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

            NOTICE OF ANNUAL MEETING OF SHAREHOLDERS

                         APRIL 29, 2004


       Notice  is  hereby  given  that  the  Annual  Meeting   of
Shareholders (Annual Meeting) of Monmouth Real Estate  Investment
Corporation (the Company) will be held Thursday, April 29,  2004,
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  three Directors, the names of whom  are  set
          forth in the accompanying Proxy Statement, to serve for
          a three-year term;

     2.   To approve the selection by the Board of Directors   of
          the appointment of KPMG LLP as Independent Auditors for
          the Company for the year ending September 30, 2004; and

     3.   To  transact  such other business as may properly  come
          before the Annual Meeting and any adjournment 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  Annual  Meeting for the inspection of the  shareholders.
Only shareholders of record at the close of business on March 16,
2004  will be entitled to vote at the Annual 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



                                        EUGENE W. LANDY
                                      PRESIDENT AND DIRECTOR
March 29, 2004

                               -1-



           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 29, 2004
                           __________

             SOLICITATION AND REVOCATION OF PROXIES

     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 29, 2004, and at any adjournments thereof, 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 29, 2004 to shareholders of  record
on March 16, 2004.

     A copy of the Annual Report, including financial statements,
was  mailed  to all shareholders of record on or about  March  2,
2004.

     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  the
proxies  related  to  the Annual Meeting will  be  borne  by  the
Company.   The  Company  does  not  intend  to  solicit   proxies
otherwise  than  by  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
16,  2004, are entitled to vote at the Annual Meeting.  As of the
record  date, there were issued and outstanding 16,327,375 shares
of  Common  Stock, each share being entitled to one vote  on  any
matter  which may properly come before the Annual Meeting.   Said
voting right is non-cumulative.  The holders of a majority of the
outstanding shares of Common Stock shall constitute a quorum.  An
affirmative  vote of a majority of the votes cast by the  holders
of  the Common Stock is required for approval of Proposals 1  and
2.

                               -2-







                           PROPOSAL 1

                      ELECTION OF DIRECTORS

       Three  persons  have  been  nominated  by  the  Nominating
Committee  to  serve on the Board of Directors  of  the  Company.
Your  proxy will be voted for the election of the three  nominees
named  in  this  proxy statement, all of whom,  other  than  Neal
Herstik, are members of the present Board of Directors, to  serve
for  a  three-year  term, unless you specifically  withhold  your
authority.   All nominees have agreed to serve, if  elected,  for
the  new  term.   If  for any reason any of  the  three  nominees
becomes  unavailable for election, your 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 of Directors  to  the  number  of  the
nominees who are available to serve.  In the event the membership
of  the Board of Directors 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 Company's Bylaws provide that  any
such  vacancy will be filled for the unexpired term only  by  the
affirmative  vote  of  a majority of the remaining  Directors  in
office.   The  Company has no knowledge that  any  of  the  three
nominees will become unavailable for election.

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

      Neal Herstik, a nominee for director, is also a director of
Monmouth Capital Corporation, a publicly-owned affiliate  of  the
Company.  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 the Company.  In most
respects,  the  activities of the Company, United  Mobile  Homes,
Inc.,  a  publicly-owned affiliate of the Company,  and  Monmouth
Capital  Corporation are not in conflict, but  rather  complement
each  other.   However,  the  activities  of  the  Officers   and
Directors of the Company 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.

      The  Company has three long-time Directors who have  served
the   Company  with  distinction.   Under  the  recently  adopted
Sarbanes-Oxley  Act, the Board of Directors  must  consist  of  a
majority   of  "independent"  Directors.  Therefore,  Ernest   V.
Bencivenga, Anna T. Chew and Charles P. Kaempffer will resign  as
Directors,  effective  April 29, 2004.   Each  will  continue  to
provide advice to the Company as Director Emeritus.

                               -3-




      The  following table sets forth information  regarding  the
Directors standing for election, the Directors who will resign in
order  to  comply with the Director requirements of the Sarbanes-
Oxley  Act, and Directors whose terms continue beyond the  Annual
Meeting:

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


                 DIRECTORS STANDING FOR ELECTION
                 _______________________________

Daniel D.        48   Director.   Attorney at  Law  (1982   1989
Cronheim              to    present);   Executive    Vice
                      President  (1989  to  present)  and
                      General  Counsel (1983 to  present)
                      of    David    Cronheim    Company;
                      President  (1997  to  present)   of
                      David  Cronheim  Mortgage  Company;
                      President  (2000  to  present)   of
                      Cronheim    Management    Services,
                      Inc.;   and   Director   (2000   to
                      present)   of   Hilltop   Community
                      Bank.

Neal Herstik     45   Attorney  at  Law, Gross,  Truss  &   New
                      Herstik,   PC  (1997  to  present);   Nominee
                      Director   of   Monmouth    Capital
                      Corporation   (2002  to   present);
                      First   Vice  President,   Marlboro
                      Community  Players,  Inc.,  a  non-
                      profit  corporation (2000 to 2002);
                      Co-founder  and  former  President,
                      Manalapan-Englishtown     Education
                      Foundation,   Inc.,  a   non-profit
                      corporation (1995 to 2001).

John R. Sampson  49   Director.   Managing  Director  and   2001
                      co-founder,   Kalorama    Partners,
                      LLC,    a    strategic   consulting
                      company  (2003 to present);  Senior
                      Portfolio  Manager (1998  to  2002)
                      at  Fox  Asset Management,  LLC,  a
                      registered investment advisor  that
                      manages  equity, fixed  income  and
                      balanced    portfolios;   Principal
                      (1995    to    1998)   at    Pharos
                      Management  and Principia  Partners
                      LLC,   which  specialize  in  fixed
                      income consulting and research  for
                      the securities industry.


                               -4-




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


                    DIRECTORS WHO WILL RESIGN
                    _________________________

Ernest V.        85   Treasurer  (1968  to  present)  and   1968
Bencivenga            Director.  Financial consultant  to
                      the   Company  (1976  to  present);
                      Treasurer  and  Director  (1961  to
                      present)  and  Secretary  (1967  to
                      present)   of   Monmouth    Capital
                      Corporation,  an affiliate  of  the
                      Company;    Director    (1969    to
                      present)   and  Secretary/Treasurer
                      (1984  to present) of United Mobile
                      Homes,  Inc., an affiliate  of  the
                      Company.

