MONMOUTH REAL ESTATE INVESTMENT CORPORATION
                 A Real Estate Investment Trust
      Juniper Business Plaza, 3499 Route 9 North, Suite 3-C
                   Freehold, New Jersey  07728

            NOTICE OF ANNUAL MEETING OF SHAREHOLDERS

Notice   is   hereby  given  that  the  Annual   Meeting   of
Shareholders  of Monmouth Real Estate Investment  Corporation
(the  Company) will be held on Thursday, April 25,  2002,  at
4:00  p.m. at the offices of the Company at Juniper  Business
Plaza,  3499 Route 9 North, Suite 3-C,  Freehold, New Jersey,
for the following purposes:

      1.  To  elect nine Directors, the names of whom  are
          set  forth  in the accompanying proxy statement,
          to serve for the ensuing year; and

      2.  To   ratify  the  appointment  of  KPMG  LLP  as
          independent  auditors for the  Company  for  the
          fiscal year ending September 30, 2002; and

      3.  To  approve  an amendment to the Certificate  of
          Incorporation   authorizing   the   Company   to
          increase  the  number  of  authorized  Class   A
          Common  Stock,  $.01 par value, from  16,000,000
          to 20,000,000 shares; and

      4.  To   consider  a  recommendation  by  the  Stock
          Option Committee of the Board of Directors  that
          the  number of shares of the Company's  Class  A
          Common  Stock, $.01 par value, subject to Option
          under  the Company's 1997 Stock Option Plan,  be
          increased by 750,000 shares to 1,500,000 shares;
          and

      5.  To  transact such other business as may properly
          come  before  the meeting or any  adjournment(s)
          thereof.

The  books containing the minutes of the last Annual  Meeting
of  Shareholders,  and the minutes of  all  meetings  of  the
Directors since the last Annual Meeting of Shareholders, will
be  presented  at  the  meeting for  the  inspection  of  the
shareholders.    Only shareholders of record at the close  of
business  on March 14, 2002 will be entitled to vote  at  the
meeting and at any adjournments thereof.

IF  YOU  ARE UNABLE TO BE PRESENT IN PERSON, PLEASE SIGN  AND
DATE THE ENCLOSED PROXY WHICH IS BEING SOLICITED BY THE BOARD
OF   DIRECTORS,  AND  RETURN  IT  PROMPTLY  IN  THE  ENCLOSED
ENVELOPE.


                    BY ORDER OF THE BOARD OF DIRECTORS

                    /s/ EUGENE W. LANDY

                    President and Director

March 20, 2002



           MONMOUTH REAL ESTATE INVESTMENT CORPORATION
      Juniper Business Plaza, 3499 Route 9 North, Suite 3-C
                   Freehold, New Jersey 07728

                         PROXY STATEMENT
                 Annual Meeting of Shareholders
                         April 25, 2002

This  Proxy  Statement is furnished in  connection  with  the
solicitation  by  the  Board of Directors  of  Monmouth  Real
Estate Investment Corporation (the Company) of proxies to  be
voted at the Annual Meeting of Shareholders of the Company to
be  held  on April 25, 2002, and at any adjournments  thereof
(Annual  Meeting), for the purposes listed in  the  preceding
Notice  of  Annual  Meeting  of  Shareholders.   This   Proxy
Statement   and  the  accompanying  proxy  card   are   being
distributed  on  or about March 20, 2002 to  shareholders  of
record March 14, 2002.

A  copy of the Annual Report, including financial statements,
was mailed to all shareholders of record on or about February
___, 2002.

Any  shareholder giving the accompanying proxy has the  power
to revoke it at any time before it is exercised at the Annual
Meeting  by  filing  with the Secretary  of  the  Company  an
instrument  revoking it, by delivering a duly executed  proxy
card bearing a later date, or by appearing at the meeting and
voting  in  person.  Shares represented by properly  executed
proxies   will   be  voted  as  specified  thereon   by   the
shareholder.   Unless  the shareholder  specifies  otherwise,
such proxies will be voted FOR the proposals set forth in the
Notice of Annual Meeting.

The  cost  of  preparing, assembling and mailing  this  Proxy
Statement  and  form  of proxy, and the  cost  of  soliciting
proxies related to the meeting, will be borne by the Company.
The Company does not intend to solicit proxies otherwise than
by  the  use  of the mail, but certain Officers  and  regular
employees  of  the Company, without additional  compensation,
may use their personal efforts, by telephone or otherwise, to
obtain proxies.

                          VOTING RIGHTS

Only  holders  of the Company's $.01 par value  common  stock
(Common Stock) of record as of the close of business on March
14,  2002,  are  entitled to vote at the  Annual  Meeting  of
Shareholders.  As of the record date, there were  issued  and
outstanding  _________  shares of Common  Stock,  each  share
being  entitled to one vote on any matter which may  properly
come   before  the  meeting.   Said  voting  right  is   non-
cumulative.  The presence in person or by proxy of holders of
a  majority  of the outstanding shares of Common Stock  shall
constitute  a  quorum.  Proposals 1,  2  and  4  require  the
affirmative vote of a majority of the votes cast.  Proposal 3
requires   the  affirmative  vote  of  a  majority   of   the
outstanding  shares.   If you abstain,  your  proxy  will  be
counted  as  present  for  the  purpose  of  determining  the
existence  of a quorum, but will have the effect  of  a  vote
against the proposal.

