Equity Pledge Debt Fund 859

Type: Debt

Target: $5,000,000

Annual Return: 8.00% - 8.25%

Min-invest Amount: $10,000

Duration: 12 – 30 Months

  • Total:
Fund Type Private Equity Fund
Offering Amount $5,000,000
Estimated Return 8.00 – 8.25% Annualized Return*1
Investment Type Equity Pledge Loan
Unit Price $10,000 per Subscription Unit
Offering Date May 2026
Investment Timeline 12 – 30 Months*2
Dividend Schedule Prepaid per 6 Month*3

*1 8.00% Annualized Return for Investment of 1-19 Units; 8.25% Annualized Return for Investment above 20 Units;

*2 Investors will receive a minimum of 12 months of dividend; dividends will be calculated in terms of days till Borrower repays the loan.

*3 After the second dividend period, Borrower owns 3 extension options, and investors will receive dividends accordingly at the same dividend rate.

  • The underlying project is in the core area of Woodside, Queens, on the north side of Queens Blvd between 64th and 65th Streets. This prime location benefits from exceptional transit accessibility and New York City’s recent rezoning and housing incentive policies. As a result, Woodside has become a booming development area for mid-to-high-end residential projects, establishing itself as an ideal residential hub for young middle-class professionals in New York City.
  • The proposed property is a 14-story Class A mixed-use rental building totaling 118,848 square feet. The closing date of the land acquisition was in August 2025, and foundation works were completed in April 2026. The construction of superstructure will be initialed in May 2026. According to the construction schedule, Borrower anticipates that the completion of project construction and the Temporary Certificate of Occupancy will be achieved in the second half of 2027. Upon completion, the proposed property will have 130 market-rate and 45 affordable rental units, alongside 10,686 square feet ground-floor commercial space and 28 underground parking lots.
Address 64-11 Queens Boulevard, Woodside, NY 11377
Area Woodside, Queens, New York
Lot Area 19,808 Sqft
Building Area 118,848 Sqft
Intended Use 14-floor Luxury Rental Apartment Building, Commercial Space on the First floor, and 
28 Underground Parking Lots.
Expected Dividend Calendar
Round of DividendPhaseAmountDividend Date *1Counting DateEnding DateDividend PeriodNote
FirstFirst$2,000,000No Later Than
5/20/2026
5/8/202611/7/2026184 DaysPrepaid Dividend*2
Second$1,000,000No Later Than
6/20/2026
6/8/202611/7/2026153 DaysPrepaid Dividend
Third$1,000,000No Later Than
7/20/2026
7/8/202611/7/2026123 DaysPrepaid Dividend
Fourth$1,000,000No Later Than
8/20/2026
8/8/202611/7/202692 DaysPrepaid Dividend
Second--No Later Than
2/25/2026
11/8/20265/7/2027181 DaysPrepaid Dividend
Third--No Later Than
2/25/2026
5/8/202711/7/2027184 DaysExtension Option Owned by Borrower*3
Fourth--No Later Than
8/25/2026
11/8/20275/7/2028182 DaysExtension Option Owned by Borrower
Fifth--No Later Than
2/25/2027
5/8/202811/7/2028184 DaysExtension Option Owned by Borrower

*1 In case of holidays and non-working days, the dividend date will be automatically postponed to the next working day;
*2 Investors will receive a minimum of 12 months of dividend; dividends will be calculated in terms of days till Borrower repays the loan;
*3 After the second dividend period, Borrower owns 3 extension options, and investors will receive dividends accordingly at the same dividend rate.

  • According to the valuation report provided by Newmark Valuation & Advisory, the underlying property has a land value at $18,900,000 and an estimated project cost of $113,500,000. Upon completion, the property’s market value is projected at $121,800,000, rising to approximately $132,200,000 once rent stabilized.
  • The loan provided by CrowdFunz Fund 859 is secured by 100% equity pledge of the project entity, valued at approximately $53,271,273, representing 10 times the loan amount. Additionally, the unlimited personal guarantee is provided by the key person of the borrower.
  • The borrower for this project is a seasoned developer in the New York real estate market with over 30 years of residential development experience. The company has successfully completed and exited numerous projects across various districts in Queens, with a portfolio ranging from retail complexes and large-scale residential buildings to major mixed-use developments.
  • Since the initial successful partnership with CrowdFunz Fund 606 in 2017, the borrower has collaborated on several funds, including 606, 806, 810, 813, 817 (Phases I and II), 824, 829, 839, and 854. Throughout prior cooperations, the borrower has established a proven track record of credit reliability by consistently fulfilling interest and principal repayment obligations on time.
  • Financing provided by CrowdFunz Fund 859 is structured in four phases, totaling $5,000,000. The borrower expects to use the loan provided by CrowdFunz Fund 859 for the project's construction costs.
  • The borrower expects to repay the loan provided by CrowdFunz Fund 859 upon project completion and rent stabilization. Repayment of the loan is expected to come from the proceeds of refinancing or the cash flows from other properties held by the borrower.
  • The underlying property is in Woodside, a major transportation hub in Queens, situated on the north side of Queens Boulevard between 64th and 65th Streets. This prime location is adjacent to the intersection of Queens Boulevard and the Brooklyn-Queens Expressway, offering exceptional transit accessibility. Within a 10-minute walk, residents can access multiple transit arteries, including the Long Island Rail Road, several subway lines, and numerous bus routes, providing convenient commutes to Manhattan, Long Island, Brooklyn, and other Queens neighborhoods.
Capital Structure of CrowdFunz Fund 859