Anna T. Chew     45   Chief  Financial Officer  (2003  to   1993
                      present)  and Director.   Certified
                      Public    Accountant.    Controller
                      (1991  to  2003) of  Monmouth  Real
                      Estate    Investment   Corporation;
                      Controller  (1991 to  2003),  Chief
                      Financial    Officer    (2003    to
                      present)  and  Director  (1994   to
                      present)   of   Monmouth    Capital
                      Corporation,  an affiliate  of  the
                      Company;  Vice President and  Chief
                      Financial    Officer    (1995    to
                      present)  and  Director  (1994   to
                      present)  of  United Mobile  Homes,
                      Inc., an affiliate of the Company.

Charles P.       66   Director.    Director   (1970    to   1974
Kaempffer             present)   of   Monmouth    Capital
                      Corporation,  an affiliate  of  the
                      Company;    Director    (1969    to
                      present)  of  United Mobile  Homes,
                      Inc.,  an affiliate of the Company;
                      Vice  Chairman  and Director  (1996
                      to  present) of Community  Bank  of
                      New Jersey.



                               -5-




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


              DIRECTORS WHOSE TERMS EXPIRE IN 2005
              ____________________________________

Matthew I.       44   Director.   Attorney at  Law  (1985  2000
Hirsch                to  present); Adjunct Professor  of
                      Law   (1993  to  present),  Widener
                      University School of Law.

Cynthia J.       34   Executive Vice President  (2001  to   2002
Morgenstern           present)  and  Director  (2002   to
                      present).  Vice President (1996  to
                      2001) Summit Bank, Commercial  Real
                      Estate    Division,   a    regional
                      commercial bank.

Stephen B.       49   Director.   Principal of U.S.  Real   2003
Wolgin                Estate  Advisors,  Inc.  (2000   to
                      present),  a  real estate  advisory
                      services  group based in New  York;
                      Principal   of  the  Wolgin   Group
                      (2000-2003);   prior   affiliations
                      with     J.P.    Morgan,    Odyssey
                      Associates,  The Prudential  Realty
                      Group,     Standard    &     Poor's
                      Corporation, and Grubb and Ellis.


                               -6-




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


              DIRECTORS WHOSE TERMS EXPIRE IN 2006

              ____________________________________

Eugene W. Landy  70   President  (1968  to  present)  and   1968
                      Director.    Attorney    at    Law;
                      President  and  Director  (1961  to
                      present)   of   Monmouth    Capital
                      Corporation,  an affiliate  of  the
                      Company;  Chairman  of  the   Board
                      (1995  to present), President (1969
                      to  1995)  and  Director  (1969  to
                      present)  of  United Mobile  Homes,
                      Inc., an affiliate of the Company.

Samuel A. Landy  42   Director.   Attorney at  Law  (1985   1989
                      to  present);  President  (1995  to
                      present), Vice President  (1991  to
                      1995)   and   Director   (1992   to
                      present)  of  United Mobile  Homes,
                      Inc.,  an affiliate of the Company;
                      Director   (1994  to  present)   of
                      Monmouth  Capital  Corporation,  an
                      affiliate of the Company.

Peter J.          55  Director. Investor; Director (2000-   2001
Weidhorn              2003)      of      real      estate
                      management/acquisitions at  Kushner
                      Companies;  Chairman of the  Board,
                      President/CEO  (1998-2000)  of  WNY
                      Group,    Inc.,   a   real   estate
                      investment  trust  that  owned  and
                      operated 8,000 apartments prior  to
                      its  sale to the Kushner Companies;
                      Director (2001 to present)  of  BNP
                      Residential    Properties,    Inc.;
                      Director  (2003-present)   of   The
                      Community Development Trust,  Inc.;
                      Trustee    of    the    CentraState
                      Healthcare  Foundation,  Inc;   and
                      Vice  Chairman and Trustee  of  the
                      Union for Reform Judaism.


 THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THE ELECTION TO
THE BOARD OF DIRECTORS OF EACH OF THE THREE PERSONS STANDING FOR
                      ELECTION NAMED ABOVE


   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, Stock  Option
Committee, Compensation Committee and Nominating Committee of the
Board of Directors.

                               -7-



Audit Committee

     The Audit Committee's responsibilities include reviewing and
overseeing  financial  reporting,  policies  and  procedures  and
internal  controls, retaining the independent auditor,  approving
the   audit   fees,  and  discussing  the  independent   auditors
independence.   It also overseeing the internal  audit  function,
legal  and  regulatory compliance and adherence to  the  Code  of
Business   Conduct  and  Ethics,  establishing   procedures   for
complaints received regarding the Company's accounting,  internal
accounting controls and auditing matters.  In addition, the Audit
Committee  prepares the Audit Committee Report which is  included
in  the Company's annual proxy statements.    The Audit Committee
had  four meetings during the fiscal year, including an executive
session  with  the independent auditors, in which management  did
not attend.

     The  current  members of the Company's Audit  Committee  are
Charles  P. Kaempffer, Matthew I. Hirsch, and Peter J.  Weidhorn.
The  Board  intends  to appoint Stephen B. Wolgin  to  the  Audit
Committee upon resignation of Charles P. Kaempffer at the  Annual
Meeting  of  Shareholders.  After the  Annual  Meeting,  the  new
members  of  Audit  Committee will then  consist  of  Matthew  I.
Hirsch, Peter J. Weidhorn, and Stephen B. Wolgin.  The Board  has
determined  that  the  new  members of the  Audit  Committee  are
independent  as defined by the rules of the SEC and  the  listing
standards  of the NASDAQ Stock Market, and that each of  them  is
able  to  read  and understand fundamental financial  statements.
The Board has also determined that Peter J. Weidhorn is an "audit
committee  financial expert" within the meaning of the  rules  of
the SEC and is "financially sophisticated" within the meaning  of
the rules of the NASDAQ Stock Market.
Stock Option Committee

     The  Stock  Option Committee administers the Company's  1997
Stock  Option  Plan and had one meeting during  the  last  fiscal
year.   The  current  members of the Stock Option  Committee  are
Daniel  D. Cronheim and Matthew I. Hirsch.     The Board  intends
to  appoint Stephen B. Wolgin to the Stock Option Committee after
the  Annual  Meeting of Shareholders.  After the Annual  Meeting,
the  members of the Stock Option Committee will then  consist  of
Matthew  I.  Hirsch  and  Stephen  B.  Wolgin.   The  Board   has
determined that the new members of the Stock Option Committee are
independent  as defined by the rules of the SEC and  the  listing
standards of the NASDAQ Stock Market.

