UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C.  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      March 31, 2002
                                                ----------------------

                                       OR

          [ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(d)
               OF  THE  SECURITIES  EXCHANGE  ACT  OF  1934

               For  the  Transition  Period  From  ________to  ________


                       Commission File Number      1-7859

                              IRT PROPERTY COMPANY
                              --------------------
             (Exact name of registrant as specified in its charter)

           Georgia                                       58-1366611
--------------------------------            ------------------------------------
(State  or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation  or  organization)


200  Galleria  Parkway,  Suite  1400
          Atlanta,  Georgia                                        30339
----------------------------------------                 -----------------------
(Address of principal executive offices)                        (Zip Code)


                               (770)  955-4406
        ----------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                     N/A
        -----------------------------------------------------------------
          (Former  name,  former  address  and  former  fiscal  year,
                        if changed since last report)

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

          Class                            Outstanding  at  May 13,  2002
------------------------------             ------------------------------------
Common  Stock,  $1  Par  Value                      33,561,294 Shares


                                        1

                       SPECIAL CAUTIONARY NOTICE REGARDING
                           FORWARD LOOKING STATEMENTS

     This  Quarterly  Report  on  Form  10-Q  for  IRT  Property  Company  (the
"Company"),  including,  but  not  limited  to,  the  section  herein  entitled
"Management's  Discussion  and  Analysis  of  Financial Condition and Results of
Operations," may contain various "forward-looking statements" within the meaning
of  Section 27A of the Securities Act of 1933, as amended and Section 21E of the
Securities  Exchange  Act  of  1934, as amended, that are based on the Company's
beliefs  and  assumptions,  as  well  as  information currently available to the
Company.  Readers  can  identify  these  forward-looking  statements through the
Company's  use  of  words  such  as "may," "will," "intend," "project," "would,"
"could,"  "should,"  "expect,"  "anticipate,"  "assume,"  "believe," "estimate,"
"continue"  or other similar words. Forward-looking statements involve known and
unknown  risks,  uncertainties  and  other  factors,  which  may  be  beyond the
Company's  control.  The  Company's actual results may differ significantly from
those  expressed  or  implied  in  such forward-looking statements. Factors that
might  cause  these  differences  include,  but  are  not  limited  to:

-     changes  in  tax  laws  or  regulations, especially those relating to real
      estate  investment  trusts  and  real  estate  in  general;

-     the  number,  frequency  and  duration  of  vacancies  that  the  Company
      experiences;

-     the  Company's ability to solicit new tenants and to obtain lease renewals
      from  existing tenants  on  terms  that  are  favorable  to  the  Company;

-     tenant  bankruptcies  and  closings;

-     the  general  financial  condition of, or possible mergers or acquisitions
      involving,  the  Company's  tenants  and  competitors;

-     competition;

-     changes  in  interest  rates  and  national and local economic conditions;

-     possible  environmental  liabilities;

-     the  availability,  cost  and  terms  of  financing;

-     the  Company's  ability  to  identify,  acquire,  construct  or  develop
      additional  properties that result in  the returns anticipated or sought;
      and

-     the  Company's  ability  to  effectively integrate properties or portfolio
      acquisitions  or  other  mergers  or  acquisitions.

     Readers should not rely on the information contained in any forward-looking
statements  and  should  not  expect  the  Company  to  update  or  revise  any
forward-looking  statements.  With  respect  to such forward-looking statements,
the Company claims protection under the Private Securities Litigation Reform Act
of 1995.  The information in this Report, including the information contained in
forward-looking  statements,  is also qualified by the special cautionary notice
regarding forward-looking statements and the information in the section entitled
"Risk  Factors"  contained  in  the Company's Annual Report on Form 10-K for the
year  ended  December 31, 2001 and other filings that the Company makes with the
Securities  and Exchange Commission, which are incorporated herein by reference.
The documents that the Company files with the Securities and Exchange Commission
are  available  from  the  Company, and also may be examined at public reference
facilities  maintained  by  the  Securities  and  Exchange Commission or, to the
extent  filed via EDGAR, accessed through the Internet website of the Securities
and  Exchange  Commission  (http://www.sec.gov).

                                        2

ITEM  1.  FINANCIAL  STATEMENTS




                            IRT PROPERTY COMPANY AND SUBSIDIARIES

                                 CONSOLIDATED BALANCE SHEETS
                     (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

                                                                      March 31,   December 31,
                                                                        2002          2001
                                                                    ------------  ------------
                                                                            
                                                                     (Unaudited)
ASSETS
Real estate investments:
     Rental properties                                              $   666,835   $ 659,820
     Properties under development                                        27,506      22,599
                                                                    ------------  ----------
                                                                        694,341     682,419
     Accumulated depreciation                                          (113,251)   (109,344)
                                                                    ------------  ----------
          Net rental properties                                         581,090     573,075

     Net investment in direct financing leases                            2,140       2,174
     Mortgage loans, net                                                  1,217       1,160
                                                                    ------------  ----------
          Net real estate investments                                   584,447     576,409

Cash and cash equivalents                                                    14       2,457
Prepaid expenses and other assets                                        11,767      11,634
                                                                    ------------  ----------

          Total assets                                              $   596,228   $ 590,500
                                                                    ============  ==========

LIABILITIES & SHAREHOLDERS' EQUITY
Liabilities:
     Mortgage notes payable, net                                    $   133,582   $ 134,672
     7.3% convertible subordinated debentures, net                            -      23,275
     Senior notes, net                                                  149,771     124,760
     Indebtedness to banks                                               60,047      51,654
     Accrued interest                                                     3,990       4,598
     Accrued expenses and other liabilities                               8,762      10,652
                                                                    ------------  ----------

          Total liabilities                                             356,152     349,611

Commitments and contingencies (Note 7)

Minority interest payable                                                 7,705       7,755

Shareholders' equity:
     Preferred stock, $1 par value, authorized 10,000,000 shares;
          none issued                                                         -           -
     Common stock, $1 par value, 150,000,000 shares authorized;
          33,234,206 shares issued in 2001 and 2000, respectively        33,234      33,234
     Additional paid-in capital                                         272,286     272,172
     Deferred compensation/stock loans                                   (1,703)     (1,732)
     Treasury stock, at cost, 2,738,204 and 2,889,276 shares
          in 2001 and 2000, respectively                                (22,464)    (22,783)
     Cumulative distributions in excess of net earnings                 (48,982)    (47,757)
                                                                    ------------  ----------

          Total shareholders' equity                                    232,371     233,134
                                                                    ------------  ----------

          Total liabilities and shareholders' equity                $   596,228   $ 590,500
                                                                    ============  ==========


     The accompanying notes are an integral part of these consolidated balance
                                     sheets.

                                        3




                      IRT PROPERTY COMPANY AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF EARNINGS
               FOR THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001
                                   (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                             Three Months Ended
                                                                  March 31,
                                                             ------------------
                                                               2002      2001
                                                             --------  --------
                                                                 
REVENUES:
     Income from rental properties                           $22,334   $21,254
     Interest income                                              19       132
     Interest on direct financing leases                         122       190
     Gain on sale of outparcels                                    -       293
                                                             --------  --------

          Total revenues                                      22,475    21,869
                                                             --------  --------

EXPENSES:
     Operating expenses of rental properties                   5,484     5,326
     Interest expense                                          5,654     5,649
     Depreciation                                              3,907     3,723
     Amortization of debt costs                                  148       148
     General and administrative                                1,028       970
                                                             --------  --------

          Total expenses                                      16,221    15,816

Equity in (losses) earnings of unconsolidated affiliates           -        (4)
                                                             --------  --------

          Earnings before income taxes, minority interest,
          and extraordinary item                               6,254     6,049

Income tax provision                                              (9)        -

Minority interest of unitholders in operating partnership       (142)      (61)
                                                             --------  --------

          Earnings before extraordinary item                   6,103     5,988

EXTRAORDINARY ITEM:
     Loss on extinguishment of debt                             (156)        -
                                                             --------  --------

          Net earnings                                       $ 5,947   $ 5,988
                                                             ========  ========

PER SHARE: (Note 8)
     Earnings before extraordinary item - basic              $  0.20   $  0.20
     Extraordinary item - basic                                    -         -
                                                             --------  --------
     Net earnings - basic                                    $  0.20   $  0.20
                                                             ========  ========

     Earnings before extraordinary item - diluted            $  0.19   $  0.19
     Extraordinary item - diluted                                  -         -
                                                             --------  --------
     Net earnings - diluted                                  $  0.19   $  0.19
                                                             ========  ========

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
     Basic                                                    30,443    30,213
                                                             ========  ========
     Diluted                                                  31,415    31,064
                                                             ========  ========


  The accompanying notes are an integral part of these consolidated statements.