                             1



                           PROPOSAL 1

                      ELECTION OF DIRECTORS

It is proposed to elect a Board of nine Directors.  The proxy
will  be  voted  for the election of the nine nominees  named
herein,  all  of  whom are members of the present  Board,  to
serve for a one-year term for which they have been nominated,
unless authority is withheld by the shareholder. The nominees
have  agreed to serve, if elected, for the new term.  If  for
any  reason any of the nine nominees shall become unavailable
for  election,  the  proxy will be voted for  any  substitute
nominee  who may be selected by the Board of Directors  prior
to or at the meeting, or, if no substitute is selected by the
Board of Directors, for a motion to reduce the membership  of
the  Board  to the number of the following nominees  who  are
available.   In  the event the membership  of  the  Board  is
reduced, it is anticipated that it would be restored  to  the
original number at the next annual meeting.  In the  event  a
vacancy  occurs  on the Board of Directors after  the  Annual
Meeting,  the by-laws provide that any such vacancy shall  be
filled  for  the  unexpired term by a majority  vote  of  the
remaining Directors.  The Company has no knowledge  that  any
of the nine nominees shall become unavailable for election.

The proxies solicited cannot be voted for a greater number of
persons than the nominees named.


Some  of  the nominees for Director are also Officers  and/or
Directors  of  other  companies, including  Monmouth  Capital
Corporation  and  United Mobile Homes, Inc.,  both  publicly-
owned companies.  In addition, the Officers and Directors  of
the  Company may engage in real estate transactions for their
own  account,  which transactions may also  be  suitable  for
Monmouth  Real  Estate  Investment  Corporation.    In   most
respects, the activities of the Company, United Mobile Homes,
Inc.  and  Monmouth Capital Corporation are not in  conflict,
but rather complement each other.  However, the activities of
the  Officers and Directors on behalf of the other companies,
or for their own account, may on occasion conflict with those
of   the   Company  and  deprive  the  Company  of  favorable
opportunities.   It  is  the  opinion  of  the  Officers  and
Directors  of the Company that there have been no conflicting
transactions since the beginning of the last fiscal year.



   Committees of the Board of Directors and Meeting Attendance

The  Board  of  Directors had four meetings during  the  last
fiscal  year.   No Director attended fewer than  75%  of  the
meetings.

The  Company  has a standing Audit Committee, a Stock  Option
Committee  and   a  Compensation Committee of  the  Board  of
Directors.

                             2


The  Audit  Committee, which recommends to the Directors  the
independent  public accountants to be engaged by the  Company
and reviews with management the Company's internal accounting
procedures   and  controls,  had  two   meetings,   including
telephone  meetings, during the last fiscal year. Charles  P.
Kaempffer, Matthew I. Hirsch, and Peter Weidhorn, all of whom
are outside Directors, serve on the Audit Committee.

The  Stock  Option Committee, which administers the Company's
Stock  Option Plan, had one  meeting during the  last  fiscal
year.   Daniel  D.  Cronheim, Matthew  I.  Hirsch,  and  John
Sampson serve on the Stock Option Committee.

The  Compensation  Committee, which makes recommendations  to
the Directors concerning compensation, had one meeting during
the  last  fiscal year.  Daniel D. Cronheim  and  Matthew  I.
Hirsch serve on the Compensation Committee.

                            3




                        NOMINEES FOR DIRECTOR


                   Present Position with the
                   Company; Business Experience
                   During Past Five Years;            Director
   Nominee; Age    Other Directorships                Since

Ernest V.         Treasurer  (1968 to  present)  and   1968
Bencivenga        Director.    Financial  Consultant
(83)              (1976  to present); Treasurer  and
                  Director  (1961  to  present)  and
                  Secretary  (1967  to  present)  of
                  Monmouth    Capital   Corporation;
                  Director  (1969  to  present)  and
                  Secretary/Treasurer    (1984    to
                  present)  of United Mobile  Homes,
                  Inc.

Anna T. Chew      Controller  (1991 to present)  and   1993
(43)              Director.     Certified     Public
                  Accountant;  Controller  (1991  to
                  present)  and  Director  (1994  to
                  present)   of   Monmouth   Capital
                  Corporation;  Vice  President  and
                  Chief  Financial Officer (1995  to
                  present)   and Director  (1994  to
                  present)  of United Mobile  Homes,
                  Inc.

Daniel D.         Director.   Attorney at Law  (1982   1989
Cronheim          to    present);   Executive   Vice
(47)              President  (1989 to  present)  and
                  General  Counsel (1983 to present)
                  of David Cronheim Company.