Compensation Committee

     The   Compensation  Committee  evaluates   the   President's
performance  in  light of the Company's goals and objectives  and
determines  the President's and executive officers' compensation,
which includes base salary and bonus.  The Compensation Committee
had one meeting during the last fiscal year.  The current members
of  the Compensation Committee are Daniel D. Cronheim and Matthew
I. Hirsch.  The Board intends to appoint Stephen B. Wolgin to the
Compensation  Committee after the Annual Meeting of Shareholders.
After  the  Annual  Meeting,  the  members  of  the  Compensation
Committee  will then consist of Matthew I. Hirsch and Stephen  B.
Wolgin.   The  Board has determined that the new members  of  the
Compensation Committee are independent as defined by the rules of
the SEC and the listing standards of the NASDAQ Stock Market.

                               -8-



Nominating Committee

     The   Nominating   Committee   identifies,   considers   and
recommends candidates to serve as members of the Board and  makes
recommendations  regarding the structure and composition  of  the
Board of Directors and Committees.  The Nominating Committee  was
established  in  January 2004, and accordingly  had  no  meetings
during  the  last fiscal year.  The Nominating Committee  met  in
January 2004 to recommend the directors for the Annual Meeting of
Shareholders.  Matthew I. Hirsch, Peter J. Weidhorn  and  Stephen
B.  Wolgin  serve  on the Nominating Committee.    The  Board  of
Directors  has  determined  that each member  of  the  Nominating
Committee is an independent Director as defined by the  rules  of
the  SEC  and  the listing standards of the NASDAQ Stock  Market.
Our  Nominating  Committee  does  not  operate  under  a  written
charter.

     The  principal  function of the Nominating Committee  is  to
review  and  select candidates for nomination  to  the  Board  of
Directors.  The  Nominating  Committee  will  consider   director
candidates    recommended   by   the   Company's    shareholders.
Recommendations with regard to nominees for election to the Board
of Directors may be submitted by any stockholder entitled to vote
for  the  election  of  directors in  writing,  received  by  the
Secretary of the Corporation at least 45 days prior to  the  date
on  which  the Company first mailed its proxy materials  for  the
prior  year's annual meeting of shareholders, or, if the  Company
did not have an annual meeting of shareholders in the prior year,
90  days prior to the date of the annual meeting. Each notice  of
nomination  must  set forth (i) the name, age,  business  address
and,  if  known,  residence address of  each  nominee,  (ii)  the
principal  occupation  or employment of each  such  nominee,  and
(iii)  the number of shares of common stock of the Company  which
are beneficially owned by each such nominee.

     In   connection   with  the  formation  of  the   Nominating
Committee,  the Company's Board of Directors established  certain
minimum  qualifications  for board members,  including  being  at
least  21  years old and possessing (1) the ability to  read  and
understand corporate financial statements, (2) relevant  business
experience and professional skills, (3) high moral character  and
personal  and professional integrity, and (4) the willingness  to
commit  sufficient  time  to attend to  his  or  her  duties  and
responsibilities  as  a  director of  a  public  corporation.  In
addition,  the  Nominating Committee may consider  a  variety  of
other qualities and skills, including (i) the ability to exercise
independent  decision-making, (ii) the absence  of  conflicts  of
interest  and, (iii) the ability to work effectively  with  other
directors in collectively serving the long-term interests of  all
shareholders. Nominees must also meet any applicable requirements
of  SEC  regulations,  state law, and the Company's  articles  of
incorporation and bylaws.

     The  Nominating  Committee  has established  a  process  for
identifying and evaluating nominees for director. The  Nominating
Committee  will  annually  assess the qualifications,  expertise,
performance and willingness to serve of existing directors. If at
this  time  or  at any other time during the year  the  Board  of
Directors  determines a need to add a new director with  specific
qualifications or to fill a vacancy on the Board,  the  Chair  of
the  Nominating Committee will then initiate the search,  seeking
input  from  other  directors and senior management,  considering
nominees  previously submitted by shareholders,  and,  if  deemed
necessary or appropriate, hiring a search firm. An initial  slate
of candidates satisfying the specific qualifications, if any, and
otherwise  qualifying for membership on the Board, will  then  be
identified  and  presented  to the Nominating  Committee  by  the
Committee Chairman. The Nominating Committee will then prioritize
the candidates and determine if the Nominating Committee members,
other directors or senior management have relationships with  the
preferred  candidates and can initiate contacts.  To  the  extent
feasible, all of the members of the Nominating Committee and  the
President    will   interview   the   prospective   candidate(s).
Evaluations  and  recommendations of  the  interviewers  will  be
submitted  to the Nominating Committee for final evaluation.  The
Nominating  Committee will meet to consider such  recommendations
and to approve the final candidate. The Nominating Committee will
evaluate   all   nominees   for  director,   including   nominees
recommended by a stockholder, on the same basis.

                               -9-



     To  date,  there are no third parties being compensated  for
identifying and evaluating candidates.

Independent Director Meeting

      The  Company's independent directors, as defined under  the
listing standards of the NASDAQ stock market, have established  a
policy to meet separately from the other directors in a regularly
scheduled executive session at least annually, and at such  times
as  may  be  deemed  appropriate  by  the  Company's  independent
directors.   Any  independent director  may  call  and  executive
session of independent directors at any time.

                   Shareholder Communications

      The Company has established procedures for shareholders  to
communicate with the Board of Directors on a confidential  basis.
Shareholders  who wish to communicate with the Board  or  with  a
particular  director may send a letter to the  Secretary  of  the
Company  at 3499 Route 9 North, Suite 3-C, Freehold,  NJ   07728.
The  mailing  envelope must contain a clear  notation  indicating
that  the enclosed mailing is a "Stockholder-Board Communication"
or  "Stockholder-Director Communication".  All such letters  must
identify  the  author as a stockholder and clearly state  whether
the  intended recipients of the letter are all of the members  of
the  Board  or just certain specified individual directors.   The
Secretary will make copies of all such letters and circulate them
to   the  directors  addressed.   If  a  stockholder  wishes  the
communication to be confidential, such shareholder  must  clearly
indicate   on   the   envelope   that   the   communication    is
"Confidential".    The   Secretary   will   then   forward   such
communication, unopened, to the intended recipient.

                         Code of Conduct

      The  Company  has  adopted a Code of Business  Conduct  and
Ethics,  which applies to all directors, officers, and  employees
of  the  Company, including its principal executive officers  and
principal financial officer.  This code is posted on our  website
at http:www.mreic.com.  During 2003, no violations of the Code of
Business  Conduct and Ethics were reported nor were  any  waivers
granted.
                           PROPOSAL 2

                APPROVAL OF INDEPENDENT AUDITORS

      It  is  proposed to approve the appointment of KPMG LLP  as
Independent  Auditors for the purpose of making the annual  audit
of  the  books  of  account of the Company for  the  year  ending
September  30, 2004, 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  expects
a  representative of KPMG LLP to be present at the Annual Meeting
either   to  make  a  statement  or  to  respond  to  appropriate
questions.

