Investing in Waco, TX — Market Analysis
Waco is one of the lower-basis entry points in Texas, with a median home price around $285,000. Waco is a college-town market. Student and faculty demand creates reliable occupancy, but leasing is seasonal — most of the year's placements happen in a narrow summer window, and per-bedroom leasing often produces more gross rent than a single whole-house lease.
Buying a rental property in Waco on a DSCR loan means putting a minimum of $57,000 down (20% of purchase price), leaving a loan amount of $228,000 at 80% LTV. At current DSCR investor pricing near 7.50%, principal and interest on that loan runs about $1,594 per month. Add McLennan County property taxes of roughly $463/month and landlord insurance of about $114/month, and your all-in PITIA lands near $2,171/month. That PITIA figure — not the P&I — is what the lender divides your rent into.
A long-term lease in Waco should generate roughly $2,025/month in gross rent. Against a PITIA of $2,171, that produces an estimated DSCR ratio of 0.93x. That falls just short of the 1.0 minimum. This is a very common outcome in Waco and it does not kill the deal: moving to 25% down ($71,250) cuts the payment enough to close most of the gap, and several shelves will fund down to 0.75 with a rate add-on.
If you intend to operate the property as a short-term rental, estimated gross nightly revenue in Waco is around $4,350/month across a full year. Lenders do not credit gross STR revenue dollar-for-dollar — they typically haircut it 25%–30% for vacancy, cleaning, platform fees, and management. Applying a 28% haircut gives an effective $3,132/month, or a DSCR ratio of 1.44x. On a short-term rental basis the math changes substantially and the deal underwrites well above the minimum.
Two Texas-specific items to build into your model: Texas has no state income tax and landlord-friendly eviction timelines, but property tax rates are among the highest in the country — typically 1.8%–2.5% of assessed value, which materially affects DSCR ratios. In Waco specifically, effective property tax on investment property runs around 1.95% of value annually — about $5,558 a year at the median price — and landlord insurance near $1,368 a year.
On return metrics, Waco pencils to an estimated cap rate of 5.29% using a 62% NOI margin, and a gross rent multiplier of 11.7. Monthly cash flow on a long-term lease at 20% down is estimated at $146 negative. Negative cash flow at 20% down is common in appreciation-led markets; investors here typically increase the down payment, buy below median, add a unit, or run the property short-term to close the gap.