Matthew I. Hirsch Director.   Attorney at Law  (1985   2000
(42)              to  present);   Adjunct  Professor
                  of  Law (1993 to present), Widener
                  University School of Law.

Charles P.        Director.    Investor;    Director   1974
Kaempffer         (1970   to  present)  of  Monmouth
(64)              Capital    Corporation;   Director
                  (1969   to   present)  of   United
                  Mobile  Homes, Inc.; Vice Chairman
                  and Director (1996 to present)  of
                  Community Bank of New Jersey.


                              4




                  NOMINEES FOR DIRECTOR (continued)


                  Present Position with the
                  Company; Business Experience
                  During Past Five Years;            Director
  Nominee; Age    Other Directorships                Since

Eugene W. Landy   President  (1968 to  present)  and   1968
(68)              Director.    Attorney   at    Law;
                  President  and Director  (1961  to
                  present)   of   Monmouth   Capital
                  Corporation;   Chairman   of   the
                  Board     (1995    to    present),
                  President   (1969  to  1995)   and
                  Director  (1969  to  present)   of
                  United Mobile Homes, Inc.

Samuel A. Landy   Director.   Attorney at Law  (1985   1989
(41)              to  present); President  (1995  to
                  present), Vice President (1991  to
                  1995)   and  Director   (1992   to
                  present)  of United Mobile  Homes,
                  Inc.;  Director (1994 to  present)
                  of Monmouth Capital Corporation.

John R. Sampson   Senior  Portfolio Manager  at  Fox   2001
(47)              Asset  Management, Inc.  (1998  to
                  present);   Principal  at   Pharos
                  Management and Principia  Partners
                  LLC  (1995  to  1998) specializing
                  in  fixed  income  consulting  and
                  research    for   the   securities
                  industry.

Peter J. Weidhorn Director     of    Real     Estate   2001
(55)              Management/    Acquisitions     at
                  Kushner    Companies   (2000    to
                  present);   Director   (2001    to
                  present)    of   BNP   Residential
                  Properties  Inc.;  Director  (1994
                  to   1997)  of  Monmouth   Capital
                  Corporation;  President  (1981  to
                  1998)  of  WNY  Management  Corp.;
                  Chairman  of the Board,  President
                  and  Director (1998  to  2000)  of
                  WNY   Group,  Inc.;  Trustee   and
                  former  Chairman of the  Board  of
                  CentraState   Healthcare   System;
                  Treasurer  and  Trustee   of   the
                  Union     of    American    Hebrew
                  Congregations.


  THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THIS PROPOSAL


                             5



                           PROPOSAL 2

                APPROVAL OF INDEPENDENT AUDITORS

It  is  proposed to approve the appointment of  KPMG  LLP  as
Independent  Auditors  for the Company  for  the  purpose  of
making  the  annual  audit of the books  of  account  of  the
Company   for  the  year  ending  September  30,   2002   and
shareholder approval of said appointment is requested.   KPMG
LLP  has served as Independent Auditors of the Company  since
1994.  There are no affiliations between the Company and KPMG
LLP,  its  partners, associates or employees, other than  its
employment as Independent Auditors for the Company.  KPMG LLP
informed  the  Company  that it has  no  direct  or  indirect
financial interest in the Company.  The Company does expect a
representative  of  KPMG  LLP to be  present  at  the  Annual
Meeting  either  to  make  a  statement  or  to  respond   to
appropriate questions.

The  approval of the appointment of the Independent  Auditors
must  be  by the affirmative vote of a majority of the  votes
cast at the Annual Meeting.  In the event KPMG  LLP does  not
receive an affirmative vote of the majority of the votes cast
by  the holders of shares entitled to vote, then another firm
will   be   appointed  as  Independent   Auditors   and   the
shareholders will be asked to ratify the appointment  at  the
next annual meeting.

THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THIS  PROPOSAL

                           PROPOSAL 3

           INCREASE IN AUTHORIZED CLASS A COMMON STOCK

The  Board  of Directors has declared advisable and has  directed
that  there  be  submitted to the shareholders of the  Company  a
proposed  amendment to Article IV, Section (a) of  the  Company's
Certificate  of Incorporation which would effect an  increase  in
the  number  of  authorized Class A common stock from  16,000,000
shares to 20,000,000 shares.

The  approval  of  the  proposal  to  amend  the  Certificate  of
Incorporation  will result in a substantially greater  number  of
authorized  shares  than  the  Company  has  under  the   current
Certificate  of  Incorporation.  The  additional  shares  may  be
offered  in  capital  raising transactions, property  acquisition
transactions and investment in other entities.  The authorization
of  additional  common  shares gives management  the  ability  to
counter  takeover proposals by issuing additional shares.   There
are  no  specific  capital transactions,  property  acquisitions,
takeover  proposals  or other events pending (other  than  shares
needed  for  the Dividend Reinvestment and Stock Purchase  Plan).
Management believes that prudent corporate  governance   includes


                               6


the Company having a substantial number of authorized  but
unissued shares available. If  approved, the increased  number
of authorized Class A common  shares will be available  for
issuance from time to time for such  purposes and consideration
as the Board of Directors may  approve and  no further votes of
shareholders will be required.


