220 likes | 243 Views
Osborn Village @ MIT proposes a sustainable redevelopment plan to regenerate urban fabric, reuse existing buildings, and enhance activity levels while preserving the surrounding areas. The project includes residential, commercial, and cultural spaces, with careful consideration for design, public spaces, and transit integration. Financial metrics and proposed agreements with MIT ensure a comprehensive approach to this transformative project.
E N D
Osborn Village @ MIT A proposal to redevelop the Osborn Triangle TCB Properties Kimberly Rae | Peter Vanderweil | Yali Wang | Joshua Zade Osborn Village @ MIT
Site Approach • Regenerate the city’s urban fabric between MIT and Central Sqare. • Preserve existing street alignment. • Creatively reuse existing buildings. • Generate activity day and night. • Remain sensitive to surrounding areas. Osborn Village @ MIT
Precedents : Open Spaces Osborn Village @ MIT
Precedents : New Buildings Osborn Village @ MIT
Precedents: Adaptive Reuse Osborn Village @ MIT
Site Plan Residential Student Housing Market Lab MIT Lab MIT Museum/ Performing Art Hotel/Extended Stay Osborn Village @ MIT
Program 4% 5% 7% 9% 3% 7% 6% 37% 16% 6% Affordable Residential Retail Student/Faculty Housing Office Condominium Lab Hotel MIT Museum, Conference, Performance Extended Stay Mkt/Lux Resdential Osborn Village @ MIT
Preserved Streets and Buildings Osborn Village @ MIT
Site Planning Concepts Osborn Village @ MIT
Transit & Retail Street Activation Osborn Village @ MIT
Phasing: Existing Conditions Osborn Village @ MIT
Phasing: Phase 1 Osborn Village @ MIT
Phasing: Phase 2 Osborn Village @ MIT
Phasing: Phase 3 - Complete Osborn Village @ MIT
Gateway Plaza Street View 1 Osborn Village @ MIT
Gateway Plaza Street View 2 Osborn Village @ MIT
Museum Green Street Views Osborn Village @ MIT
View West from Albany Street Osborn Village @ MIT
Zoning and Community Relations Seek PDA designation for entire site. Required Zoning Relief • Distribute FAR across entire site (3.87 aggregate FAR). • Exceed allowable building heights (240’ vs. 120’). • Reduce required parking ratios (0.75 X Required). • Community Benefits • 2.6 acres of public open space. • 233 units of affordable housing. Osborn Village @ MIT
Financial Metrics • $807 MM Total Project Cost • 15% Project-level IRR before land cost • Net Present Value: $462 million (midpoint) • Sensitivity Analysis: • $368 MM • 7% terminal cap rates (all assets sell in Yr 15) • 9% WACC (discount rate) • $575 MM • 5% terminal cap rates (all assets sell in Yr 15) • 7% WACC (discount rate) Osborn Village @ MIT
Proposed Deal with MIT Ground Lease • 75-year subdivisible and assignable ground lease. • One-time payment of $25MM at lease execution. • $8MM/year land rent, escalated at 1% per year. Design Process • MIT has approval rights over Master Plan and conceptual design. MIT Space Use • MIT to lease space at market rents. Disposition • MIT has right of first offer on all asset sales. • 50/50 split of proceeds above 25% asset-level IRR to TCB. Osborn Village @ MIT
Osborn Village @ MIT Osborn Village @ MIT