                                        4




                             IRT PROPERTY COMPANY AND SUBSIDIARIES

                             CONSOLIDATED STATEMENTS OF CASH FLOWS
                       FOR THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001
                                          (UNAUDITED)
                                         (IN THOUSANDS)
                                                                            Three Months Ended
                                                                                 March 31,
                                                                            -------------------
                                                                              2002       2001
                                                                            ---------  --------
                                                                                 
Cash flows from operating activities:
  Net earnings                                                              $  5,947   $ 5,988
  Adjustments to reconcile earnings to net cash from operating activities:
     Depreciation                                                              3,907     3,723
     Gain on sale of outparcels                                                    -      (293)
     Extraordinary loss on extinguishment of debt                                156         -
     Minority interest of unitholders in partnership                             (50)     (131)
     Straight line rent adjustment                                              (175)     (111)
     Amortization of deferred compensation                                        29        30
     Amortization of debt costs and discounts                                    149       159
     Amortization of capitalized leasing income                                   34        51
     Changes in assets and liabilities:
       Increase in accrued interest on debentures and senior notes              (655)     (853)
       (Increase) decrease in interest receivable, prepaid expenses
        and other assets                                                         (14)      829
       Decrease in accrued expenses and other liabilities                     (1,839)     (680)
                                                                            ---------  --------

Net cash flows from operating activities                                       7,489     8,712
                                                                            ---------  --------

Cash flows used in investing activities:
  Additions to operating properties, net                                      (2,214)     (925)
  Additions to development properties, net                                    (4,907)   (1,610)
  Proceeds from sale of outparcels, net                                            -       348
  Purchase of unconsolidated affiliate, net of assets acquired                     -       177
  Distribution from dissolution of unconsolidated affiliate                        -        21
  Funding of mortgage loans                                                      (59)     (114)
  Collections of mortgage loans, net                                               2         2
                                                                            ---------  --------

Net cash flows used in investing activities                                   (7,178)   (2,101)
                                                                            ---------  --------

Cash flows (used in) provided by financing activities:
  Cash dividends, net                                                         (7,172)   (7,120)
  Purchase of treasury stock                                                       -      (405)
  Exercise of stock options                                                      252        69
  Issuance of shares under stock purchase plan                                    11         -
  Principal amortization of mortgage notes payable                              (693)     (601)
  Repayment of mortgage notes payable                                         (5,198)        -
  Proceeds from 7.84% senior notes issuance                                   25,000         -
  Proceeds from 7.77% senior notes issuance                                        -    50,000
  Repayment of 7.3% convertible subordinated debentures                      (23,110)        -
  Increase in bank indebtedness                                                8,393     2,000
  Payment of deferred financing costs                                           (237)     (897)
                                                                            ---------  --------

Net cash flows (used in) provided by financing activities                     (2,754)   43,046
                                                                            ---------  --------

Net (decrease) increase in cash and cash equivalents                          (2,443)   49,657
Cash and cash equivalents at beginning of period                               2,457       831
                                                                            ---------  --------

Cash and cash equivalents at end of period                                  $     14   $50,488
                                                                            =========  ========

Supplemental disclosures of cash flow information:
  Total cash paid during period for interest                                $  6,450   $ 6,627
                                                                            =========  ========

Non-cash transaction:
     Assumption of mortgage in connection with acquisition                  $  4,800   $     -
                                                                            =========  ========


  The accompanying notes are an integral part of these consolidated statements.

                                        5

                      IRT PROPERTY COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             MARCH 31, 2002 AND 2001
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


1.  UNAUDITED  FINANCIAL  STATEMENTS

     These  consolidated  financial statements for interim periods are unaudited
and  should be read in conjunction with the Company's Annual Report on Form 10-K
for  the  year  ended December 31, 2001. The accompanying consolidated financial
statements  include  the  accounts  of IRT Property Company and its wholly-owned
subsidiaries, IRT Management Company ("IRTMC"), VW Mall, Inc., IRT Alabama, Inc.
("IRTAL")  and  IRT  Capital  Corporation II ("IRTCCII"), and its majority-owned
subsidiary, IRT Partners L.P. ("LP") (collectively, the "Company"). Intercompany
transactions  and  balances  have  been  eliminated in the consolidation. In the
opinion  of  management,  all  adjustments  (which include only normal recurring
adjustments)  necessary to a fair presentation of the financial statements as of
March  31,  2002  and 2001 have been recorded. The results of operations for the
interim periods presented are not necessarily indicative of the results that may
be  expected  for  future  interim  periods  or  for  the  full  year.

2.  RENTAL  PROPERTIES

     The  rental  property  acquired  in  2002  is  summarized  below.


                                     SHOPPING CENTER ACQUISITIONS

  Date                                    Square   Year Built/    % Leased      Total Initial
Acquired  Property Name      City, State  Footage  Renovated   at Acquisition       Cost        Cash Paid
--------  -----------------  -----------  -------  ----------  ---------------  --------------  ----------
                                                                           
 2/19/02  Parkwest Crossing  Durham, NC    85,602       1991             100%       $6,620      $    1,946


     In  connection  with  the  acquisition  of  Parkwest  Crossing, the Company
assumed  a  $4,800,  8.1%  mortgage.  See  note  4.

3.  ADVANCES  TO  AFFILIATES

     As of March 31, 2002, LP, IRTCCII, IRTAL and IRTMC guaranteed the Company's
indebtedness  under the Company's existing unsecured revolving term loan and its
other  senior  debt.  The  guarantees  are  joint  and  several  and  full  and
unconditional.



                                                                        GUARANTORS
                                                                 ----------------------------                 CONSOLIDATED
                                                  IRT PROPERTY     COMBINED          IRT        ELIMINATING   IRT PROPERTY
                                                     COMPANY     SUBSIDIARIES   PARTNERS, LP      ENTRIES        COMPANY
                                                  -------------  -------------  -------------  -------------  -------------
AS OF MARCH 31, 2002
                                                                                               
ASSETS
   Net rental properties                          $     399,285  $      30,393  $     151,412  $          -   $     581,090
   Investment in affiliates                             124,107              -              -      (124,107)              -
   Other assets                                          35,563         36,558         21,308       (78,291)         15,138
                                                  -------------  -------------  -------------  -------------  -------------

      Total assets                                      558,955         66,951        172,720      (202,398)        596,228
                                                  =============  =============  =============  =============  =============

LIABILITIES
   Mortgage notes payable                                87,436          4,072         42,074             -         133,582
   Senior Notes, net                                    149,771              -              -             -         149,771
   Indebtedness to banks                                 60,047              -              -             -          60,047
   Other liabilities                                     63,495         25,392          2,155       (70,585)         20,457
                                                  -------------  -------------  -------------  -------------  -------------

      Total liabilities                                 360,749         29,464         44,229       (70,585)        363,857
                                                  -------------  -------------  -------------  -------------  -------------

SHAREHOLDERS' EQUITY
      Total shareholders' equity                        198,206         37,487        128,491      (131,813)        232,371
                                                  -------------  -------------  -------------  -------------  -------------

      Total liabilities and shareholders' equity  $     558,955  $      66,951  $     172,720  $   (202,398)  $     596,228
                                                  =============  =============  =============  =============  =============


                                        6



                                                                        GUARANTORS
                                                                 ----------------------------                 CONSOLIDATED
                                                  IRT PROPERTY     COMBINED          IRT        ELIMINATING   IRT PROPERTY
                                                     COMPANY     SUBSIDIARIES   PARTNERS, LP      ENTRIES        COMPANY
                                                  -------------  -------------  -------------  -------------  -------------
AS OF DECEMBER 31, 2001
                                                                                               
ASSETS
   Net rental properties                          $     399,312  $      28,138  $     145,625  $          -   $     573,075
   Investment in affiliates                             122,168              -              -      (122,168)              -
   Other assets                                          35,677         33,488         21,248       (72,988)         17,425
                                                  -------------  -------------  -------------  -------------  -------------

      Total assets                                      557,157         61,626        166,873      (195,156)        590,500
                                                  =============  =============  =============  =============  =============

LIABILITIES
   Mortgage notes payable                                93,115          4,093         37,464             -         134,672
   Senior Notes, net                                    124,760              -              -             -         124,760
   Indebtedness to banks                                 51,654              -              -             -          51,654
   Other liabilities                                     84,928         24,431          2,154       (65,233)         46,280
                                                  -------------  -------------  -------------  -------------  -------------

      Total liabilities                                 354,457         28,524         39,618       (65,233)        357,366
                                                  -------------  -------------  -------------  -------------  -------------

SHAREHOLDERS' EQUITY
      Total shareholders' equity                        202,700         33,102        127,255      (129,923)        233,134
                                                  -------------  -------------  -------------  -------------  -------------

      Total liabilities and shareholders' equity  $     557,157  $      61,626  $     166,873  $   (195,156)  $     590,500
                                                  =============  =============  =============  =============  =============






                                                                           GUARANTORS
                                                                  ------------------------------                  CONSOLIDATED
                                                   IRT PROPERTY      COMBINED          IRT         ELIMINATING    IRT PROPERTY
                                                     COMPANY       SUBSIDIARIES    PARTNERS, LP      ENTRIES        COMPANY
                                                  --------------  --------------  --------------  -------------  --------------