Under  Delaware  law, the affirmative vote of the  holders  of  a
majority of the outstanding shares entitled to vote at the Annual
Meeting  is  required to authorize the proposed increase  in  the
authorized number of Class A common shares.  If the amendment  to
the  Certificate  of  Incorporation is authorized,  the  text  of
Article  IV,  Capitalization,  Section  (a),  pertaining  to  the
Company's authority to issue common stock, will be as follows:

     (a)  Twenty million (20,000,000) shares of Class A Common
          Stock, with a par value of $0.01 for each share of such
          stock.  In the event of a liquidation of the Corporation,
          Class A Common Stock shall be entitled to all assets
          allocated to holders of Common Stock.  Class A Common
          Stock shall be subject to redemption by the Corporation
          in accordance with Article X of this Certificate.

  THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THIS PROPOSAL

                           PROPOSAL 4

              PROPOSAL REGARDING STOCK OPTION PLAN

The  Company  maintains its 1997 Stock Option Plan  (the  "Plan")
pursuant  to  which the Stock Option Committee of  the  Board  of
Directors may grant incentive and non-qualified stock options  to
certain officers, directors and key employees for the purposes of
(i)  affording an incentive to certain officers and key employees
to  remain  in  the employ of the Company and to use  their  best
efforts in its behalf; and (ii) aiding the Company in attracting,
maintaining  and  developing capable management  personnel  of  a
caliber  required  to insure the Company's continued  success  by
means of an offer to such persons of an opportunity to acquire or
increase  their proprietary interest in the Company  through  the
granting of options to purchase shares of the Company.

A maximum of 750,000 shares of the Company's Class A Common Stock
are  reserved  for issuance under the Plan.  Options  to  acquire
385,000 shares at a weighted average exercise price of $6.19 have
been  granted  through September 30, 2001, and as  of  such  date
365,000 shares remain available for future grant under the Plan.

The  Stock  Option Committee of the Board of Directors  considers
the future grant of options under the Plan to be an integral part
of  the  Company's compensation strategies and  policies,  as  it
seeks  to enhance cash flows, and consequently real property  and
stockholder value, by  aligning  the  financial  interests of the
Company's directors, executive officers  and other key employees
with those of its shareholders.

                             7


Accordingly, the Stock Option Committee of the Board of Directors
has  recommended that the Plan be amended so that the  number  of
shares  of  the Company's Class A Common Stock subject to  option
under  the Plan would be increased by 750,000 shares to 1,500,000
shares.   The  directors,  officers and  key  employees  who  may
receive grants of options to acquire such additional shares  will
continue  to  be  determined in the future by  the  Stock  Option
Committee  of  the  Board of Directors.   The  persons  named  as
proxies in the accompanying form of proxy intend to vote FOR this
recommendation.


Vote Required

Approval  of the recommendation by the Stock Option Committee  to
increase  the  number of shares of the Company's Class  A  Common
Stock subject to option under the Plan by 750,000 shares requires
the approval by the affirmative vote of the holders of a majority
of  the votes cast at the Annual Meeting; provided that the total
number of votes cast at the Annual Meeting represents over 50% in
interest  of  all the Company's Class A Common Stock entitled  to
vote  on such proposal.  Accordingly, abstentions and broker non-
votes will have the effect of a vote against such proposal unless
holders of more than 50% in interest of all the Company's Class A
Common  Stock  entitled to vote on such proposal cast  votes,  in
which event abstentions will have no effect on the result of such
vote.


  THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THIS PROPOSAL


                     PRINCIPAL SHAREHOLDERS

As  of  February 4, 2002, no person owned of record,  or  was
known  by  the  Company to own beneficially, more  than  five
percent  (5%)  of  the  shares of the Company  except  United
Mobile  Homes, Inc. which is a 5.19% holder of the  Company's
shares.  This information is acquired from Form 13D as  filed
with  the Securities and Exchange Commission by United Mobile
Homes,  Inc.  on  October 25,  2001   and   subsequent Form 4
filings.

Eugene  W.  Landy is Chairman of the Board of  United  Mobile
Homes,  Inc.   Samuel A. Landy is President of United  Mobile
Homes,   Inc.   See  Information  Respecting  Directors   and
Officers for holdings in the Company by these persons.

                               8



          INFORMATION RESPECTING DIRECTORS AND OFFICERS

As   of   February 4, 2002,  the  Directors   and   Officers,
individually and  as a group, beneficially owned Common Stock
as follows:

Name of Beneficial       Shares Owned        Percent of
Owner                    Beneficially (1)    Class
Ernest V. Bencivenga    13,270(2)            0.12%
Anna T. Chew            24,841(3)            0.23%
Daniel D. Cronheim      26,163(4)            0.24%
Matthew I. Hirsch       14,867(5)            0.14%
Charles P. Kaempffer    37,966(6)            0.35%
Eugene W. Landy        433,042(7)(11)        4.10%
Samuel A. Landy        168,725(8)            1.56%
John R. Sampson        14,716 (9)            0.14%
Peter J. Weidhorn       1,000 (10)           0.01%


Directors & Officers
as a Group             744,590(11)           6.89%



(1)  Beneficial   ownership,  as  defined  herein,   includes
     Common  Stock as to which a person has or shares  voting
     and/or investment power.