                              -10-




      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

 SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The  following table lists information with respect  to  the
beneficial ownership of the Company's Common Stock (Shares) as of
March 1, 2004 by:

     -  each person known by the Company to beneficially own more
        than five percent of the Company's outstanding Shares;

     -  the Company's directors;

     -  the Company's executive officers; and

     -  all of the Company's executive officers and directors as
        a group.

     Unless  otherwise  indicated, the person  or  persons  named
below  have  sole voting and investment power and  that  person's
address  is  c/o  Monmouth  Real Estate  Investment  Corporation,
Juniper  Business Plaza, 3499 Route 9 North, Suite 3-C, Freehold,
New  Jersey  07728.  In determining the number and percentage  of
shares  beneficially owned by each person,  Shares  that  may  be
acquired  by  that person under options exercisable within  sixty
(60)  days of March 1, 2004 are deemed beneficially owned by that
person and are deemed outstanding for purposes of determining the
total  number of outstanding shares for that person and  are  not
deemed outstanding for that purpose for all other shareholders.

                              -11-







                              Amount and Nature     Percentage
Name and Address              of Beneficial         of Shares
of Beneficial Owner           Ownership(1)          Outstanding(2)
__________________            _________________     _____________

United Mobile Homes, Inc.       194,480            1.21%

Palisade Concentrated Equity
Partnership, L.P.
One Bridge Plaza
Fort Lee, New Jersey  07024   1,304,000            8.11%

Oakland Financial Corporation
34200 Mound Road
Sterling Heights, Michigan
48310                         1,149,245(3)         7.15%

Ernest V. Bencivenga             47,822(4)          *

Anna T. Chew                     98,276(5)          *

Daniel D. Cronheim               60,863(6)          *

Neal Herstik                        200             *

Matthew I. Hirsch                44,691(7)          *

Charles P. Kaempffer             66,836(8)          *

Eugene W. Landy               1,051,483(9)(14)     6.46%

Samuel A. Landy                 230,756(10)        1.43%

Cynthia J. Morgenstern           56,957(11)         *

John R. Sampson                  35,814(12)         *

Peter J. Weidhorn                21,000(13)         *

Stephen B. Wolgin                 2,592             *

Directors and Officers as a
group                         1,717,290(14)       10.45%



     *Less than 1%.

     (1)   Except as indicated in the footnotes to this table and
pursuant  to  applicable  community property  laws,  the  Company
believes that the persons named in the table have sole voting and
investment power with respect to all Shares listed.

                              -12-




     (2)   Based on the number of Shares outstanding on March  1,
2004, which was 16,078,030 Shares.

     (3)   Based  upon correspondence dated March  1,  2004  from
Oakland  Financial Corporation ("Oakland"), Liberty Bell  Agency,
Inc.   ("Liberty   Bell"),   and   Cherokee   Insurance   Company
("Cherokee"),  as of March 1, 2004, Oakland owns  17,271  Shares,
Liberty  Bell  owns  593,861  Shares and  Cherokee  owns  492,395
Shares, and Matthew T. Moroun owns 45,718 Shares.  Amendment  No.
2  to  Schedule 13-D dated October 1, 2002 filed with the SEC  by
Oakland,  indicates  that Oakland shares voting  and  dispositive
power  with  respect  to  those  Shares  with  Liberty  Bell  and
Cherokee, both of which are wholly-owned subsidiaries of Oakland.
Matthew  T.  Moroun is the Chairman of the Board and  controlling
stockholder of Oakland, Liberty Bell and Cherokee.

     (4)   Includes 15,000 Shares issuable upon the  exercise  of
stock options.

      (5)   Includes  (a) 48,276 Shares owned  jointly  with  Ms.
Chew's  husband; and (b) 62,414 Shares held in the United  Mobile
Homes,  Inc. 401(k) Plan (the "UMH 401(k)").  As a co-trustee  of
the  UMH  401(k), Ms. Chew has shared voting power over  all  the
shares   held  by  the  UMH  401(k).   She,  however,   disclaims
beneficial ownership of all of the Shares held by the UMH 401(k),
except  for  the  11,783 Shares held by the UMH  401(k)  for  her
benefit.   Includes 50,000 Shares issuable upon the  exercise  of
stock options.

      (6)   Includes 15,000 Shares issuable upon the exercise  of
stock options.

      (7)  Includes 30,691 Shares owned jointly with Mr. Hirsch's
wife  and  14,000  Shares issuable upon  the  exercise  of  stock
options.

      (8)   Includes 16,974 Shares owned by Mr. Kaempffer's  wife
and 15,000 Shares issuable upon exercise of stock options.

      (9)   Includes (a) 84,766 Shares owned by Mr. Landy's wife;
(b)  161,764  Shares held in the Landy & Landy Employees'  Profit
Sharing  Plan  of  which Mr. Landy is a trustee  and  has  shared
voting  and  dispositive power; (c) 126,586 Shares  held  in  the
Landy  &  Landy Employees' Pension Plan of which Mr. Landy  is  a
trustee  and  has  shared  voting  and  dispositive  power;   and
(d)  60,000 Shares held in the Eugene W. and Gloria Landy  Family
Foundation,  a  charitable trust, of which Mr. Landy  has  shared
voting  and dispositive power.  Includes 195,000 Shares  issuable
upon the exercise of stock options.

      (10)  Includes (a) 6,646 Shares owned by Mr. Landy's  wife;
(b)  74,202  Shares held in custodial accounts  for  Mr.  Landy's
minor  children under the New Jersey Uniform Transfers to  Minors
Act  with  respect to which he disclaims any beneficial  interest
but he has sole dispositive and voting power; (c) 1,000 Shares in
the  Samuel  Landy  Family Limited Partnership;  and  (d)  62,414
Shares  held in the UMH 401(k) Plan.  As a co-trustee of the  UMH
401(k), Mr. Landy has shared voting power over the Shares held by
the  UMH 401(k).  He, however, disclaims beneficial ownership  of
all  of  the Shares held by the UMH 401(k), except for the 30,935
Shares  held by the UMH 401(k) for his benefit.  Includes  15,000
Shares issuable upon the exercise of stock options.

                              -13-



      (11)  Includes 800 Shares held in Ms. Morgenstern's  401(k)
plan over which she has sole dispositive power.

      (12)  Includes 2,000 Shares held in custodial accounts  for
Mr.  Sampson's minor children under the New Jersey Uniform  Gifts
to  Minors  Act with respect to which he disclaims any beneficial
interest  but he has sole dispositive and voting power.  Includes
20,000 Shares issuable upon the exercise of stock options.