FOR THE THREE MONTHS ENDED MARCH 31, 2002
                                                                                                  
REVENUES
   Income from rental properties                  $      15,516   $         427   $       6,391   $          -   $      22,334
   Interest Income                                          133             (80)             79           (113)             19
   Interest on direct financing leases                      122               -               -              -             122
   Other income                                              27           2,511               -         (2,538)              -
                                                  --------------  --------------  --------------  -------------  --------------

      Total revenues                                     15,798           2,858           6,470         (2,651)         22,475
                                                  --------------  --------------  --------------  -------------  --------------

EXPENSES
   Operating expenses of rental properties                3,662             110           1,712              -           5,484
   Interest expense                                       4,935              66             766           (113)          5,654
   Depreciation                                           2,805              66           1,036              -           3,907
   Amortization of debt costs                               143               1               4              -             148
   General and administrative                               696              60             272              -           1,028
                                                  --------------  --------------  --------------  -------------  --------------

      Total expenses                                     12,241             303           3,790           (113)         16,221
                                                  --------------  --------------  --------------  -------------  --------------

Equity in earnings (losses) of affiliates                 2,546               -               -         (2,546)              -
                                                  --------------  --------------  --------------  -------------  --------------

      Earnings before income taxes, minority
      interest, gain on sales of properties and
      extraordinary item                                  6,103           2,555           2,680         (5,084)          6,254

Income tax provision                                          -              (9)              -              -              (9)

Minority interest in operating  partnership                   -               -               -           (142)           (142)

Gain on sales of properties                                   -               -               -              -               -
                                                  --------------  --------------  --------------  -------------  --------------

      Earnings before extraordinary item                  6,103           2,546           2,680         (5,226)          6,103

Extraordinary item - loss on extinguishment
  of debt                                                  (156)              -               -              -            (156)
                                                  --------------  --------------  --------------  -------------  --------------

Net Earnings                                      $       5,947   $       2,546   $       2,680   $     (5,226)  $       5,947
                                                  ==============  ==============  ==============  =============  ==============

Net cash flows provided by (used in)
operating activities                              $       4,624   $       2,233   $       3,341   $     (2,709)  $       7,489
                                                  ==============  ==============  ==============  =============  ==============

Net cash flows (used in) provided by
investing activities                              $      (2,836)  $      (2,320)  $      (2,022)  $          -   $      (7,178)
                                                  ==============  ==============  ==============  =============  ==============

Net cash flows (used in) provided by
financing activities                              $      (4,320)  $          46   $      (1,189)  $      2,709   $      (2,754)
                                                  ==============  ==============  ==============  =============  ==============


                                        7



                                                                          GUARANTORS
                                                                ------------------------------                 CONSOLIDATED
                                                 IRT PROPERTY      COMBINED          IRT         ELIMINATING    IRT PROPERTY
                                                    COMPANY      SUBSIDIARIES    PARTNERS, LP      ENTRIES        COMPANY
                                                 -------------  --------------  --------------  -------------  --------------

FOR THE THREE MONTHS ENDED MARCH 31, 2001
                                                                                                
REVENUES
   Income from rental properties                 $      15,236  $         278   $       5,740   $          -   $      21,254
   Interest Income                                         132              -               -              -             132
   Interest on direct financing leases                     190              -               -              -             190
   Other income                                             29          2,569             293         (2,598)            293
                                                 -------------  --------------  --------------  -------------  --------------

      Total revenues                                    15,587          2,847           6,033         (2,598)         21,869
                                                 -------------  --------------  --------------  -------------  --------------

EXPENSES
   Operating expenses of rental properties               3,709             66           1,551              -           5,326
   Interest expense                                      4,959             68             622              -           5,649
   Depreciation                                          2,735             28             960              -           3,723
   Amortization of debt costs                              147              1               -              -             148
   General and administrative                              690             39             241              -             970
                                                 -------------  --------------  --------------  -------------  --------------

      Total expenses                                    12,240            202           3,374              -          15,816
                                                 -------------  --------------  --------------  -------------  --------------

Equity in earnings (losses) of affiliates                2,641             (3)              -         (2,642)             (4)
                                                 -------------  --------------  --------------  -------------  --------------

      Earnings before income taxes, minority
      interest and gain on sales of properties           5,988          2,642           2,659         (5,240)          6,049

Income tax provision                                         -              -               -              -               -

Minority interest in operating  partnership                  -              -               -            (61)            (61)
                                                 -------------  --------------  --------------  -------------  --------------

Net Earnings                                     $       5,988  $       2,642   $       2,659   $     (5,301)  $       5,988
                                                 =============  ==============  ==============  =============  ==============

Net cash flows provided by (used in)
operating activities                             $       5,872  $       1,975   $       3,653   $     (2,788)  $       8,712
                                                 =============  ==============  ==============  =============  ==============

Net cash flows (used in) provided by
investing activities                             $       7,159  $        (954)  $      (7,394)  $       (912)  $      (2,101)
                                                 =============  ==============  ==============  =============  ==============

Net cash flows (used in) provided by
financing activities                             $      43,194  $        (972)  $      (2,896)  $      3,720   $      43,046
                                                 =============  ==============  ==============  =============  ==============


4.  MORTGAGE  NOTES  PAYABLE

     On  February  19,  2002,  the  Company assumed a non-recourse, secured loan
totaling  $4,800,  in  connection with the acquisition of Parkwest Crossing. The
secured  loan  has  a  fixed  interest rate of 8.1%. The loan is due and payable
September  1,  2010  and  the  principal  amortization is based on a thirty year
amortization  schedule.  Costs associated with assuming the secured loan totaled
$56  and  is  being  amortized  over  the  term  of  the  loan.

     On March 1, 2002, the Company prepaid a 9.63% secured loan of approximately
$5,198.  The  loan  was  due  on  June  1,  2002.

5.  7.3%  CONVERTIBLE  SUBORDINATED  DEBENTURES

     On  January  24,  2002,  the  Company  redeemed all of the outstanding 7.3%
convertible  subordinated  debentures  due  August  15, 2003 at par plus accrued
interest.  Prior  to  redemption, 165 bonds were converted into 14,659 shares of
common  stock.  The  Company  paid  $23,110  to  redeem  the  remaining  bonds
outstanding.

6.  SENIOR  NOTES

     On  January  23,  2002,  pursuant to the Medium Term Note Program (the "MTN
Program")  established  in  2001,  the  Company  issued  $25,000 of 7.84% senior
unsecured  notes due January 23, 2012. Interest on these senior notes is payable
semi-annually  on  January 23 and July 23. Costs associated with the issuance of
these  senior  notes totaled approximately $262 and are being amortized over the
life  of  the  notes.

                                        8

7.  COMMITMENTS  AND  CONTINGENCIES

     Certain  of  the Company's properties have environmental concerns that have
been  or  are  being addressed. The Company maintains limited insurance coverage
for  this  type  of  environmental risk. Although no assurance can be given that
Company properties will not be affected adversely in the future by environmental
problems, the Company presently believes that there are no environmental matters
that  are  reasonably  likely to have a material adverse effect on the Company's
financial  position.

8.  EARNINGS  PER  SHARE

     Basic  earnings  per  share  is  computed  by  dividing net earnings by the
weighted  average number of shares outstanding during the period. The effects of
the  conversion of the operating partnership units held by the minority interest
are  dilutive  for  the three months ended March 31, 2002 and 2001 and have been
included in the calculation of diluted earnings per share for those periods. For
the three months ended March 31, 2002 and 2001, the effects of the conversion of
the  7.3% debentures have been excluded from the calculation of diluted earnings
per  share  as  they are anti-dilutive for those periods. The effects of certain
stock  options and non-vested restricted stock, using the treasury stock method,
have been included in the calculation of diluted earnings per share, as they are
dilutive  for  all  periods  presented.



                                                                             Per Share
                                                            Income   Shares   Amount
                                                            -------  ------  ---------
(In thousands except per share amounts)
                                                                    
For the three months ended March 31, 2002
----------------------------------------------------------
Basic net earnings available to shareholders                $ 5,947  30,443  $    0.20
                                                                             =========
Options outstanding                                               -     144
Restricted Stock                                                  -      12
Minority interest of unitholders in operating partnership       142     816
Diluted net earnings available to shareholders              $ 6,089  31,415  $    0.19
                                                            =======  ======  =========


For the three months ended March 31, 2001
----------------------------------------------------------
Basic net earnings available to shareholders                $ 5,988  30,213  $    0.20
                                                                             =========
Options outstanding                                               -      28
Restricted Stock                                                  -       7
Minority interest of unitholders in operating partnership        61     816
Diluted net earnings available to shareholders              $ 6,049  31,064  $    0.19
                                                            =======  ======  =========


9.  SUBSEQUENT  EVENTS

     On April 18, 2002, the Company completed construction on Conway Crossing, a
72,720-square-foot  shopping center located in Orlando, Florida. Conway Crossing
is  anchored  by  a  44,270-square-foot  Publix  Supermarket and includes 28,450
square  feet  of  specialty  shops.