(2)  Excludes  15,000 shares issuable upon exercise of  stock
     option.

(3)  Includes  (a)  16,395  shares  owned  jointly  with  Ms.
     Chew's  husband; and (b) 8,446 shares held in Ms. Chew's
     401(k)  Plan.   Excludes  15,000  shares  issuable  upon
     exercise of stock option.

(4)  Excludes  15,000 shares issuable upon exercise of  stock
     option.

(5)  Excludes  5,000 shares issuable upon exercise  of  stock
     option.

(6)  Includes  (a)  14,989 shares owned  by  Mr.  Kaempffer's
     wife;   (b)  1,080  shares  in  joint  name  with   Mrs.
     Kaempffer;  and (c) 2,425 shares held in the Charles  P.
     Kaempffer  Defined  Benefit Pension Plan  of  which  Mr.
     Kaempffer  is  Trustee  with power  to  vote.   Excludes
     15,000 shares issuable upon exercise of stock option.

(7)  Includes  (a)  87,118 shares owned by Mr. Landy's  wife;
     (b)  161,764  shares held in the Landy  &  Landy  Profit
     Sharing Plan of which Mr. Landy is a Trustee with  power
     to  vote;  and (c) 126,585 shares held in  the  Landy  &
     Landy Pension Plan of which Mr. Landy is a Trustee  with
     power  to  vote.  Excludes 41,043  shares  held  by  Mr.
     Landy's  adult  children  in  which  he  disclaims   any
     beneficial   interest;  and   excludes  280,000   shares
     issuable upon exercise of stock options.

(8)  Includes  (a)  4,516 shares owned by Mr.  Landy's  wife;
     (b)  54,683  shares held in custodial accounts  for  Mr.
     Landy's  minor  children under the NJ Uniform  Transfers
     to  Minors  Act  in  which he disclaims  any  beneficial
     interest but has power to vote; (c) 1,000 shares in  the
     Samuel  Landy Family Limited Partnership; and (d) 24,148
     shares  held  in  Mr.  Landy's  401(k)  Plan.   Excludes
     15,000 shares issuable upon exercise of stock option.

(9)  Includes  2,000  shares held in custodial  accounts  for
     Mr.  Sampson's minor children under the NJ Uniform Gifts
     to  Minors  Act  in  which he disclaims  any  beneficial
     interest  but has power to vote.  Excludes 5,000  shares
     issuable upon exercise of stock option.

(10) Excludes  5,000  shares issued upon  exercise  of  stock
     option.


(11) Excludes  561,051 shares (5.19%) owned by United  Mobile
     Homes,   Inc.    Eugene  W.  Landy   owns   beneficially
     approximately  12.92% of  the shares  of  United  Mobile
     Homes, Inc.


                                9
 


                     EXECUTIVE COMPENSATION

Summary Compensation Table.

The  following Summary Compensation Table shows  compensation
paid or accrued by the Company to its Chief Executive Officer
for services rendered during the fiscal years ended September
30, 2001, 2000 and 1999.  Because no other executive officers
received  total  annual salary and bonus exceeding  $100,000,
only the compensation paid to the Chief Executive Officer  is
to  be disclosed under the Securities and Exchange Commission
disclosure requirements.

Name and                       Annual Compensation
Principal Position      Year  Salary   Bonus    Other
Eugene W. Landy         2001  $150,000 $30,000  $105,200(1)
Chief Executive Officer 2000  $130,000 $80,000  $ 72,000
                        1999  $110,000   None   $ 79,700

(1)   Represents Director's fees of $8,700 paid to Mr. Landy,
legal fees of $47,500 paid to the firm of Landy & Landy,  and
$49,000  accrual for pension and other benefits in accordance
with Mr. Landy's employment contract.

Compensation of Directors

The Directors received a fee of $1,000 for each Board meeting
attended and an additional fixed annual fee of $3,800 payable
quarterly.  Effective April 1, 2001, the fixed annual fee was
increased to $7,600.  Directors appointed to house committees
received  $150  for  each meeting attended.   Those  specific
committees  are Compensation Committee, Audit  Committee  and
Stock Option Committee.

Stock Option Plan

On April 24, 1997, the shareholders approved and ratified the
Company's  1997 Stock Option Plan authorizing  the  grant  to
officers, directors and key employees options to purchase  up
to  750,000  shares of common stock.  Options may be  granted
any  time  up  to  December 31, 2006.   No  option  shall  be
available  for  exercise beyond ten years.  All  options  are
exercisable  after  one year from the  date  of  grant.   The
option price shall not be below the fair market value at date
of  grant.  Canceled or expired options are added back to the
"pool" of shares available under the Plan.