      (13) Includes 15,000 Shares issuable upon exercise of stock
options.

      (14)  Excludes 194,480 Shares owned by United Mobile Homes,
Inc.   Eugene W. Landy beneficially owns approximately 11.65%  of
the  shares  of United Mobile Homes, Inc. and is an  officer  and
director of United Mobile Homes, Inc.


                     EXECUTIVE COMPENSATION

Summary Compensation Table

      The following Summary Compensation Table shows compensation
paid  by the Company to its Chief Executive Officer and Executive
Vice  President  for services rendered during  the  fiscal  years
ended  September 30, 2003, 2002 and 2001.  There  were  no  other
executive  officers  whose aggregate cash  compensation  exceeded
$100,000.

   Name and               Annual Compensation
Principal Position       Year       Salary      Bonus     Other
__________________       ____       ______      _____     ____

Eugene W. Landy          2003      $150,000    $30,000  $ 94,000 (1)
Chief Executive Officer  2002      $150,000    $30,000  $ 75,300 (1)
                         2001      $150,000    $30,000  $105,200 (1)

Cynthia J. Morgenstern   2003      $139,077     $9,615  $ 21,905 (2)
Executive Vice President 2002      $121,250     $8,462  $  6,438 (2)
                         2001      $ 78,269        -0-       -0-


(1)  Represents  Director's fees of $17,500, $16,300  and  $8,700
     for  2003,  2002 and 2001, respectively, paid to Mr.  Landy;
     accrual  for pension and other benefits of $59,000,  $59,000
     and  $49,000  for  2003,  2002 and  2001,  respectively,  in
     accordance with Mr. Landy's employment contract;  and  legal
     fees  of $17,500, $-0- and $47,500 for 2003, 2002 and  2001,
     respectively.

(2)  Represents  Director's fees and discretionary  contributions
     by the Company to the Company's 401(k) Plan allocated to the
     account of the named executive officer.

Compensation of Directors

     During 2001, the Directors received a fee of $1,000 for each
Board  meeting  attended and an additional fixed  annual  fee  of
$7,600  payable quarterly.  Effective April 1, 2002, the  meeting
fee  was  increased  to  $1,500 and  the  fixed  annual  fee  was
increased to $10,000.  Directors appointed to committees received
$150   for  each  committee  meeting  attended.   Those  specific
committees  are  Compensation Committee, Audit  Committee,  Stock
Option Committee and Nominating Committee.

                              -14-



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.  On April 25, 2002, the shareholders approved  an
increase  in  the number of shares available under  the  Plan  to
1,500,000.   Options may be granted any time up to  December  31,
2006.   No  option is available for exercise ten years after  the
date  it  is granted.  All options are exercisable 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.

     The  following table sets forth, for the executive  officers
named  in  the Summary Compensation Table, information  regarding
individual  grants of stock options made during  the  year  ended
September 30, 2003:

                                                    Potential Realized
                     Percent     Price               Value at Assumed
            Options  Granted to  Per    Expiration   Annual Rates for
Name        Granted  Employees   Share     Date        Option Terms
____        _______  __________  _____  __________  _________________

Eugene W.
Landy       65,000   100%        $6.90  1/22/11     $181,500  $465,500




      The  following table sets forth, for the executive officers
named  in  the Summary Compensation Table, information  regarding
stock options outstanding at September 30, 2003:

                                     Number of         Value of
                                     Unexercised       Unexercised
                 Shares              Options           Options at
                 Acquired            at Year-End       Year-End
                 Upon      Value     Exercisable/      Exercisable/
Name             Exercise  Realized  Unexercisable     Unexercisable
____             ________  ________  _____________     _____________

                   -0-     N/A       195,000/          $320,000/
Eugene W. Landy                       65,000            $78,650

Cynthia J.                           50,000/           $49,000/
Morgenstern        -0-     N/A           -0-                -0-

Employment Agreements

      On  January 1, 2004, Eugene W. Landy's Employment Agreement
with the Company was amended to extend for five years to December
31, 2009.  Mr. Landy's amended Employment Agreement  provides for
(1) an increase in his annual base compensation from $150,000  to
$175,000; (2) an increase in his severance payment from  $300,000
payable  $100,000  a  year for three years  to  $500,000  payable
$100,000 a year for five years; and (3) an increase from  $40,000
a  year  to  $50,000 a year of his pension benefits; and  (4)  an
extension  of three years of his pension payments for a  ten-year
period  commencing January 1, 2004.  Mr. Landy  receives  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.  The Agreement is attached at Appendix A.

                              -15-



     Effective  January  15,  2004, the Company  and  Cynthia  J.
Morgenstern entered into a three-year employment agreement  under
which Ms. Morgenstern receives an annual base salary of $160,000,
increasing  to  $176,000 in 2005 and to $194,000  in  2006,  plus
bonuses   and  customary  fringe  benefits.   In  the  event   of
disability, her salary shall continue for a period of two  years.
The Agreement is attached at Appendix B.

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.

      Daniel  D.  Cronheim  is  a Director  of  the  Company  and
Executive  Vice President of David Cronheim Company.   The  David
Cronheim  Company received $14,377 in lease brokerage commissions
in  2003.   Cronheim  Management Services, a  division  of  David
Cronheim  Company,  received the sum  of  $258,626  in  2003  for
management  fees.   In  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.

 REPORT OF THE 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 Committee 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.

     The second consideration is the individual achievements made
by  each  officer.  The Company is a small 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.

                              -16-



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

Evaluation

     The Committee reviewed the progress made by Eugene W. Landy,
Chief  Executive  Officer.   Mr. Landy  is  under  an  employment
agreement  with  the Company.  His base compensation  under  this
contract  was  increased in 2004 to $175,000 per  year,  and  his
bonus for 2003 was $30,000.

                              Compensation Committee:
                              Daniel D. Cronheim
                              Matthew I. Hirsch

                  REPORT OF THE AUDIT COMMITTEE

      The  Board of Directors adopted a written charter  for  the
Audit  Committee in March, 2001.  The Board of Directors  amended
this  charter in September 2003 in order to comply with  the  new
rules  of  the SEC and the listing standards of the NASDAQ  Stock
Market.   The amended charter is presented herein at  Appendix  C
and on our website at http: www.mreic.com.

      The  Company  has  an Audit Committee consisting  of  three
"independent" Directors, as defined by the listing  standards  of
the Nasdaq Stock Market.  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, 2003.

      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.

      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, 2003.