     On  May  3,  2002, the Company completed a public offering of 3,000,000, or
3,450,000  shares  if  the  underwriters exercise their over-allotment option in
full  (collectively,  the  "Shares"),  of  the  Company's $1.00 par value common
stock.  The Shares were priced at $11.79 and the net proceeds of the offering to
the  Company,  after  the  underwriters'  discount,  will be approximately $33.3
million,  or  $38.3  million  if  the underwriters exercise their over-allotment
option  in  full.

                                        9

ITEM  2.      MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL CONDITION AND
              RESULTS  OF  OPERATIONS
              (Dollars  in  thousands,  except  per  share  amounts)

     The  following  discussion  and analysis should be read in conjunction with
the  consolidated  financial  statements and notes thereto included elsewhere in
this  report.

OVERVIEW

     IRT  Property  Company  ("IRT"  or  the  "Company") was founded in 1969 and
became  a  public  company  in  May  1971  (NYSE: IRT). The Company is an owner,
operator,  redeveloper  and developer of high quality, well located neighborhood
and  community  shopping  centers throughout the southeastern United States. The
Company's  portfolio  consists  of  88  shopping  centers, three shopping center
investments,  four  development  properties,  one  industrial  property and four
mortgage  loans.  The  88  shopping  centers  and  the  three  shopping  center
investments  total approximately 9.7 million square feet of retail space and are
located  in  eleven  southeastern  states.  IRT shopping centers are anchored by
necessity-oriented  retailers  such as supermarkets, drug stores, national value
retailers  and  department  stores.

GEOGRAPHIC  MARKETS

     The  Company  owns and operates 88 shopping centers in ten states primarily
located  in  Florida (25), Georgia (20), Louisiana (14) and North Carolina (14).
The following table summarizes the Company's shopping centers by state for total
gross  leasable  area ("GLA") and rental income for the three months ended March
31,  2002  and  for  the  year  ended  December  31,  2001:



                         % OF GLA              % OF RENTAL INCOME
                -------------------------  -------------------------
                MARCH 31,   DECEMBER 31,   MARCH 31,   DECEMBER 31,
                   2002         2001          2002         2001
                ----------  -------------  ----------  -------------
                                           
Florida              32.0%          32.3%       39.2%          38.4%
Georgia              24.7%          25.1%       24.7%          25.6%
Louisiana            17.6%          17.8%       14.1%          14.4%
North Carolina       13.4%          12.5%       11.2%          11.2%
Tennessee             3.7%           3.7%        3.5%           3.2%
Virginia              2.8%           2.8%        2.2%           2.3%
South Carolina        2.6%           2.6%        2.1%           2.0%
Alabama               2.1%           2.1%        2.1%           2.2%
Mississippi           0.7%           0.7%        0.5%           0.3%
Kentucky              0.4%           0.4%        0.4%           0.4%
                ----------  -------------  ----------  -------------

                    100.0%         100.0%      100.0%         100.0%
                ==========  =============  ==========  =============



                                       10

TENANTS  AND  LEASING

     The  Company's  88  shopping  centers  are  anchored  by necessity-oriented
retailers  such  as  supermarkets,  drug  stores,  national  value retailers and
department  stores.  The  Company's  five  largest  tenants,  as a percentage of
revenues,  are  Publix  (8.4%), Kroger (7.1%), Wal-Mart (4.6%), Kmart (4.3%) and
Winn  Dixie  (2.6%).  As  of March 31, 2002, of the Company's 9.7 million square
feet of retail space, approximately 2.8 million, or 28.4%, was leased to grocery
stores.  Including anchor tenants, the Company has over 1,000 different tenants.
The  following table represents the percent leased and the average base rent per
square  foot  by  state  as of the three months ended March 31, 2002 and for the
year  ended  December  31,  2001:



                                                          AVERAGE BASE RENT
                                  % LEASED                 PER SQUARE FOOT
                           -------------------------  -------------------------
                           MARCH 31,   DECEMBER 31,   MARCH 31,   DECEMBER 31,
                              2002         2001          2002         2001
                           ----------  -------------  ----------  -------------
                                                      
Florida                           94%            92%  $     9.02  $        9.10
Georgia                           94%            95%        8.20           8.19
Louisiana                         87%            87%        7.28           7.22
North Carolina                    94%            94%        6.93           6.64
Tennessee                         97%            97%        6.62           6.60
Virginia                          92%            92%        6.97           6.93
South Carolina                    95%            95%        6.09           6.06
Alabama                           99%            98%        7.92           7.90
Mississippi                      100%           100%        5.62           5.62
Kentucky                          91%            94%        7.81           7.81
                           ----------  -------------  ----------  -------------

  Total of all properties         93%            93%  $     7.96  $        7.94
                           ==========  =============  ==========  =============


     The  overall  percent  leased  remained  constant at 93% for both the three
months  ended  March 31, 2002 and for the year ended December 31, 2001. This was
due to the releasing of a former Jitney Jungle locations of approximately 49,968
square  feet  in  2002,  partially offset by lease expirations for several small
shop  tenants.

     Base rent per square foot increased from $7.94 per square foot for the year
ended  December  31,  2001  to  $7.96 per square foot for the three months ended
March 31, 2002 due to increased renewal rental rates and higher rates on the new
properties.  The  Company  renewed  leases during 2002 at an average increase of
5.5%  in  rental  revenues.  The  Company  also  completed  one  development and
purchased  two  properties  during 2001, which have higher base rents per square
foot.

     The  necessity-oriented  retailers,  such  as those occupying the Company's
properties,  typically  perform  well in an economic recession; however, adverse
changes in general or local economic conditions could result in the inability of
some existing tenants to meet their lease obligations and could adversely affect
the  Company's  ability  to  attract  or  retain  tenants.

     In  October 1999, a grocery anchor, Jitney Jungle, filed for reorganization
under  Chapter  11 of the United States Bankruptcy Code.  At the time of filing,
the  Company had leases with Jitney Jungle at 10 store locations.  Jitney Jungle
disavowed two of these leases at the time of the bankruptcy filing. During 2000,
Jitney  Jungle  rejected  three  additional  leases,  and  in  January  2001 the
remaining  five  leases  were  rejected by the bankruptcy court. As of March 31,
2002,  of  the  10  original  Jitney Jungle locations, three are fully leased to
grocery  operators,  three are fully leased to other national tenants and one is
partially leased to a national tenant. The Company is negotiating with retailers
for  two  of  the  remaining  three  locations.


                                       11

     On  January  22,  2002,  one  of  the  Company's  anchor  tenants,  Kmart
Corporation,  filed  for  bankruptcy  protection.  The  Company has eight stores
leased  to  Kmart,  which accounted for 4.3% of the Company's total revenues for
the  three  months  ended  March  31,  2002. On March 8, 2002, Kmart Corporation
announced nationwide store closings that included two stores in IRT's portfolio.
The  two  stores,  located at Pinhook Plaza and Siegen Village in Louisiana, are
scheduled  to  close  when  store-closing  inventory sales are completed. Rental
income  from  these  two  stores  in 2001 was approximately $730, including base
rents and all related charges of property taxes and common area maintenance. The
Company  is  aggressively  marketing  these locations to prospective tenants and
presently  believes  revenue lost when the stores close will not have a material
adverse  affect  on  the  Company.

     Other  tenants  have  also  filed  for  protection  under  bankruptcy laws,
however;  the  Company  presently believes the potential financial losses likely
will  not  be  significant  with  regard  to  the Company's overall portfolio of
tenants.

     As of March 31, 2002, our leases with anchor tenants had a weighted average
life  of  7.38  years.  Anchor tenants are defined as supermarkets, drug stores,
national  value retailers, department stores and other tenants leasing in excess
of  10,000  square  feet  which,  in  management's  opinion,  have  the
traffic-generating  qualities  necessary  to be considered an anchor. Our leases
with  shop  tenants,  which  include  all  other  tenants  except anchors, had a
weighted  average  life  of 2.42 years as of March 31, 2002. The following table
represents  anchor  and  shop  tenant  lease  expirations  as of March 31, 2002:



                                     APPROXIMATE        ANNUALIZED
            NUMBER OF    LEASED        BASE RENT         AVERAGE
LEASE YEAR   LEASES      AREA IN    UNDER EXPIRING      BASE RENT
EXPIRATION  EXPIRING   SQUARE FEET      LEASES       PER SQUARE FOOT
----------  ---------  -----------  ---------------  ----------------
                                         
2002              228      507,580  $     5,586,631  $          11.01
2003              315      874,178        8,901,464             10.18
2004              290      799,948        8,350,768             10.44
2005              231      911,063        7,937,761              8.71
2006              187      892,075        8,300,336              9.30
2007               88      726,618        5,200,781              7.16
2008               22      405,751        2,444,934              6.03
2009               26      784,006        4,188,050              5.34
2010               20      313,860        2,077,786              6.62
2011               17      496,761        3,202,601              6.45
2012               14      421,395        2,956,503              7.02
Thereafter         50    1,725,695       12,121,532              7.02
            ---------  -----------  ---------------  ----------------

  Total         1,488    8,858,930  $    71,269,147  $           8.04
            =========  ===========  ===============  ================


                                       12

CRITICAL  ACCOUNTING  POLICIES

     The  preparation  of  financial  statements  in  conformity with accounting
principles  generally  accepted in the United States requires management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and  disclosure of contingent assets and liabilities at the date of
the  financial  statements  and  the  reported  amounts of revenues and expenses
during  the  reporting  period. Significant estimates and assumptions within the
financial  statements  include valuation adjustments to tenant related accounts,
determination  of useful lives of assets subject to depreciation or amortization
and  impairment  evaluation  of  operating  and development properties and other
long-term assets. However, application of these accounting policies involves the
exercise of judgment and use of assumptions as to future uncertainties and, as a
result,  actual  results  could  differ  significantly  from  those  estimates.