                               10


There  were no stock options granted to the executive officer
named in the Summary Compensation Table during the year ended
September 30, 2001.

The  following  table sets forth, for the  executive  officer
named   in   the  Summary  Compensation  Table,   information
regarding stock options outstanding at September 30, 2001:





                                  Number of     Value of
                                  Unexercised   Unexercised
                                  Options at    Options at
                                  Year End      Year-End
                Shares    Value   Exercisable/  Exercisable/
Name         Exercised  Realized Unexercisable Unexercisable

Eugene W. Landy -0-      N/A     215,000/-0-  $42,250/$42,250

Employment Agreement

On  December 9, 1994, the Company and Eugene W. Landy entered
into  an  Employment Agreement under which Mr. Landy receives
an  annual  base compensation of $150,000 (as  amended)  plus
bonuses  and  customary  fringe  benefits,  including  health
insurance and five weeks' vacation.  Additionally, there will
be  bonuses  voted by the Board of Directors.  The Employment
Agreement  is terminable by either party at any time  subject
to certain notice requirements.

On  severance  of employment for any reason, Mr.  Landy  will
receive  severance of $300,000 payable $100,000 on  severance
and  $100,000  on  the  first  and  second  anniversaries  of
severance.

In  the  event of disability, Mr. Landy's compensation  shall
continue for a period of three years, payable monthly.

On retirement, Mr. Landy shall receive a pension of $40,000 a
year  for  ten  years, payable in monthly installments.   Mr.
Landy  has  the right to be paid the $40,000 out  of  amounts
accrued and vested.


                             11


In  the  event  of death, Mr. Landy's designated  beneficiary
shall receive $300,000, $150,000 thirty days after death  and
the balance one year after death.

The  Employment Agreement terminated December 31,  2000,  and
was  automatically renewed and extended for  successive  one-
year periods.

Other Information

Except for specific agreements, the Company has no retirement
plan  in effect for Officers, Directors or employees and,  at
present, has no intention of instituting such a plan.

Cronheim Management Services received the sum of $220,521  in
2001  for  management fees.  Effective August  1,  1998,  the
Company  entered into a new management contract with Cronheim
Management   Services.    Under   this   contract,   Cronheim
Management  Services receives 3% of gross  rental  income  on
certain  properties for management fees.  Cronheim Management
Services  provides sub-agents as regional  managers  for  the
Company's  properties  and  compensates  them  out  of   this
management fee.  Management believes that the aforesaid  fees
are  no  more than what the Company would pay for  comparable
services  elsewhere.   The  David Cronheim  Company  received
$26,708,  $14,347 and $136,229 in lease brokerage commissions
in  2001,  2000  and  1999,  respectively.   Daniel  Cronheim
received $8,700, $5,650 and $2,400 for Director and Committee
fees in 2001, 2000 and 1999, respectively.


   Report of Compensation Committee on Executive Compensation
                      Overview and Philosophy

The  Company has a Compensation Committee consisting  of  two
independent outside Directors.  This Committee is responsible
for   making  recommendations  to  the  Board  of   Directors
concerning  compensation.  The Compensation  Committee  takes
into   consideration   three   major   factors   in   setting
compensation.

The  first  consideration is the overall performance  of  the
Company.  The Board believes that the financial interests  of
the executive officers should be aligned with the success  of
the  Company and the financial interests of its shareholders.
Increases  in funds from operations, the enhancement  of  the
Company's  equity portfolio, and the success of the  Dividend
Reinvestment  and  Stock  Purchase  Plan  all  contribute  to
increases  in  stock prices, thereby maximizing shareholders'
return.

The  second consideration is the individual achievements made
by  each  officer.   The  Company  is  a  small  real  estate
investment trust (REIT).  The Board of Directors is aware  of
the   contributions  made  by  each  officer  and  makes   an
evaluation  of  individual performance  based  on  their  own
familiarity with the officer.


                            12



The  final  criteria  in setting compensation  is  comparable
wages  in  the  industry.  In this regard, the REIT  industry
maintains excellent statistics.

Evaluation

The  Company's  funds from operations continue  to  increase.
The Committee reviewed the growth of the Company and progress
made  by Eugene W. Landy, Chief Executive Officer.  Mr. Landy
is under an employment agreement with the Company.   His base
compensation  under  his contract was increased  in  2001  to
$150,000 per year.  In fiscal 2001, Mr. Landy was also paid a
total bonus of $30,000.


                              Compensation Committee:
                              Daniel D. Cronheim
                              Matthew I. Hirsch

                    Report of Audit Committee

The Board of Directors has adopted a written charter for the
Audit Committee.

The  Company  has  an  Audit Committee  consisting  of  three
"independent" Directors, as defined by the listing  standards
of  the  National  Association of Securities Dealers  (NASD).
The  Audit Committee's role is to act on behalf of the  Board
of  Directors in the oversight of all material aspects of the
Company's  reporting,  internal  control and audit functions.

We  have reviewed and discussed with management the Company's
audited  financial statements as of and for  the  year  ended
September 30, 2001.

