Portfolio · 2026

Investment Proformas

Dewji Realty
8 Deals · 179 Units

8 institutional-grade multi-family acquisitions across Alberta and New Brunswick. Each proforma covers acquisition terms, unit mix, operating expenses, debt service, five-year projections, and rate / rent sensitivities. Figures are forecasts based on builder pricing and current market assumptions.

01
Multi-Family · 78 Units

78 Units

Loch Lomond Road, Saint John, NB · Delivery 24 Months · Draw
Purchase Price
$22,424,689
Cap Rate
5.7%
Cash on Cash
12.5%
DSCR
113.7%
Open Proforma
02
Multi-Family · 32 Units

32 Leduc

343 – 373 Creekside Green · Delivery May 2027 · Draw
Purchase Price
$9,077,123
Cap Rate
6.1%
Cash on Cash
22.0%
DSCR
123.9%
Open Proforma
03
Multi-Family · 22 Units

22 Plex Leduc

343 – 373 Creekside Green · Delivery May 2027 · Draw
Purchase Price
$6,240,522
Cap Rate
6.1%
Cash on Cash
22.0%
DSCR
123.9%
Open Proforma
04
Multi-Family · 12 Units

12 Plex Leduc

343 – 373 Creekside Green · Delivery May 2027 · Draw
Purchase Price
$3,403,921
Cap Rate
6.0%
Cash on Cash
21.3%
DSCR
122.7%
Open Proforma
05
Multi-Family · 10 Units

10 Plex Leduc

343 – 373 Creekside Green · Delivery May 2027 · Draw
Purchase Price
$2,836,601
Cap Rate
6.0%
Cash on Cash
24.0%
DSCR
125.6%
Open Proforma
06
Multi-Family · 11 Units

11 Plex Delton

12015 90th Street & 9214 122 Avenue · Delivery Q4 2026 · Take-Out
Purchase Price
$2,957,738
Cap Rate
5.8%
Cash on Cash
21.4%
DSCR
122.9%
Open Proforma
07
Multi-Family · 6 Units

6 Plex Goodridge

18607 / 18609 132 Street NW · Delivery October 2026 · Take-Out
Purchase Price
$1,690,714
Cap Rate
6.1%
Cash on Cash
22.0%
DSCR
122.4%
Open Proforma
08
Multi-Family · 8 Units

8 Plex Beaumont

Beaumont, Alberta · Delivery 6 Months from COI · Draw
Purchase Price
$2,208,457
Cap Rate
6.1%
Cash on Cash
22.3%
DSCR
123.8%
Open Proforma