould, President and Chief Executive Officer of One Liberty
Properties, Inc. certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the quarterly period
ended June 30, 2005 of One Liberty Properties, Inc.

2. Based on my knowledge, this report does not contain any untrue statement of
a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over
financial reporting (as defined in Exchange Act Rule 13a-15(f)) for the
registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to ensure
that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being
prepared;

b) Designed such internal control over financial reporting, or caused such
internal control over financial reporting to be designed under our
supervision, to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting
principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of
the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control
over financial reporting that occurred during the registrant's most recent
fiscal quarter (the registrant's fourth fiscal quarter in the case of an
annual report) that has materially affected, or is reasonably likely to
materially affect, the registrant's internal control over financial
reporting; and

5. The registrant's other certifying officer and I have disclosed, based on
our most recent evaluation of internal control over financial reporting, to
the registrant's auditors and the audit committee of the registrant's board
of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control
over financial reporting.


Date: August 9, 2005
/s/ Fredric H. Gould
--------------------
Fredric H. Gould
President and Chief Executive Officer
EXHIBIT 31.2
CERTIFICATION

I, David W. Kalish, Senior Vice President and Chief Financial Officer of One
Liberty Properties, Inc. certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the quarterly period
ended June 30, 2005 of One Liberty Properties, Inc.

2. Based on my knowledge, this report does not contain any untrue statement of
a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over
financial reporting (as defined in Exchange Act Rule 13a-15(f)) for the
registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to ensure
that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being
prepared;

b) Designed such internal control over financial reporting, or caused such
internal control over financial reporting to be designed under our
supervision, to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting
principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of
the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control
over financial reporting that occurred during the registrant's most recent
fiscal quarter (the registrant's fourth fiscal quarter in the case of an
annual report) that has materially affected, or is reasonably likely to
materially affect, the registrant's internal control over financial
reporting; and

5. The registrant's other certifying officer and I have disclosed, based on
our most recent evaluation of internal control over financial reporting, to
the registrant's auditors and the audit committee of the registrant's board
of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control
over financial reporting.

Date: August 9, 2005 /s/ David W. Kalish
-------------------
David W. Kalish
Senior Vice President
and Chief Financial Officer
EXHIBIT 32.1

CERTIFICATION OF PRESIDENT AND CHIEF EXECUTIVE OFFICER

PURSUANT TO 18 U.S.C. 1350
(SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002)

The undersigned, Fredric H. Gould, President and Chief Executive Officer of One
Liberty Properties, Inc., (the "Registrant"), does hereby certify, pursuant to
18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002, that based upon a review of the Quarterly Report on Form 10-Q for the
quarterly period ended June 30, 2005 of the Registrant, as filed with the
Securities and Exchange Commission on the date hereof (the "Report"):

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of
the Securities Exchange Act of 1934, as amended; and

(2) The information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the Registrant.

Date: August 9, 2005 /s/ Fredric H. Gould
--------------------
Fredric H. Gould
President and Chief Executive Officer
EXHIBIT 32.2

CERTIFICATION OF SENIOR VICE PRESIDENT AND CHIEF FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. 1350
(SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002)

The undersigned, David W. Kalish, Senior Vice President and Chief Financial
Officer of One Liberty Properties, Inc. (the "Registrant"), does hereby certify,
pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that based upon a review of the Quarterly Report on
Form 10-Q for the quarterly period ended June 30, 2005 of the Registrant, as
filed with the Securities and Exchange Commission on the date hereof (the
"Report"):

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of
the Securities Exchange Act of 1934, as amended; and

(2) The information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the Registrant.

Date: August 9, 2005 /s/ David W. Kalish
--------------------------
David W. Kalish
Senior Vice President
and Chief Financial Officer