                              -17-

Fees Billed by Independent Auditors

       KPMG LLP served as the Company's independent auditors  for
the  years ended September 30, 2003 and 2002.  The following  are
the fees billed by KPMG in connection with services rendered:

                                   2003              2002
                                   ____              ____

Audit Fees                        $73,000           $34,900
Audit Related Fees                    -0-               -0-
Tax Fees                           39,500            21,800
All Other Fees                        -0-               -0-
                                 ________          ________
    Total Fees                   $112,500           $56,700
                                 ========          ========

      Audit  fees include professional services rendered by  KPMG
LLP  for  the audit of the Company's annual financial  statements
and  reviews  of financial statements included in  the  Company's
quarterly reports on Form 10-Q.  Audit fees also include services
that  are normally provided by the Company's independent auditors
in  connection  with statutory and regulatory  filings,  such  as
consents  and assistance with and review of documents filed  with
the Securities and Exchange Commission.

      Tax fees include professional services rendered by KPMG LLP
for  the preparation of the Company's federal and state corporate
tax  returns and supporting schedules as may be required  by  the
Internal Revenue Service and applicable state taxing authorities.
Tax fees also include other work directly affecting or supporting
the  payment of taxes, including planning and research of various
tax issues.

Audit Committee Pre-Approval Policy

      The  Audit  Committee has adopted a  policy  for  the  pre-
approval  of  audit and permitted non-audit services provided  by
the  Company's  principal  independent accountants.   The  policy
requires  that all services provided by KPMG LLP to the  Company,
including  audit services, audit-related services,  tax  services
and  other services, must be pre-approved by the Committee.   The
pre-approval requirements do not prohibit day-to-day  normal  tax
consulting services, which matters will not exceed $10,000 in the
aggregate.

     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 J. Weidhorn

                              -18-




                  COMPARATIVE STOCK PERFORMANCE

     The following line graph shows changes in the value over the
last  five fiscal years of an assumed investment of $100  in  (i)
the Company's common stock; (ii) in the stocks that comprise  the
NAREIT  All  REIT Total Return Index, published by  the  National
Association of Real Estate Investment Trusts (NAREIT); and  (iii)
the  stocks that comprise 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
____       ___________    ______       _______

1998       100            100          100
1999       95             91           126
2000       101            109          141
2001       135            124          102
2002       168            136           80
2003       210            172           98




         CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Prior to the adoption of Sarbanes Oxley Act of 2002, Section
202,  prohibiting loans to directors and executive officers,  the
Board  of  Directors  of  the Company granted  Eugene  W.  Landy,
President,  loans to enable Mr. Landy to exercise  stock  options
totaling  $1,164,375  at  December 31, 2003,  at  interest  rates
ranging  from  5% to 7% and maturity dates ranging from  2007  to
2012.

     There is no family relationship between any of the Directors
or  executive  officers  of the Company, except  that  Samuel  A.
Landy,  a Director of the Company, is the son of Eugene W. Landy,
the President and a Director of the Company.

                              -19-



      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 Company now  uses
outside counsel for most of the legal services required.  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.

      Daniel  D.  Cronheim, a Director of  the  Company,  is  the
Executive  Vice  President and General Counsel of David  Cronheim
Company, the real estate advisor to the Company.

        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.

                          OTHER MATTERS

      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, 2003 (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.

                              -20-



                      SHAREHOLDER PROPOSALS

     In  order  for  Shareholder Proposals for  the  2005  Annual
Meeting  of  Shareholders to be eligible  for  inclusion  in  the
Company's  2005  Proxy Statement, they must be  received  by  the
Company  at  its office at Juniper Business Plaza, 3499  Route  9
North,  Suite  3-C,  Freehold, New Jersey 07728  not  later  than
December 7, 2004.

                              BY ORDER OF THE BOARD OF DIRECTORS




                                     Eugene W. Landy
                                     President and Director



Dated:  March 29, 2004


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 represented at the meeting.  The enclosed addressed
envelope requires no postage and is for your convenience.

                              -21-



APPENDIX A

            SECOND AMENDMENT TO EMPLOYMENT AGREEMENT

             _______________________________________


           This  Second  Amendment to Employment  Agreement  (the

"Amendment")  is made and entered into this 5th day of  November,

2003, by and between Monmouth Real Estate Investment Corporation,

a  Maryland corporation (the "Company") and Eugene W.  Landy,  an

individual (the "Employee").

                      W I T N E S S E T H:

           WHEREAS, in accordance with the recommendations of the

Compensation  Committee of the Company and the  approval  of  the

Board of Directors of the Company at its meeting on September 23,

2003,  it  was  determined  to  amend  the  current  Compensation

Agreement of Eugene W. Landy.

           NOW,  THEREFORE, the following amendments  are  hereby

added to the Amended Employment Agreement dated June 26, 1997, by

and between the Company and Eugene W. Landy.

            1.     The   current  Amended  Employment   Agreement

automatically  extends for five years.  Thus,  the  parties  have

agreed  that the Second Amended Employment Agreement will be  for

the period January 1, 2004 to December 31, 2009.

           2.    The  base salary effective January  1,  2004  is

$175,000.

           3.    The  1997  Bonus Schedule, a copy  of  which  is

attached,  will remain in force, including the annual  grants  of

stock options of 65,000 shares per year.

           4.    Severance shall be $500,000, payable $100,000  a

year  for  five  years.  The transactional severance  bonus  will

remain the same as currently provided.

           5.    Eugene W. Landy has elected early payment of the

pension benefits, commencing in 2001.  Effective January 1, 2004,

the  pension for Eugene W. Landy shall be $50,000 a year for  ten

years,  an  extension  of three years from  the  current  pension

payments.  On the death of the Employee, the pension funds  shall

be paid to the Employee's designated beneficiary.

                              -22-



          6.   The $500,000 death benefit shall remain in force.

          7.   The three-year disability payment will remain the

               same.

            The  provision  providing  that  the  Employee  shall

participate in all health, dental, insurance and similar plans of

the  Company  shall  further  provide  that  the  Employee  shall

participate  during  the  period  he  is  receiving  the  pension

benefits   provided  in  Section  7  of  the  Amended  Employment

Agreement.

          IN WITNESS WHEREOF, this Second Amendment to Employment

Agreement has been duly executed by the Company and the  Employee

on the date first above written.