     Additional  discussion  of  accounting  policies  that  we  consider  to be
significant,  including  further  discussion of the critical accounting policies
described  below,  are  included  in  the  notes  to  the consolidated financial
statements  in  Item  8  of  this  report.

Revenue  Recognition
     Leases  with  tenants are accounted for as operating leases. Rental revenue
is  recognized  on  a  straight-line  basis over the initial lease term. Certain
tenants  are  required  to  pay  percentage  rents  based  on  their gross sales
exceeding  specified  amounts.  This  percentage rental revenue is recorded upon
collection.  The  Company  receives  reimbursements from tenants for real estate
taxes,  common  area  maintenance  and  other  recoverable  costs.  These tenant
reimbursements  are  recognized  as revenue in the period the related expense is
recorded.

     The Company makes valuation adjustments to all tenant related revenue based
upon  the tenant's credit and business risk. The Company suspends the accrual of
income  on specific investments where interest, reimbursement or rental payments
are  delinquent  sixty  days  or more. These valuation adjustments are estimates
that  affect  the  Company's  net  earnings since an increase or decrease in the
valuation  adjustments directly leads to a decrease or increase in net earnings,
respectively.

Rental  Properties
     Rental  properties  are stated at cost less accumulated depreciation. Costs
incurred  for  the acquisition, renovation, and betterment of the properties are
capitalized  and  depreciated  over  their  estimated  useful  lives.  Recurring
maintenance  and  repairs  are  charged  to expense as incurred. Depreciation is
computed  on  a  straight-line  basis generally for a period of sixteen to forty
years  for  buildings  and  significant  improvements.  Tenant  improvements are
depreciated  on  a  straight-line  basis  over  the  life  of the related lease.

                                       13

     When  costs are capitalized, the Company must make a judgment of the useful
life of the asset for purposes of determining the amount of yearly depreciation,
which  affects  net  earnings.  If  the  useful  life  were  increased,  yearly
depreciation  would  be  reduced,  thus  increasing  net  earnings.

Impairment  of  Properties
     The  Company,  periodically  evaluates the carrying value of its long-lived
assets,  including  operating  properties,  in  accordance  with  Statement  of
Financial  Accounting Standards ("SFAS") No. 144, "Accounting for the Impairment
or Disposal of Long-Lived Assets." Impairment is based on whether it is probable
that undiscounted future cash flows from each property will be less than its net
book value. The Company assesses whether there are any indicators that the value
of the asset may be impaired. In addition, judgments are made in calculating the
undiscounted  cash  flows  using  a  probability-weighted  cash  flow estimation
approach to measure the impairment loss of a long-lived asset. These assessments
and  judgments  could  have  a  material  impact  on  net  earnings since, if an
impairment  exists, the asset is written down to its estimated fair value and an
impairment  loss  is  recognized  thereby  reducing  net  earnings.

RESULTS  OF  OPERATIONS

COMPARISON  OF  THE  THREE MONTHS ENDED MARCH 31, 2002 TO THE THREE MONTHS ENDED
2001

Revenues
     Total revenues increased $606, or 2.8%, to $22,475 in 2002 primarily due to
an  increase  in  income  from  rental properties of $1,080, which was partially
offset  by  decreases  in  interest income of $113, interest on direct financing
leases  of  $68  and  gains  on  sale  of  outparcels  of  $293.

     Income  from  rental  properties  increased  $1,080, or 5.1%, to $22,334 in
2002. Included in income from rental properties is minimum rent, percentage rent
and other rental income. Minimum rents increased $881, or 5.2%, primarily due to
an  increase in rental rates per square foot from $7.94 in 2001 to $7.96 in 2002
and  the core portfolio of properties contributing $679, or an increase of 3.2%,
over  2001.  The  core  portfolio  is  defined  as  properties  held in the same
corresponding period from the current and prior year, excluding those properties
sold  or  acquired  during  the  same  corresponding  period. Income from rental
properties  increased  $631  due  to  one  property  acquired  in  2002  and two
properties  acquired  in  2001  which was partially offset by a $229 decrease in
income  attributable  to  the  sale of four properties in 2001. Percentage rent,
based  on  tenant's  gross sales exceeding specified amounts, decreased $159, or
26.8%,  to  $434  for  2002 due to several anchor tenants closing in 2001. Other
rental  income  such  as  tenant  reimbursements,  tenant  allowances  (bad debt
reserves)  and lease cancellation fees, increased $358, or 9.7%, to $4,045. This
increase  was  partially  due to an increase in tenant reimbursements for common
area  maintenance  ("CAM") of $276, or 7.5%. Tenant allowances decreased $58, or
37.1%,  from  2001  and  represented  only  0.4% of rental income in 2002. Lease
cancellation fees decreased $85, or 94.3%, due to the one-time lease termination
fee  of  an  anchor  in  2001.

     Interest income decreased $113, or 85.6%, to $19 in 2002 from $132 in 2001.
The  decrease  was due to interest charged on a development loan that was repaid
in  2001  and  a  decrease  in  interest  on  cash  investments.

     Interest  on  direct  financing  leases decreased $68, or 35.8%, due to the
sale  of  one  direct  financing  lease  investment  in  May  2001.

     In  2001,  the Company sold a land outparcel that was located at one of the
Company's  shopping  centers,  resulting  in  a gain of $293.  No such outparcel
sales  occurred  in  2002.

                                       14

Expenses
     Total expenses increased $405, or 2.6%, to $16,221 in 2002 due to increases
in  operating  expenses  of  rental  properties of $158, interest expense of $5,
depreciation  of  $184  and  administrative  expenses  of  $58.

     Operating  expenses of rental properties increased $158, or 3.0%, to $5,484
in  2002. This increase was partially due to an increase of real estate taxes of
$159,  or  8.3%,  over  2001 as a result of increased property values. Insurance
costs  increased  by  $288,  or  96.7%,  over 2001 due to a general and ordinary
increase  in premiums. The Company amortizes lease fees that are capitalized and
the  amortization  expense  increased  $34,  or  11.9%, in 2002 due to increased
leasing  activity  in 2001 in connection with the releasing of the former Jitney
Jungle stores. During 2002, the Company executed over 250,000 square feet of new
or  renewed  leases.  Tenant  reimbursable operating expenses decreased $225, or
12.8%,  primarily  due  to  lower  operating and maintenance costs. Overall, the
operating  expenses  of  properties  increased  due  to core portfolio operating
expenses  increasing  $31,  or  0.6%, over 2001 and the one property acquired in
2002  with  the  three properties acquired during 2001 increasing expenses $189.
These  increases were partially offset by a decrease in expenses of $61 from the
sales  of  four  properties  during  2001.

     Interest expense increased $5, or 0.1%, in 2002 primarily due to the higher
interest rate on the three mortgage notes obtained in the second quarter of 2001
and  the  new  senior  unsecured  notes  issued  in  January 2002. This interest
increase  was  partially  offset by a decrease of $404 on bank interest due to a
lower  effective  interest  rate  of 3.95% in 2002 as compared to 7.65% in 2001.

     The  net increase of $184, or 4.9%, in depreciation expense in 2002 was due
to  the  acquisition  of  a shopping center in the first quarter of 2002 and two
shopping  centers  during  2001,  net  of the effect of the disposition of three
properties  in  2001.

     Amortization  of  debt  costs  was  consistent  due to the $25,000 of 7.84%
senior notes issued in January 2002 and the $50,000 of 7.77% senior notes issued
in  March  2001,  offset by the write-off of costs relating to the redemption of
the  7.3%  convertible  bonds  in  January  2002.

     General  and  administrative  expenses increased $58, or 6.0%, to $1,028 in
2002. $199 of this increase relates to salary expenses for additional personnel,
primarily  for  development  efforts,  partially  offset  by  a  $85 increase of
capitalized  development  costs,  as  compared to 2001, and a decrease in office
expenses  of  $68  over  2001.  Total  general  and administrative expenses as a
percentage  of total revenues was 4.6% and 4.4% for 2002 and 2001, respectively.

Other
     Income  taxes were $9 in 2002 compared to no income tax expense in 2001 due
to  a  subsidiary  not  having  taxable income until the second quarter of 2001.