Capital Stack

Capital Stack Percentage
Commercial Bank Construction Loan $55,228,727 48.66%
CrowdFunz Fund 859 Equity Pledge Loan $5,000,000 4.41%
Equity Contribution $53,271,273 46.94%
Total Capital Contribution $113,500,000 100%
  • According to the valuation report provided by Newmark Valuation & Advisory, the underlying property has a land value at $18,900,000, with an estimated project cost of $113,500,000. Upon completion, the market value of the property is estimated at $121,800,000, reaching approximately $132,200,000 following rent stabilization.
  • Upon disbursement, the construction loan provided by a Commercial Bank is in total of $55,228,727, counted 48.66% of capital contribution; the borrower’s equity contribution is in total of $53,271,273, counted 46.94% of capital contribution. The loan originated by Fund 859 is in total of $5,000,000, counted 4.41% of total capital contribution. The loan-to-cost ratio is about 53.06%, lower than the industry range.
  • The loan provided by CrowdFunz Fund 859 is secured by 100% equity pledge of the project entity, valued at approximately $53,271,273, representing 10 times the loan originated by Fund 859. In addition, the key person from the borrowing entity will provide an unlimited personal guarantee to ensure timely repayment of principal and interest. In the event of default, CrowdFunz may pursue legal remedies against the guarantor’s personal assets.
Demographics in Zip Code Area
Woodside/Sunnyside
Population126,577
Medium Age42
Born inNew York State (36.10%)
Foreign (49.10%)
RaceAsian (36.50%)
Caucasian (29.70%)
Latino (27.60%)
African American (2.10%)
Child-bearing
(Under 18)
19.20%
Unemployment Rate3.30%
  • According to Census data provided by NYU Furman Center, Woodside, Queens, features a highly diverse population. The community is predominantly Asian (36.50%), followed by White (29.70%), Hispanic (27.60%), and Black (2.10%) residents.
  • The demographic is largely composed of foreign-born immigrants, making up 49.10% of the population, while native-born New Yorkers account for 36.10%. With a median age of approximately 42, most residents are young-to-middle-aged professionals with stable local incomes.
  • Additionally, households with children under the age of 18 represent 19.20% of the community. Many residents choose to relocate here specifically to access the area's robust educational resources to meet their children's academic needs.

* Source: NYU Furman Center, and U.S. Census Bureau, in April 2026.


Market Analysis

Residential Market in Project Area

  • According to Census data provided by NYU Furman Center, as of year-end 2023, the property ownership in the Woodside/Sunnyside district is only 25.50%, with rental apartments dominating the residential market. There are 65,261 residential units in the area, and the rental vacancy rate is about 3.90%.
  • In the local rental market, the median rent is approximately $1,950 per month for studios and one-bedroom units, and $2,250 per month for two- and three-bedroom units, while the overall median monthly rent across all unit types is $2,570 per month. Rental affordability remains favorable, as approximately 44.40% of apartments are affordable to households earning over 80% of the local median income, and roughly 73.30% are affordable to those earning more than 120% of the local median income.
  • The residential sales market also demonstrates healthy activity, with a total of 513 units sold during 2023. It includes 374 condominium units, which reached a median sales price of approximately $1,138,080.

* Source: NYU Furman Center, and U.S. Census Bureau, in April 2026.


Comparable Land Sold

* According to data provided by Newmark Valuation & Advisory, the average price for comparable land sold in the area is currently $179.24 per Buildable Square Foot (FAR).


Comparable Rental Units

* According to data provided by Newmark Valuation & Advisory, the average annual rent for comparable rental apartments in the area is currently $69.83 per Square Foot per Year.