We  have  discussed with the independent auditors the matters
required  to be discussed by Statement on Auditing  Standards
No. 61, Communication with Audit Committees.

We have received and reviewed the written disclosures and the
letter from the independent auditors required by Independence
Standard   No.   1,  Independence  Discussions   with   Audit
Committees and have discussed with the auditors the auditors'
independence.



                             13




Based  on  the reviews and discussions referred to above,  we
recommend  to  the  Board  of Directors  that  the  financial
statements  referred to above be included  in  the  Company's
Annual  Report on Form 10-K for the year ended September  30,
2001.

Audit Fees

The  aggregate  fees  billed  by KPMG LLP, for professional
services   rendered for the audit of the  Company's  annual
financial     statements   for     the   fiscal  year ended
September 30, 2001  and for the reviews  of  the  financial
statements included  in  the Company's   Quarterly  Reports
on Form 10-Q  for that fiscal year were $34,900.

Financial Information Systems Design and Implementation Fees

There  were  no fees  billed   by  KPMG LLP for professional
services rendered  for   information   technology   services
relating   to   financial  information  systems  design  and
implementation for the fiscal year ended September 30, 2001.

All Other Fees

The aggregate fees billed by KPMG LLP, for services rendered
to the Company for the fiscal year ended September 30, 2001,
other than for services described above, were $21,800.

The Audit Committee has determined that the provision of the
non-audit  services  described  above  is  compatible   with
maintaining KPMG LLP's independence.



                                  Audit Committee:
                                  Charles P. Kaempffer
                                  Matthew I. Hirsch
                                  Peter Weidhorn


                  COMPARATIVE STOCK PERFORMANCE

The  following  line graph compares the total return  of  the
Company's common stock for the last five fiscal years to  the
NAREIT All REIT Total Return Index, published by the National
Association  of Real Estate Investment Trusts  (NAREIT),  and
the  S&P  500  Index for the same period.  The  total  return
reflects  stock price appreciation and dividend  reinvestment
for  all  three comparative indices.  The information  herein
has  been obtained from sources believed to be reliable,  but
neither its accuracy nor its completeness is guaranteed.



	   Monmouth
	   Real Estate
	   Investment
Year	   Corporation   NAREIT     S&P 500

1996		100		100		100
1997		128		140		140
1998		131		119		153
1999		125		109		196
2000		132		130		222
2001		177		148		163



                             14


         CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The  Board of Directors of the Company has granted Eugene  W.
Landy,  President, a loan of $100,000 at an interest rate  of
10%  due  May  23, 2002.  Principal and accrued interest  are
payable at maturity.  In fiscal 2001, Mr. Landy was also paid
a bonus of $30,000.

There  is no family relationship between any of the Directors
or  Executive Officers of the Company, except that Samuel  A.
Landy, Director, is the son of Eugene W. Landy, President and
Director  of  the Company.  Daniel D. Cronheim, Director,  is
the  son  of   Robert Cronheim, President of  David  Cronheim
Company, the Real Estate Advisor to the Company.

Eugene  W. Landy and Samuel A. Landy are partners in the  law
firm  of Landy & Landy, which firm, or its predecessor firms,
have been retained by the Company as legal counsel since  the
formation of the Company, and which firm the Company proposes
to retain as legal counsel for the current fiscal year.

The  New Jersey Supreme Court has ruled that the relationship
of  directors also serving as outside counsel is not  per  se
improper, but the attorney should fully discuss the issue  of
conflict with the other directors and disclose it as part  of
the  proxy  statement so that shareholders can  consider  the
conflict    issue   when   voting   for   or   against    the
attorney/director nominee.


                             GENERAL

The  Board of Directors knows of no other matters other  than
those  stated  in  this  Proxy  Statement  which  are  to  be
presented  for action at the Annual Meeting.   If  any  other
matters should properly come before the Annual Meeting, it is
intended that proxies in the accompanying form will be  voted
on  any  such matter in accordance with the judgment  of  the
persons voting such proxies.  Discretionary authority to vote
on such matters is conferred by such proxies upon the persons
voting them.

The  Company  will provide, without charge,  to  each  person
being  solicited  by  this Proxy Statement,  on  the  written
request  of any such person, a copy of the Annual  Report  of
the  Company  on Form 10-K for the year ended  September  30,
2001  (as filed with the Securities and Exchange Commission),
including  the  financial statements and  schedules  thereto.
All  such requests should be directed to Monmouth Real Estate
Investment  Corporation,  Attention:  Shareholder  Relations,
Juniper  Business  Plaza,  3499 Route  9  North,  Suite  3-C,
Freehold, NJ  07728.