     Minority  interest  expense  increased  $81,  or  133.0%,  to $142 in 2002.
Minority  interest represents the interest of an unaffiliated limited partner in
the earnings of a partnership with the Company. Due to the Company acquiring one
property  in  2002  and two properties in 2001 for inclusion in the partnership,
the net earnings of the partnership have increased and the Company has increased
its percentage ownership of the partnership from 93.0% in 2001 to 94.4% in 2002.

     Due  to  the  early  extinguishment  of  the 7.3% convertible debentures in
January  2002,  the  Company recognized an extraordinary loss on the unamortized
debt  issue  costs.  No  such  transaction  occurred  in  2001.

                                       15

Net  Earnings
     Net earnings decreased $41, or 0.7%, to $5,947 in 2002 from $5,988 in 2001.
The  decrease  was  attributable  to  a  one  time  extraordinary  loss  on  the
extinguishment  of  debt  and  higher operating expenses of the properties along
with  higher  general  and  administrative expenses. These increases in expenses
were  partially offset by an increase in revenues primarily from the increase in
base  rents  per  square  foot  and  rental  revenues.

COMPARISON  OF  THE  THREE MONTHS ENDED MARCH 31, 2001 TO THE THREE MONTHS ENDED
MARCH  31,  2000

Revenues
     Total  revenues  increased $401, or 1.9%, to $21,869 in 2001. This increase
is  due  to  a  $190  increase  in income in rental properties, a $2 increase in
interest  on  direct financing leases and a $293 increase in other income. These
increases  were  partially  offset  by  a  $84  decrease  in  interest  income.

     Income  from rental properties increased $190, or 0.9%, to $21,254 in 2001.
Included  in  income from rental properties is minimum rent, percentage rent and
other  rental  income.  Minimum rents decreased $31, or 0.2%, primarily from the
decrease in income of $240 related to the sales of five properties in 2000. This
decrease  was  partially  offset  by  an  increase  in  revenues  related  to an
acquisition in 2000 of $457 and an increase in rental rates per square foot from
$7.75  in  2000 to $7.87 in 2001. Percentage rent, based on tenant's gross sales
exceeding  specified  amounts,  decreased  $15, or 2.5%, to $593 for 2001. Other
rental  income,  such  as  tenant  reimbursements,  tenant  allowances and lease
cancellation  fees,  increased  $236,  or  6.8%,  to  $3,687.  This increase was
partially  due to an increase in tenant reimbursements for CAM of $195, or 5.6%.
Tenants  reimburse  us  for  specific  expenses relating to the property such as
maintenance,  taxes  and  insurance.  Tenant allowances increased $57, or 56.6%,
from 2000 and represented only 0.7% of rental income in 2001. Lease cancellation
fees  increased $80 to $90 in 2001 due to a termination of an anchor tenant. The
core  portfolio's  income  decreased  by  $27,  or  0.1%.

     Interest income decreased $84, or 38.9%, to $132 in 2000 from $216 in 2000.
The decrease was due to a new loan pursuant to lower interest rates on loans for
development.

     Interest  on  direct  financing leases increased $2, or 1.1%, due to normal
recurring  principal  amortization  of  the  direct  financing  leases.

    Other  income  in  2001 of $293 represented the gain on an outparcel sale of
approximately  $348.  No  such  sales  occurred  in  2000.

Expenses
     Total  expenses  increased  $1,108,  or  7.5%,  to  $15,816  in 2001 due to
increases  in  operating expenses of rental properties of $502, interest expense
of $248, depreciation of $151, amortization of debt costs of $16 and general and
administrative  expenses  of  $191.

     Operating expenses of rental properties increased $502, or 10.4%, to $5,326
in  2001.  This  increase was partially due to an increase in insurance costs of
$44,  or  17.2%,  over 2000 and an increase in the amortization of lease fees of
$117,  or 69.1%, over 2000. The increase in lease fees is due to the acquisition
in  2000  as well as re-leasing of two of the former Jitney Jungle stores during
2000.  Overall, the operating expenses of rental properties increased due to the
core portfolio operating expenses increasing $425, or 9.0%, over 2000 and due to
the property acquired during 2000 increasing expenses $158. These increases were
offset by a decrease in expenses of $81 from the sales of five properties during
2000.

     Interest  expense  increased  $248,  or  4.6%,  in 2001 primarily due to an
increase in bank indebtedness interest of $315 or 88.7%. The Company had average
borrowings  under  its bank credit facility of approximately $54,253 and $19,659
at  effective  interest rates of 7.7% and 7.3%, for 2001 and 2000, respectively.

                                       16

     The  net increase of $151, or 4.2%, in depreciation expense in 2001 was due
to  the  acquisition  of a shopping center in the fourth quarter of 2000, net of
the  effect  of  the disposition of two properties in the first quarter of 2000.

     Amortization  of  debt  costs increased $16, or 12.1%, primarily due to the
costs  associated  with  increasing  the  Company's  credit  facilities.

     General  and  administrative  expenses increased $191, or 24.5%, to $970 in
2001  primarily  due to an increase in non-capitalizable development activities.
Total general and administrative expenses as a percentage of total revenues were
4.4%  and  3.6%  for  2001  and  2000,  respectively.

Other
     Equity  in  losses  of unconsolidated affiliates decreased $6 to $4 in 2001
due  to  the  dissolution  of  an  unconsolidated  subsidiary.

     Minority interest expense decreased $98, or 61.6%, to $61 in 2001. Minority
interest  represents  the  interest  of  an  unaffiliated limited partner in the
earnings of a partnership with the Company. The Company increased its percentage
ownership  of  the  partnership  from  92.9%  in  2000  to  93.0%  in  2001.

     Gains on sales of properties decreased $2,738 in 2001. The Company sold two
investments  in  limited  growth,  or  tertiary,  markets  during  2000  for
approximately  $11,660.  In  2001,  no  such  sales  had  occurred.

Net  Earnings
     Net  earnings  decreased $3,340, or 35.8%, to $5,985 in 2001 from $9,328 in
2000. The decrease was attributable to no property sales in 2001, an increase in
operating  expenses  and interest expense partially offset by a gain on the sale
of  an  outparcel.

LIQUIDITY  AND  CAPITAL  RESOURCES

     The  Company  presently  expects  cash  from operating activities to be its
primary  source  of  funds  to pay dividends, mortgage note payments and certain
capital  improvements  on  properties.  Net  cash  from operating activities was
$7,490  in 2002 as compared to $8,712 in 2001, a decrease of 14.0%. The decrease
in  cash  flow  is  due  to  a decrease in accrued expenses for 2002, the rental
income from two acquisitions in 2001 and one in 2000. Dividends paid during 2002
and  2001  were $7,172 and $7,120, respectively. Mortgage principal payments for
2002  and  2001  were $693 and $601, respectively. Total capital expenditures on
operating  properties  for  2002  and  2001  were  $394  and $925, respectively.

     Other  planned  activities,  including  property  acquisitions,  new
developments,  certain  capital  improvement  programs  and debt repayments, are
expected  to  be  funded  to  the  extent necessary by bank borrowings, mortgage
financing,  periodic  sales or exchanges of existing properties, the issuance of
OP  Units  and  public  or  private offerings of stock or debt. Net cash used in
investing  activities  was  $7,178  in  2002,  as compared to $2,101 in 2001, an
increase  of  $5,077,  or  241.6%.  This  increase  in  cash  used  in investing
activities  was  due  to  an  acquisition  in  2002  and  an increase in capital
expenditures  relating to the development program of $3,297 in 2001 to $4,907 in
2002  as  the  Company  completed  one  development  and  was concluding another
development.

     Net cash used in financing activities decreased to $2,754 in 2002 from cash
flows  provided  by  financing  activities  of  $43,046  in  2001, a decrease of
$45,800.  This  decrease was due to the Company  issuing $50,000 of senior notes
in  2001  and  $25,000  of  senior notes in 2002 offset by the redemption of the
convertible  debentures  of  $23,110.

                                       17

    In May 1998, the Company filed a shelf registration statement covering up to
$300,000  of  common  stock, preferred stock, depositary shares, debt securities
and  warrants.  In  January  2001,  the  Company  filed a new shelf registration
statement  to  replace  and  update  the  1998 shelf registration statement. The
Company  presently  intends  to use the net proceeds of any offerings under such
shelf  registration  for  general corporate purposes, which may include, without
limitation,  repayment  of  maturing  obligations,  redemption  of  outstanding
indebtedness  or other securities, financing future acquisitions and for working
capital.

     On  March 23, 2001, the Company established a Medium Term Note Program (the
"MTN  Program"), pursuant to the Company's shelf registration statement filed in
January  2001.  The  MTN Program allows the Company, from time to time, to issue
and  sell up to $100,000 of medium term notes. Medium term notes have a maturity
of nine months or more from the date of issuance. On March 29, 2001, pursuant to
the MTN Program, the Company issued $50,000 of 7.77% medium term notes due April
1,  2006.  Net  proceeds  from  the  issuance  totaled  $49,328 and were used to
substantially  repay the $50,000 of 7.45% senior notes that were due on April 1,
2001. On January 23, 2002, an additional $25,000 of 7.84% medium term notes were
issued  to  redeem the 7.3% convertible subordinated debentures. These new notes
are due on January 23, 2012. As a result, the Company has $25,000 of medium term
notes  available  for  issuance under its MTN Program. As of March 31, 2002, the
Company  had  issued  $75,000  in  debt  securities from the shelf registration.

