ESG Real Estate
About us
Fund
Design
Asset management
Market
Certification
Portfolio
Job openings
Resources
Contact Us
US +1 781 424 2995
EU +41 76 816 8310
EM
team@esg-re.com
Fund
Design
Market
AM
ESG RE I
F
und
Accele
r
ated asset app
r
eciation
ESG
RE
was
engaged
at
the
pre-development
stage
by
the
project’s
architect+developer
to
help
shape
design,
financing,
and
long-term
performance
models
for
a
62M
modular
multifamily
cluster
with
153
units
at
162,000
GSF
in
New
York.
Through
ESG
RE’s
vertically
integrated
model,
the
investment
project
is
pre-set
to
realize
an
AAA-rating
from
Pre
Impact,
validating
its
alignment
with
global
sustainability
and
risk
benchmarks.
By
integrating
Fund,
Design,
Market,
and
Asset
Management
insights
upstream,
the
project
delivered
a
bankable
and
future-
proofed
pre-dev
package
—
reducing
cost
of
capital,
optimizing
the
capital
stack,
modelling
quadruple
net
zero
THE 04
AM
Mar
k
et
Design
F
und
ESG RE
ESG RE I
F
und
Accele
r
ated asset app
r
eciation
(carbon,
ene
r
g
y
,
wate
r
,
waste),
and
positioning
the
asset
for
r
esilient
long-term
ope
r
ations.
By
combining
sustainability-
b
y-design,
financial
structuring,
p
r
edicti
v
e
mar
k
et
modelling,
and
li
f
ec
y
cle
asset
management,
ESG
RE
enabled
the
a
r
chitect
t
o
deli
v
er
a
high-pe
r
formance
d
ev
elopment
package
without
comp
r
omising
sustainable
a
r
chitectu
r
al
integrit
y
,
while
definiti
v
ely
r
educing
ha
r
d
and
soft
building
costs.
THE 04
AM
Mar
k
et
Design
F
und
102%
IRR
3.2M
$ Saved
See how
ESG RE I
F
und
Accele
r
ated asset app
r
eciation
W
A
CC-S
a
v
ed (Construct-
P
erm)
0M
$3.3M
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Loan-
t
o-
v
alue
85%
85%
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Asset
V
alue (6% G
r
een)
$89M
$89M
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
DSCR
1.25x
1.50x
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
E
quity C
o
v
e
r
age
0%
12%
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
E
quity
$11M
$10M
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Subo
r
dinate Debt/Cashout
$18M
$16M
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Senior Debt
$42M
$37M
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Summa
r
y
Befo
r
e
After
Cap Stacks Impact
10M
5M
0
$6M
$3.3M
$740K
CapEx Savings
(Green Premiums Avoided)
Cost of Capital Savings
(Construction thru Perm)
NOI Uplift
(OpEx+ Lease Up + Rent
Premiums)
V
A
L
UE
MILLIONS ($)
ESG RE
ESG RE I
F
und
Accele
r
ated asset app
r
eciation
ESG
RE
optimized
the
capital
stack
to
deliver
superior
financing
efficiency,
securing
sustainability-linked
senior,
subordinate,
and
permanent
debt
alongside
developer
equity.
By
structuring
terms
tied
to
sustainability
performance,
the
model
saved
$3.3M
in
WACC,
$6M
from
reduced
green
construction
premiums,
and
demonstrated
how
performance
metrics
translate
directly
into
financial
advantage.
This
gave
the
architect
and
developer
a
capital
platform
as
robust
as
the
design
itself.
By
integrating
Fund,
Design,
Market,
and
Asset
Management
insights
upstream,
the
project
is
positioned
to
deliver
a
bankable
and
future-proofed
asset
—
reducing
cost
of
capital,
optimizing
the
capital
stack,
modelling
quadruple
net
zero
(carbon,
energy,
water,
waste),
and
positioning
the
asset
for
resilient
long-term
operations.
THE 04
AM
Mar
k
et
Design
F
und
102%
IRR
3.2M
$ Saved
See how
Design
The
design
nar
r
ati
v
e
is
ancho
r
ed
in
quadruple
net
z
e
r
o
pe
r
formance—ene
r
g
y
,
carbon,
wate
r
,
and
waste—
quantified
th
r
ough
ESG
RE
’
s
design
v
e
r
tical
and
ce
r
tified
t
o
the
highest
sustainable
building
design
rigor
thru
P
r
e
Impact.
The
Design
v
e
r
tical
st
r
ategies
deli
v
e
r
ed
a
55%
embodied
carbon
r
eduction,
2,571
t
ons
in
additional
carbon
c
r
edits,
and
full
wate
r
,
waste,
ene
r
g
y
,
and
carbon
neut
r
alit
y
.
Climate
risk
assessments,
supply
chain
inclusivit
y
,
and
onsite
sa
f
ety
inn
o
v
ations
we
r
e
embedded
in
t
o
a
r
chitectu
r
al
planning,
ensuring
sustainability
informed
e
v
e
r
y
design
choice.