Valuation Analysis

Cost Approach Valuation

  • According to the valuation report provided by Newmark Valuation & Advisory, the property's land is valued at $18,900,000. The estimated cost at project completion is approximately $113,500,000, with an expected market value of $121,800,000 upon completion and approximately $132,200,000 following rent stabilization.
  • Based on the construction schedule, CrowdFunz believes that the property valuation from cost approach, used by the third-party appraiser, is reasonable with industrial underwriting standards. Consequently, the projected total cost of $113,500,000 is considered as a reasonable valuation for the underlying project.

Location

The project is in the core area of Queens, New York, surrounded by an extensive public transportation network. It offers proximity to the LIRR and the E, M, R, and 7 subway lines, along with numerous bus routes, providing rapid access to Manhattan and throughout the New York metropolitan area. Both the LIRR station and MTA subway stations are within a 10-minute walk of the site. Additionally, the location is highly accessible by car, with LaGuardia Airport reachable in 15 minutes and JFK International Airport in 30 minutes.

Transportation

  • Subway: E, M, R, 7 (10-minute walk)
  • LIRR: South and North (10-minute walk)
  • To Midtown: Around 25 minutes
  • To JFK: Around 30-minute drive
  • To LGA: Around 15-minute drive

Schools

The project site is in New York City's District #30 in Queens County, a school district featuring approximately 51 schools and a comprehensive K-12 educational infrastructure. This network includes 28 kindergartens, 32 elementary schools, 17 middle schools, and 11 high schools. High-performing institutions in the area include PS 234 and PS 17 Henry David Thoreau, both of which hold a 9-point GreatSchools rating. Additionally, 8-point rated schools in the district include I.S. 227 Louis Armstrong Intermediate School, 30th Avenue School, Hector Figueroa School, and PS 84 Steinway.

Living

The area's population is primarily composed of single-person households under the age of 40, characterized by strong purchasing power. In recent years, a growing Asian population has led to an increase in supermarkets and retail stores tailored to the daily needs and preferences of Asian residents.

Entertainment

The surrounding area offers a diverse array of amenities, including fitness centers, community sports hubs, museums, and multiple parks. Residents also have access to comprehensive local services such as childcare facilities, educational tutoring centers, and public libraries. Notable green spaces in the immediate vicinity include Big Bush Playground, General Hart Playground, and Doughboy Plaza.

Developer: ZD Jasper Realty

Website: https://www.zdjasper.com/

Past Cooperation: Fund 606 / 806 / 810 / 813 / 817 Phase 1 / 817 Phase 2 / 824 / 829 / 839 / 854

  • This project is led by ZD Jasper Realty, a seasoned New York-based Chinese developer with over 30 years of experience in residential real estate development. The company has an extensive track record in Queens, having completed a wide range of projects including retail complexes, large-scale residential buildings, and mixed-use developments across several of the city's emerging neighborhoods.
  • Beyond the local New York market, the development team possesses deep international experience, having developed more than 5 million square feet of real estate in core urban areas across both the United States and China. Over the last 20 years, they have refined a comprehensive, full-cycle development model, encompassing acquisition, development, management, and sales, that has consistently generated strong returns for project partners and investors.
    • CrowdFunz Fund 859 provides a mid-term loan to the borrower, financing the construction costs of the underlying project. The borrower plans to repay the loan through refinancing once the property achieves rent stabilization or via cash returns from other real estate projects it holds.
    • The underlying project of Fund 859 has a relatively low financial leverage. The loan-to-cost ratio of the project is only 53.06%, well below the industry norms, and the borrowing is backed by sufficient equity value in approximately $53,271,273, which is more than ten times of total loan amount originated by Fund 859.
    • The underlying project is located in a prime location of Woodside, Queens, New York. It benefits from a 10-minute walking distance to major transit lines, including the Long Island Rail Road (LIRR) and multiple subway lines, providing easy access to Manhattan, Brooklyn, and Long Island.
    • The Borrower has seasoned development experience and proven track record. The borrower has over 30 years of residential real estate development experience in the New York market and has cooperated with CrowdFunz 10 times in previous funds, establishing a proven track record of credit reliability by consistently fulfilling interest and principal repayment obligations on time.
    • Given the factors mentioned above, CrowdFunz believes that under the loan agreement with clear legal rights and obligations, the mid-term debt invested by Fund 859 has controllable risks and a low probability of default, making Fund 859 considerable for retail investors seeking fixed-income investment opportunities.

    CrowdFunz 859 Project Rating

     PPM (Only available to accredited investors)

     Subscription Agreement (Only available to accredited investors)
     Operating Agreement (Only available to accredited investors)

     Appraisal (Only available to accredited investors)