                         MONMOUTH REAL ESTATE INVESTMENT
                                    CORPORATION

                         By:   /s/ Cynthia J. Morgenstern
                              Cynthia J. Morgenstern,
                              Executive Vice President
ATTEST:

/s/ Louise Green
Louise Green, Secretary        /s/ Eugene W. Landy
                               Eugene W. Landy,
                               Employee
WITNESS:

/s/  Elizabeth Chiarella
Elizabeth Chiarella


                              -23-







     APPENDIX B

           MONMOUTH REAL ESTATE INVESTMENT CORPORATION

          Employment of the Executive Vice-President -

                     Cynthia J. Morgenstern



              AGREEMENT EFFECTIVE JANUARY 15, 2004



    BY AND BETWEEN:     Monmouth Real Estate Investment
                        Corporation, A Maryland
                        Corporation ("Corporation")

    AND:                Cynthia J. Morgenstern ("Employee")

    Corporation desires to employ Employee to the business of
    the Corporation and   Employee desires to be so employed.
    The parties agree as follows:

    1.   Employment.

    Corporation agrees to employ Employee and Employee agrees to
    be employed in the capacity as Executive Vice-President for a
    term of three (3) years effective January 15, 2004 and
    terminating January 14, 2007.

    2.   Time and Efforts.

    Employee shall diligently and conscientiously devote her time
    and attention and use her best efforts in the discharge of
    her duties as Executive Vice-President of the Corporation.

    3.   Board of Directors.

   Employee  should  at  all  times  discharge  her  duties   in
   consultation with and under the supervision of the  Board  of
   Directors  of  the  Corporation. In the  performance  of  her
   duties,  Employee  shall make her principal  office  in  such
   place  as  the  Board  of Directors of  the  Corporation  and
   Employee from time to time agree.

    4.   Compensation.

   Corporation shall pay to Employee as compensation for her
   services a base salary, which shall be paid in equal weekly
   installments, as follows:

   (a.) For the year beginning January 15, 2004 and ending on
   January 14, 2005, the   base salary shall be $160,000
   annually;

   (b.) For the year beginning January 15, 2005 and ending on
   January 14, 2006, the base salary shall be $176,000 annually;

   (c.) For the year beginning January 15, 2006 and ending on
   January 14, 2007, the base salary shall be $194,000 annually;



   In the event of the disability of employee, her salary shall
   continue for a period of  two years payable monthly.

                              -24-

   



   Thereafter, the term of this Employment Agreement shall be
   automatically renewed and extended for successive one-year
   periods except that either party may, at least ninety (90)
   days prior to such expiration date or any anniversary
   thereof, give written notice to the other party electing that
   this Employment Agreement not be renewed or extended, in
   which event this Employment Agreement shall expire as of the
   expiration date or anniversary date, respectively.

   In the event of a merger of the Corporation, or upon any
   change of control, defined as either voting control or
   control of 25% of the Board of Directors by other than the
   existing directors, Employee shall have the right to extend
   and renew this Employment Agreement so that the expiration
   date will be one year from January 14, 2007. If there is a
   termination of employment for any reason, either involuntary
   or voluntary, Employee shall be entitled to receive one
   year's compensation at the date of termination. The
   compensation is to be at the greater of current compensation
   or that at the date of merger or change of control.



   5.   Bonuses.

   Bonuses shall be paid at the discretion of the Board of
   Directors or the President.

   6.   Expenses.

   Corporation will reimburse Employee for reasonable and
   necessary expenses incurred by her in carrying out her duties
   under this Agreement. Employee shall present to the
   Corporation from time to time an itemized account of such
   expenses in such form as may be required by the Corporation.

   7.   Vacation.

   Employee shall be entitled to take four (4) paid weeks
   vacation per year.

   8.   Pension.

   Employee, at her option, may participate in the 401-k plan of
   United Mobile Homes, Inc., according to its terms.

   9.        Life and Health Insurance Benefits.

   Employee shall be entitled during the term of this Agreement
   to participate in all health insurance and group life
   insurance benefit plans providing benefits generally
   applicable to the employees of United Mobile Homes, Inc. as
   may be modified from time to time. Plan description is
   detailed in Exhibit A attached.

   10.  The Employee shall be provided with a company
   automobile.

   11.  Notices.

                              -25-

   All  notices  required or permitted to  be  given  under  this
   Agreement  shall  be given by certified mail,  return  receipt
   requested, to the parties at the following addresses  or  such
   other  addresses  as either may designate in  writing  to  the
   other party:

          Corporation:
                             MREIC
                             Juniper Business Plaza
                             3499 Route 9N, Suite 3C
                             Freehold, NJ 07728

               Employee: Cynthia J. Morgenstern
                               317 Ace Dr.
                               Wall. NJ  07719

   12.          Governing Law.

   This Agreement shall be construed and governed in accordance
   with the laws the State of New Jersey.

   13.          Entire Contract.

   This Agreement constitutes the entire understanding and
   agreement between the Corporation and Employee with regard to
   all matters herein. There are no other agreements, conditions
   or representations, oral or written, express or implied, with
   regard thereto. This agreement may be amended only in writing
   signed by both parties hereto.

   IN WITNESS WHEREOF, Corporation has by its appropriate
   officers signed and affixed its seal and Employee has signed
   and sealed this Agreement.

         MONMOUTH REAL ESTATE INVESTMENT CORPORATION






   (SEAL)                     By /s/Ernest V. Bencivenga
                              Ernest V. Bencivenga
                              Treasurer

                              By /s/Cynthia J. Morgenstern
                              Cynthia J. Morgenstern
                              Employee


        Dated: January 15, 2004

                              -26-




APPENDIX C

           MONMOUTH REAL ESTATE INVESTMENT CORPORATION
                     AUDIT COMMITTEE CHARTER


I.   AUDIT COMMITTEE PURPOSE

The  Audit  Committee is appointed by the Board of  Directors  to
assist the Board in fulfilling its    oversight responsibilities.
The Audit Committee's primary  duties  and
responsibilities are to:

  -   Monitor  the integrity of the Company's financial reporting
  process  and  systems of internal controls  regarding  finance,
  accounting, and legal compliance.

  -   Monitor   the independence and performance of the Company's
  independent auditors.

  -   Provide   an  avenue of communication among the independent
  auditors, management, and the Board of Directors.

       The   Audit   Committee has the authority to conduct   any
investigation  appropriate to fulfilling its responsibilities and
it has direct access to the independent auditors as well
as   anyone  in the organization. The Audit Committee   has   the
ability   to  retain, at the Company's expense,  special   legal,
accounting,   or   other  consultants  or  experts    it    deems
necessary in the performance of its duties.