     The Company also issued 3,000,000 shares at an offering price of $11.79 per
share  for  total  proceeds,  before  expenses,  of  $35,370  under  the  shelf
registration  statement  in May 2002. As a result, $189,630 of securities remain
available  for  issuance  under  the  shelf  registration  statement.

     At  December  31,  2001,  the Company also had outstanding $75,000 of 7.25%
senior  notes  due  August  15,  2007  that  were  issued  on  August  15, 1997.

     On  January  24,  2002,  the  Company  redeemed all of the outstanding 7.3%
convertible subordinated debentures at par for $23,220. Prior to redemption, 165
bonds  were  converted  into  14,659  shares  of  common  stock.

     The  Company  uses  secured  borrowings to meet capital requirements. As of
March  31, 2002 the Company had $133,582 in mortgage notes payable at a weighted
average  interest  rate  of  7.60%,  which  are due in monthly installments with
maturity  dates  ranging  from  2002  to  2024.

     In February 2002, the Company assumed a non-recourse, secured loan totaling
$4,800,  in  connection  with  the acquisition of Parkwest Crossing. The secured
loan  has  a  fixed  interest rate of 8.1%. The loan is due and payable in eight
years  and  the  principal  amortization  is based on a thirty year amortization
schedule.

     On March 1, 2002, the Company prepaid a 9.63% secured loan of approximately
$5,198.  The  loan  was  due  on  June  1,  2002.

     In February 2002, the Company entered into three secured mortgages totaling
$20,740, secured by first mortgages on three properties. These notes are due and
payable  in  ten  years and the principal amortization is based on a thirty year
amortization  schedule.  The  notes bear interest at a weighted average interest
rate  of  7.17%  and  range  from  7.02%  to  7.25%.

                                       18

     Future  principal  amortization and balloon payments applicable to mortgage
notes  payable  at  March  31,  2002  are  as  follows:



                Scheduled     Balloon
              Amortization   Payments    Total
              -------------  ---------  --------
                               
2002                  2,116      1,978     4,094
2003                  2,965     60,047    63,012
2004                  3,192          -     3,192
2005                  3,448      7,500    10,948
2006                  3,586     54,797    58,383
Thereafter           53,991    150,009   204,000
              -------------  ---------  --------
              $      69,298  $ 274,331  $343,629
              =============  =========  ========


     On  November  1,  1999, the Company obtained a $100,000 unsecured revolving
loan  facility (the "Revolving Loan"), which was scheduled to mature on November
1, 2002. This Revolving Loan replaced the Company's previous credit facility and
is led by a different financial institution and further backed by a syndicate of
four  other  financial  institutions.  Not  later  than  November 1 of each year
commencing  in  2000, the Company may request to extend the maturity date for an
additional  12-month period beyond the existing maturity date. The interest rate
is, at the option of the Company, either prime, fluctuating daily, or LIBOR plus
the  "Applicable  Margin"  (currently  115  basis  points),  which is subject to
adjustment  based  upon  the  rating  of  the  senior  unsecured  long-term debt
obligations  of the Company. The Company may borrow, repay and/or reborrow under
this loan at any time. In addition, the Company secured a $5,000 unsecured swing
line,  bearing interest at LIBOR plus the Applicable Margin, scheduled to mature
on  October 31, 2000. In October 2000, the Company requested and was approved an
extension  of  the  maturity  date  of  the Revolving Loan and the swing line to
November  1,  2003. The Company also secured an option to increase the Revolving
Loan  at  its  discretion  by  $50,000.  As of May 1, 2002, the Company has also
received  commitments  from  its  bank group to extend the existing $100 million
unsecured  line  of  credit, as well as extending the Company's option to expand
the  line  by  $50  million,  for  an  additional  three years. The terms of the
Company's credit facilities and other instruments and agreements relating to our
indebtedness  include  certain  customary  operational  and financial covenants,
which  the  Company  was  in  compliance  with  as  of  March  31,  2002.

     As  of  March  31,  2002  and  December  31, 2001, the borrowings under the
Company's  credit  facilities  totaled  $60,047  and  $51,654, respectively. The
average  interest rates for 2002 and 2001 were 3.95% and 6.48%, respectively. At
March  31,  2002,  the  weighted  average interest rate was 3.17% on outstanding
borrowings  under  the  Revolving  Loan.

     LP, IRTCCII, IRTAL and IRTMC guarantee the Company's indebtedness under the
Company's  existing  unsecured  revolving  term  loan and its other senior debt.

     The  Company  presently believes that based on currently proposed plans and
assumptions  relating  to  its  operations,  the  Company's  existing  financial
arrangements,  together  with  cash flows from operations, will be sufficient to
satisfy  its  foreseeable cash requirements for the next year. At March 31, 2002
the Company's market capitalization was approximately $696,172, of which 49%, or
$343,400,  was  from financing sources. It is the Company's present intention to
have  access  to  the  capital  resources  necessary  to  expand and develop its
business  while  maintaining  its investment grade ratings with Moody's Investor
Services  and  Standard  and  Poor's. Accordingly, the Company may, from time to
time,  seek  to  obtain  funds  through  additional  security  offerings or debt
financings  in  a manner consistent with its current debt capitalization policy.

                                       19

INFLATION  AND  ECONOMIC  FACTORS

     The  effects  of  inflation  upon  the  Company's results of operations and
investment  portfolio are varied. From the standpoint of revenues, inflation has
the  dual  effect  of  both increasing the tenant revenues upon which percentage
rentals  are  based  and  allowing  increased fixed rentals as rental rates rise
generally  to reflect higher construction costs on new properties. This positive
effect  is  partially  offset by increasing operating and interest expenses, but
usually  not  to  the  extent  of  the  increases  in  revenues.

     The  Federal  Reserve  regulates the supply of money through various means,
including  open  market  dealings  in  United  States government securities, the
discount  rate  at  which  banks  may  borrow  from the Federal Reserve, and the
reserve  requirements  on deposits.  Such activities affect the availability and
cost  of  credit,  generally,  and  the  Company's  costs  under its bank credit
facilities,  in  particular.

ENVIRONMENTAL  FACTORS

     Certain  of  the Company's properties have environmental concerns that have
been  or  are  being  addressed.  The  North Carolina Department of Environment,
Health  and  Natural  Resources  ("DEHNR") informed the Company, by letter dated
November  30,  2000,  that the Company's Industrial property in Charlotte, North
Carolina ("Industrial Property"), continues to be included on the North Carolina
Inactive  Hazardous  Waste  Sites  Priority List ("Priority List"). According to
DEHNR, the Priority List is a list of sites in North Carolina where uncontrolled
disposal,  spills, or releases of hazardous substances have been identified. The
Company  also  has  been  informed  by  a  third-party consultant that hazardous
substances may be present in groundwater under the Industrial Property in excess
of  regulatory  limits.  DEHNR  indicated  in its November 30 letter that it was
simply  notifying the Company of the inclusion of the Industrial Property on the
Priority  List,  and  that  the letter was not an order to conduct any work, but
that  the  Company  was  invited  to  consider  a  voluntary  cleanup.

     The  Company  has  begun investigating this matter, including the basis for
inclusion  of  the  Industrial  Property  on the Priority List and the scope and
source  of  any  such hazardous substances in groundwater (which may be a result
of,  among other things, prior ownership and usage of the Industrial Property or
contaminants from other nearby properties), and whether its insurance will cover
these costs in whole or in part. Depending on the results of this investigation,
notification  of DEHNR may be required and certain corrective actions performed.
Based  on  information  presently available, the Company presently believes that
the  costs  of  any  such  corrective  action is not expected to have a material
adverse  effect  on  the  Company.

     Since  January  1,  2000,  the  Company  has  maintained  environmental and
pollution  legal  liability  insurance  coverage  to  attempt  to  mitigate  the
associated  risks.  Although  no  assurance can be given that Company properties
will  not  be  affected  adversely  in the future by environmental problems, the
Company  presently  believes  that  there  are no environmental matters that are
reasonably  likely  to have a material adverse effect on the Company's financial
position.

                                       20

FUNDS  FROM  OPERATIONS

     The  Company  defines  funds  from operations, consistent with the National
Association  of  Real  Estate  Investment  Trusts  ("NAREIT") definition, as net
earnings  on  real  estate investments less gains (losses) on sale of properties
and  extraordinary  items  plus  depreciation  and  amortization  of capitalized
leasing  costs.  Interest  and  amortization  of  issuance  costs  related  to
convertible  subordinated  debentures  and  minority interest expenses are added
back  to  funds from operations when assumed conversion of the debentures and OP
Units  is  dilutive.  The  conversion  of  the  debentures  and the OP Units are
dilutive  and  therefore  assumed  for the three months ended March 31, 2002 and
2001. Management believes funds from operations should be considered along with,
but  not  as  an  alternative  to, net earnings as defined by generally accepted
accounting principles as a measure of the Company's operating performance. Funds
from  operations  does not represent cash generated from operating activities in
accordance  with generally accepted accounting principles and is not necessarily
indicative  of  cash  available  to  fund  cash  needs.