The
r
esult,
a
r
chitectu
r
al
plans
di
r
ectly
aligned
with
ESG
RE
’
s
t
otal
envi
r
onmental,
social
and
g
o
v
ernance
li
f
ec
y
cle
model
and
P
r
e
Impacts
AAA-Rated
Sustainable
Building
&
Real
Estate
Standa
r
d,
enabling
design
decisions
with
measu
r
able
financial
impact
f
r
om
p
r
e-d
e
v
th
r
oughout
exit
and
the
building
’
s
enti
r
e
useable
li
f
e.
THE 04
AM
Mar
k
et
Design
F
und
ESG RE I Design
Enginee
r
ed for
v
alue
102%
IRR
3.2M
$ Saved
See how
SPECIFIC
A
TION
RENE
W
ABLES
L
ANDUSE
M
A
TER
I
ALS
0
3000
6000
-3000
-6000
T
ons
BUILT ENVELOPE
100%
O
VER
Ene
r
gy code
9.3M
ADDED
V
alue
-15.87
CO2/
F
T2
Intensity
ESG RE I Design
Enginee
r
ed for
v
alue
ESG RE
Market
ESG RE I Market
Powered by our verticals
At
ESG
RE,
market
positioning
and
demand
validation
run
parallel
with
the
design,
fund,
and
asset
management
verticals.
The
market
vertical
modelled
branding,
pricing,
and
absorption
scenarios
that
confirmed
feasibility
under
multiple
economic
conditions.
Result:
Provided
the
architect
+
developer
with
defensible
brand
and
market
strategy
to
support
lender
and
investor
confidence,
while
projecting
feasible
goal-based
acceleration
of
stabilization
through
capital
events
and
timing.
THE 04
AM
Market
Design
Fund
102%
IRR
3.2M
$ Saved
See how
ESG RE I Mar
k
et
P
owe
r
ed
b
y our
v
e
r
ticals
0
100%
D
A
T
A
PREDI
C
T
C
H
ANNELS
CONVERSIONS
GENERAL WALL PAINT
BACKSPLASH
COUNTERS
LOWERS
UPPERS
DOOR HARDWARE
UNIT NUMBERS
ESG RE
AM
ESG RE I Asset Management
Lifecycle value delivered
Finally,
ESG
RE
extended
pre-dev
planning
into
lifecycle
performance,
embedding
operational
efficiency,
compliance
forecasting,
and
exit
strategy
alignment.
The
models
projected
a
defensible
6%
NOI
efficiency
gain
and
conservative
6.5%
IRR
boost,
while
portfolio-level
decarbonization
metrics
positioned
the
project
within
global
investor
mandates.
Asset
Management
insights
ensured
the
design
was
not
only
sustainable
at
delivery
but
certifiable,
profitable
and
tied
throughout
the
five-
building
cluster.
THE 04
AM
Market
Design
Fund
102%
IRR
3.2M
$ Saved
See how
$1400%
ROI
$8.5M
NPV
ESG
AAA-Rated
4M
8M
0.0
Net Return ($)
1
0
P
a
yback
P
eriod
$8.5M Cumulative Return
Y
ears
ESG RE I Asset Management
Li
f
ec
y
cle
v
alue deli
v
e
r
ed
ESG RE
100%
100
0
AAA-Rated
ESG RE I 100% CERTIFIED
The 04, AAA-Rated
ESG RE
US: +1 781 424 2995
EU: +41 76 816 8310
104%
IRR
$10M
Saved
1,665%
ROI
Segment
Developer
Institutional
Asset Manager
Owner-Operator
Lender
Other
Asset Stage
Pre-Dev
New Construction
Existing
Refi
Repositioning
Lease-Up
Stabilized
Recently Completed
Portfolio
Other
Interested in
Fund
Design
Market
AM
All Vertical
access
102%
IRR
$3.2M
Saved
1,085%
ROI
Segment
Developer
Institutional
Asset Manager
Owner-Operator
Lender
Other
Asset Stage
Pre-Dev
New Construction
Existing
Refi
Repositioning
Lease-Up
Stabilized
Recently Completed
Portfolio
Other
Interested in
Fund
Design
Market
AM
All Vertical
access
104%
IRR
$3.2M
Saved
1085%
ROI
Segment
Developer
Institutional
Asset Manager
Owner-Operator
Lender
Other
Asset Stage
Pre-Dev
New Construction
Existing
Refi
Repositioning
Lease-Up
Stabilized
Recently Completed
Portfolio
Other
Interested in
Fund
Design
Market
AM
All Vertical
access
ESG-Rated
Sustainable Building & Real Estate
Segment
Developer
Institutional
Asset Manager
Owner-Operator
Lender
Other
Asset Stage
Pre-Dev
New Construction
Existing
Refi
Repositioning
Lease-Up
Stabilized
Recently Completed
Portfolio
Other
Interested in
Fund
Design
Market
AM
All Vertical
access
104%
IRR
$10M
Saved
1,665%
ROI
access