                              15



        COMPLIANCE WITH EXCHANGE ACT FILING REQUIREMENTS

Section  16(a)  of the Securities Exchange Act  of  1934,  as
amended,  requires the Company's Officers and Directors,  and
persons who own more than 10% of the Company's Common  Stock,
to  file  reports of ownership and changes in ownership  with
the  Securities and Exchange Commission.  Officers, Directors
and  greater than 10% shareholders are required by Securities
and  Exchange Commission regulations to furnish  the  Company
with  copies  of  all Section 16(a) forms they  file.   Based
solely on review of the copies of such forms furnished to the
Company,  the Company believes that, during the fiscal  year,
all  Section  16(a)  filing requirements  applicable  to  its
Officers,  Directors and greater than 10%  beneficial  owners
were  met, except that John R. Sampson and Peter J. Weidhorn,
newly-elected Directors in 2001, failed to file their initial
reports on Form 3 on a timely basis.

                      SHAREHOLDER PROPOSALS

In  order  for  Shareholder Proposals  for  the  2003  Annual
Meeting of Shareholders to be eligible for inclusion  in  the
Company's 2003 Proxy Statement, they must be received by  the
Company at its principal office at 3499 Route 9 North,  Suite
3-C,  Freehold, New Jersey 07728 not later than  October  30,
2002.

                      BY ORDER OF THE BOARD OF DIRECTORS


                      /s/ EUGENE W. LANDY
                      President and Director


Dated:   March 20, 2002


IMPORTANT:    Shareholders can help the Directors  avoid  the
necessity and expense of sending follow-up letters to  insure
a quorum by promptly returning the enclosed proxy.  The proxy
is revocable and will not affect your right to vote in person
in  the  event  you  attend the meeting.  You  are  earnestly
requested to sign and return the enclosed proxy in order that
the  necessary  quorum may be present at  the  meeting.   The
enclosed  addressed envelope requires no postage and  is  for
your convenience.

                             16



PROXY                                                 PROXY

          MONMOUTH REAL ESTATE INVESTMENT CORPORATION
                 A Real Estate Investment Trust

            PROXY FOR ANNUAL MEETING OF SHAREHOLDERS
 This Proxy is Solicited on Behalf of the Board of Directors

     PLEASE FILL IN, DATE AND SIGN PROXY AND RETURN PROMPTLY

The  undersigned hereby appoints EUGENE W. LANDY,  SAMUEL  A.
LANDY  and  ERNEST V. BENCIVENGA, and each or  any  of  them,
proxies  of the undersigned, with full power of substitution,
to  vote  in  their  discretion  (subject  to  any  direction
indicated hereon) at the Annual Meeting of Shareholders to be
held  at  the Company Office at Juniper Business Plaza,  3499
Route  9 North, Suite 3-C, Freehold, New Jersey, on Thursday,
April  25, 2002, at 4:00 o'clock p.m., and at any adjournment
thereof,  with  all  the powers which the  undersigned  would
possess  if  personally present, and to vote  all  shares  of
stock  which the undersigned may be entitled to vote at  said
meeting.



The Board of Directors recommends a vote FOR items (1), (2),
(3) and (4) and all shares represented by this Proxy will be
so voted unless otherwise indicated, in which case they will
be voted as marked.

(1)  Election of Directors - Nominees are: Ernest V.
     Bencivenga, Anna T. Chew, Daniel D. Cronheim,
     Matthew I. Hirsch, Charles P. Kaempffer, Eugene W.
     Landy, Samuel A. Landy, John R. Sampson and
     Peter J. Weidhorn.
     (Instruction: To withhold authority to vote for any
     individual Nominee, write that person's name on the
     line below.

________________________________________________________
     FOR all Nominees               WITHHOLD  AUTHORITY
     except as Indicated       to vote for listed Nominees

           /  /                         /  /

(2) Approval of the appointment of KPMG LLP as Independent
    Auditors for  the Company for the fiscal year ending
    September 30, 2002.

      FOR                AGAINST                ABSTAIN

     /  /                  /  /                   /  /

(3) Approval of an amendment to the Certificate of
    Incorporation Authorizing the Company to increase the
    number of authorized Class A Common Stock, $.01 par
    value, from 16,000,000 to 20,000,000 shares.

      FOR                 AGAINST                ABSTAIN

     /  /                  /  /                   /  /

(4) Consideration of a recommendation by the Stock Option
    Committee of the Board of Directors that the number of
    shares of the Company's Class A common Stock, $.01 par
    value, subject to Option under the Company's 1997 Stock
    Option Plan, be increased by 750,000 to 1,500,000 shares.

      FOR                 AGAINST                ABSTAIN

     /  /                  /  /                   /  /

(5)  Such Other Business as may be brought before the meeting
     or any adjournment thereof.  The Board of Directors at
     present knows of no other  business to be presented by or
     on behalf  of  the Company or its Board of Directors at the
     meeting.

Receipt of Notice of Meeting and Proxy Statement is hereby
acknowledged.

Dated:_____________________________________, 2002.

Signature_________________________________________________
Signature_________________________________________________

Important:  Please date this Proxy; sign exactly as your
name(s)  appears  hereon.  When signing as  joint  tenants,
all parties  to  the joint tenancy should sign. When signing
the Proxy  as  attorney,  executor,  administrator,  trustee
or guardian, please give full title as such.