     The  following  data  is presented with respect to the calculation of funds
from operations under the NAREIT definition for the three months ended March 31,
2002  and  2001  (in  thousands  except  per  share  amounts):




                                                  Three Months Ended
                                                       March 31,
                                                  ------------------
                                                   2002       2001
                                                  -------    -------
                                                       
NET EARNINGS                                      $ 5,947    $ 5,988

     Extraordinary loss on extinguishment of debt     156          -
     Gain on sales of properties                        -          -
     Depreciation  *                                3,852      3,655
     Amortization of capitalized leasing fees  *      318        287
                                                  -------    -------

FUNDS FROM OPERATIONS                              10,273      9,930

     Interest on convertible debentures               109        425
     Amortization of convertible debenture costs        7         25
     Amounts attributable to minority interests       202        133
                                                  -------    -------

FULLY DILUTED FUNDS FROM OPERATIONS               $10,591    $10,513
                                                  =======    =======

FULLY DILUTED FUNDS FROM OPERATIONS PER SHARE     $  0.33    $  0.32
                                                  =======    =======


APPLICABLE WEIGHTED AVERAGE SHARES                 31,966     33,133
                                                  =======    =======

*  Net  of  amounts  attributable  to  minority  interests


                                       21

Additional  Information: The following data is presented with respect to amounts
incurred  for  improvements  to  the  Company's real estate investments, for the
straight  line  rent  adjustment,  for  leasing  fees  paid  and  for  principal
amortization  of  mortgage notes payable during the three months ended March 31,
2002  and  2001  (in  thousands).



                                                 Three Months Ended
                                                      March 31,
                                                 ------------------
                                                   2002       2001
                                                 -------    -------
                                                      
Straight line rent adjustment                    $   175    $   111
                                                 =======    =======

Revenue-generating capital expenditures
     Tenant Improvements - Anchors               $     -    $   141
     Tenant Improvements - Non anchors               205        395
                                                 -------    -------
Total revenue-generating capital expenditures**  $   205    $   536
                                                 =======    =======

Non revenue-generating capital expenditures      $   119    $   388
                                                 =======   ========

Lease fee payments                               $   326   $    476
                                                 =======   ========

Scheduled principal amortization                 $   693   $    601
                                                 =======   ========

**  Includes  tenant improvements and capital expenditures to prepare spaces for
    leasing. Excludes  expansions.


                                       22

                           PART II.  OTHER INFORMATION

Item  1.  Legal  Proceedings.

          Not  applicable.

Item  2.  Changes  in  Securities  and  Use  of  Proceeds.

          Not  applicable.

Item  3.  Default  Upon  Senior  Securities.

          Not  applicable.

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

          Not  applicable.

Item  5.  Other  Information.

          Not  applicable.

Item  6.  Exhibits  and  Reports  on  Form  8-K.

          (a)  Exhibits.

          3.1  Amended  and  Restated Articles of Incorporation (incorporated by
               reference  to  Exhibit  3(a) to the Company's Quarterly Report on
               Form  10-Q  for  the  quarter  ended  June  30,  1997).

          3.2  Articles  of  Amendment  to  the Amended and Restated Articles of
               Incorporation  (incorporated  by  reference to Exhibit 3.1 to the
               Company's  Current  Report  on  Form  8-K  filed on June 9, 1999)

          3.3  By-Laws,  as  amended  (incorporated by reference to Exhibit 3 to
               the Company's Quarterly Report on Form 10-Q for the quarter ended
               March  31,  1995)

          3.4  Amendments  to  By-laws (incorporated by reference to Exhibit 3.1
               to  the  Company's Current Report on Form 8-K filed on August 21,
               1998).

          3.5  Amendment  to  the  By-laws (incorporated by reference to Exhibit
               4.5  to  the  Company's  Registration  Statement  on  Form  S-3
               (333-53638)  dated  January  12,  2001).

          4.1  Indenture,  dated August 15, 1993, by and between the Company and
               Trust  Company  Bank,  as Trustee, relating to the Company's 7.3%
               Convertible  Subordinated  Debentures  due  August  15,  2003
               (incorporated by reference to the Company's Annual Report on Form
               10-K  for  the  year  ended  December  31,  1993).


          4.2  Form  of  7.3%  Convertible Subordinated Debenture (included as a
               part  of  Exhibit  4.1  above).

          4.3  Indentures,  dated  as  of  November  9, 1995, by and between the
               Company and SunTrust Bank, Atlanta, Georgia, as Trustee, relating
               to  the  Company's  Senior  Debt  Securities  and

                                       23

               Subordinated Debt Securities (incorporated by  reference  to  the
               Company's  Annual Report on Form 10-K for the year ended December
               31,  1995).

          4.4  First  Supplemental Indenture, dated as of March 26, 1996, by and
               between IRT Property Company and SunTrust Bank, Atlanta, Georgia,
               as  Trustee  (incorporated  by reference to the Company's Current
               Report  on  Form  8-K  dated  March  26,  1996).

          4.5  Supplemental  Indenture  No.  2,  dated  August  15, 1997, by and
               between IRT Property Company and SunTrust Bank, Atlanta, Georgia,
               as  Trustee  (incorporated  by reference to the Company's Current
               Report  on  Form  8-K  dated  August  15,  1997).

          4.6  Supplemental  Indenture  No.  3,  dated September 9, 1998, by and
               between IRT Property Company and SunTrust Bank, Atlanta, Georgia,
               as  Trustee  (incorporated  by reference to the Company's Current
               Report  on  Form  8-K  dated  September  15,  1998).

          4.7  Indenture,  dated  as  of  September  9, 1998, by and between the
               Company and SunTrust Bank, Atlanta, Georgia, as Trustee, relating
               to  Senior  Debt  Securities  (incorporated  by  reference to the
               Company's  Current  Report on Form 8-K dated September 15, 1998).

          4.8  Indenture,  dated  as  of  September  9, 1998, by and between the
               Company and SunTrust Bank, Atlanta, Georgia, as Trustee, relating
               to Subordinated Debt Securities (incorporated by reference to the
               Company's  Form  8-K  dated  September  15,  1998).

          4.9  Supplemental  Indenture  No.  1,  dated September 9, 1998, by and
               between  the  Company,  IRT  Partners,  L.P.  and  SunTrust Bank,
               Atlanta, Georgia, as Trustee, to the Indenture dated September 9,
               1998,  relating  to  Senior  Debt  Securities  (incorporated  by
               reference  to  the  Company's Form 8-K dated September 15, 1998).

          4.10 IRT  Property  Company  Stock  Certificate  Legend  Regarding the
               Shareholder  Rights  Agreement  (incorporated by reference to the
               Company's  Quarterly  Report  on  Form 10-Q for the quarter ended
               March  31,  1999).

          4.11 Supplemental  Indenture  No.  2, dated as of November 1, 1999, by
               and  among  IRT  Property  Company,  as  issuer,  IRT  Capital
               Corporation  II,  IRT  Management Company, IRT Alabama, Inc., and
               IRT  Partners  L.P.,  as  guarantors, and SunTrust Bank, Atlanta,
               Georgia,  as  trustee  (Registration  Statement  No.  333-48571)
               (incorporated  by  reference  to  Exhibit  4.5  to  the Company's
               Current  Report  on  Form  8-K  dated  November  12,  1999).

          4.12 Supplemental  Indenture  No.  4, dated as of November 1, 1999, by
               and  among  IRT  Property  Company,  an  issuer,  IRT  Capital
               Corporation  II,  IRT  Management Company, IRT Alabama, Inc., and
               IRT  Partners  L.P.,  as  guarantors, and SunTrust Bank, Atlanta,
               Georgia,  as  trustee  (Registration  Statement  No.  333-48571)
               (incorporated  by  reference  to  Exhibit  4.7  to  the Company's
               Current  Report  on  Form  8-K  dated  November  12,  1999).

          (b)     Reports  on  Form  8-K.

               During  the  three month period ended March 31, 2002, the Company
               filed  the  following  Current  Reports  on  Form  8-K:

               -  Current  Report  on  Form  8-K  filed on January 23, 2002; and

               -  Current  Report  on  Form  8-K  filed  on  January  28,  2002.

                                       24


                                   SIGNATURES

     Pursuant  to  the  requirements of the Securities Exchange Act of 1934, the
Registrant  has  duly  caused  this  report  to  be  signed  by the undersigned,
thereunto  duly  authorized.



                                       IRT  PROPERTY  COMPANY



Date:     May  14,  2002               /s/  Thomas  H.  McAuley
-----     --------------               ------------------------
                                       Thomas  H.  McAuley
                                       President  &  Chief  Executive  Officer


Date:     May  14,  2002               /s/  James  G.  Levy
-----     --------------               ------------------------
                                       James  G.  Levy
                                       Executive  Vice  President  &
                                       Chief  Financial  Officer

                                       25