II.  AUDIT COMMITTEE COMPOSITION AND MEETINGS

Audit   Committee  members shall meet the requirements   of   the
listing  standards of the National   Association  of   Securities
Dealers (NASD) and the Securities and Exchange Commission  (SEC).
The    Audit  Committee shall be comprised of three directors  as
determined  by   the  Board, each of whom  shall  be  independent
nonexecutive directors,  free  from any relationship  that  would
interfere with  the  exercise of his or her independent judgment.
All members of the Committee shall have a basic understanding  of
finance   and   accounting and be able to read   and   understand
fundamental financial statements, and at least one member  of the
Committee    shall    have  accounting  or   related    financial
management expertise.

Audit   Committee members shall be appointed by  the   Board   of
Directors   upon recommendation by the Chairman.   If  an   audit
committee Chair is not designated or present, the members  of the
Committee may designate a Chair by majority vote of  the
Committee membership.

The  Committee  shall meet at least two times annually,  or  more
frequently   as   circumstances dictate.  The   Audit   Committee
Chair   shall  prepare and/or approve an agenda in   advance   of
each  meeting.   The  Committee  should  meet  privately   in
executive  session  at least annually with management   and   the
independent   auditors  and  as a  committee   to   discuss   any
matters   that   the Committee or each of these  groups   believe
should   be   discussed.  The  Committee  may  ask   members   of
management  or  others to attend meetings and  provide  pertinent
information  as  necessary.  The Committee or  its  Chair  should
communicate   with   management and  the   independent   auditors
quarterly   to   review the Company's financial  statements   and
significant   findings  based upon the auditors  limited   review
procedures, as considered necessary.

                              -27-



III. AUDIT COMMITTEE RESPONSIBILITIES AND DUTIES

Review Procedures

  1.    Review  and  reassess the adequacy of  this  Charter   at
     least   annually.   Submit the charter to   the   Board   of
     Directors  for approval and have the document  published  at
     least  every  three  years in  accordance  with  SEC regulations.

  2.    Review  the Company's annual audited financial statements
     prior   to  filing or distribution.  Review  should  include
     discussion   with  management and independent  auditors   of
     significant   issues   regarding    accounting   principles,
     practices and judgments.

  3.    In   consultation  with management  and  the  independent
     auditors,    consider  the  integrity   of   the   Company's
     financial   reporting   processes  and   controls.   Discuss
     significant   financial  risk  exposures   and   the   steps
     management  has  taken to monitor, control and  report  such
     exposures.   Review significant findings  prepared  by   the
     independent     auditors    together    with    management's
     responses.

  4.    Review   with  financial management and  the  independent
     auditors,  the  company's  quarterly  financial  results prior to
     the   release   of  earnings and/or the company's  quarterly
     financial  statements  prior   to  filing  or distribution,  as
     considered  necessary.   Discuss  any significant   changes   to
     the   Company's  accounting principles  and  any  items  required
     to be communicated by the independent auditors  in accordance
     with  SAS 61 (see item 9).   The Chair of the Committee  may
     represent the entire Audit Committee for purposes of this review.

Independent Auditors

  5.   The independent  auditors  are ultimately accountable to the
     Audit   Committee  and  the Board of Directors.   The  Audit
     Committee  shall  review  the  independence,  and performance  of
     the   auditors  and annually recommend to the    Board    of
     Directors  the   appointment  of  the independent  auditors   or
     approve  any  discharge  of auditors when circumstances warrant.

  6.   Approve  the  fees and other significant compensation to be
     paid to the independent auditors.

  7.    On   an  annual  basis,  the  Committee should review and
     discuss   with   the  independent auditors  all  significant
     relationships  they  have  with  the  Company that could impair
     the  auditors' independence.

  8.    Review the independent auditors audit plan-discuss scope,
     staffing,  locations,   reliance   upon  management  and general
     audit approach, as considered necessary.

                              -28-



  9.    Discuss  certain  matters required to be communicated  to
     audit committees in accordance with AICPA SAS 61.

  10.   Consider  the independent auditors' judgments about   the
     quality   and  appropriateness of the  Company's  accounting
     principles as applied in its financial reporting.

Legal Compliance

  11.   On   at  least an annual basis, review with the Company's
     counsel, any legal matters that could have a significant impact
     on   the  organization's financial statements, the Company's
     compliance    with     applicable   laws   and  regulations,
     inquiries  received   from  regulators  or governmental agencies.

Other Audit Committee Responsibilities

  12.  Annually prepare a report to shareholders as required by the
     Securities  and  Exchange  Commission.   The report should  be
     included  in  the  Company's  annual   proxy statement.

  13.   Perform  any  other  activities   consistent  with   this
     Charter,  the  Company's By-laws and   governing law, as the
     Committee   or   the   Board  deems  necessary  or appropriate.

  14.  Maintain  minutes of meetings and periodically report to the
     Board  of  Directors  on significant results of the foregoing
     activities.

  15.  Establish and maintain the procedures for the treatment of
     complaints regarding accounting, internal control, auditing,
     including procedures for the anonymous submission of complaints.

                              -29-



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


     The  undersigned hereby constitutes and appoints  Eugene  W.
Landy,  Cynthia J. Morgenstern, and Samuel A. Landy, 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  29,  2004,  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.

        (Continued and to be signed on the reverse side)



PLEASE  SIGN, DATE AND RETURN PROMPTLY IN THE ENCLOSED  ENVELOPE.
PLEASE MARK YOUR VOTE IN BLUE OR BLACK INK AS SHOWN HERE  /X/

1.   Election of Directors:
                                        NOMINEES:
       FOR ALL NOMINEES                   Daniel D. Cronheim
                                          Neal Herstik
                                          John R. Sampson
       WITHHOLD AUTHORITY
       FOR ALL NOMINEES

       FOR ALL EXCEPT
  (See instructions below)

INSTRUCTION:   To withhold authority to vote for  any  individual
nominee(s), mark "FOR ALL EXCEPT" and fill in the circle next  to
each nominee you wish to withhold, as shown here:

(2)  Approval  of  the  appointment of KPMG  LLP  as  Independent
     Auditors  for  the  Company  for  the  fiscal  year   ending
     September 30, 2004.

     FOR            AGAINST             ABSTAIN

(3)  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.

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

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


To  change the address on your account, please check the  box  at
right  and indicate  your new address in the address space above.
Please note that changes to the registered name(s) on the account
may not be submitted via this method.

Signature of Shareholder _____________________  Date ______
Signature of Shareholder _____________________  Date ______

Note:   Please sign exactly as your name(s) appear on this Proxy.
When  shares  are  held jointly, each holder should  sign.   When
signing   as   executor,  administrator,  attorney,  trustee   or
guardian,  please give full title as such.  If the  signer  is  a
corporation,  please sign full corporate name by duly  authorized
officer,  giving full title as such.  If signer is a partnership,
please sign in partnership name by authorized person.