%
CapRateCity
Free cap rate calculators for every US market
MarketsTexasWaco

Waco, TX Cap Rate: 3.89% — Rental Property Analysis

Waco is a mid-range market in the South with a smaller market with 143,006 residents. At a 3.89% estimated cap rate, this is a appreciation-focused market where rents of $1,420/mo lag behind home prices. With a median home price of $250,000 and steady population growth supports long-term rental demand, Waco is primarily an appreciation play that requires creative strategies to generate positive cash flow.

Market data powered by Zillow Home Value Index (ZHVI) and Zillow Observed Rent Index (ZORI) · Updated Feb 2026

Challenging for pure cash flow
Based on $250,000 median price and $1,420/mo median rent
Est. Cap Rate
3.89%
1% Rule
0.57%
Fails
GRM
14.7x
Price / Income
5.8x

Market Data

Median Home Price$250,000
Median Monthly Rent$1,420
Property Tax Rate1.7%
Population143,006
Population Growth0.9% / yr
Median Household Income$42,800
Vacancy Rate6.2%
Annual Appreciation2.5%

2026 Market Update: Waco

Waco's 0.6% rent-to-price ratio is well below the 1% rule. At median prices of $250,000, the $1,420/mo rent produces only $811/mo in NOI. Investors here need to target below-median properties or pursue value-add strategies to make the numbers work.

At current rates, a 20% down conventional loan ($50K at 7%) would result in approximately $-519/mo cash flow — negative at median prices. Larger down payments, seller financing, or buying 15–25% below median are strategies to turn the numbers positive.

Property taxes consume 25% of gross rent here — one of the highest ratios in our dataset. This significantly compresses margins and makes Waco a market where tax-conscious underwriting is essential. Every deal should be stress-tested with potential assessment increases.

Cap Rate Calculator — Waco

Pre-filled with Waco medians. Adjust to match a specific property.

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.7% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
3.07%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$7,668
net operating income
Gross Rent Multiplier
14.7x
Good (<15)
1% Rule
0.57%
✗ Fails
Monthly Cash Flow
$639
before debt service
Annual Breakdown
Gross Rental Income$17,040
Less Vacancy−$1,056
Effective Income$15,984
Less Operating Expenses−$8,316
Net Operating Income$7,668
Sponsored
Analyze Deals Faster with DealCheck
Import any property, get instant investment analysis — cap rates, cash flow, rehab estimates, and offer calculations. Used by 350,000+ investors.
Try DealCheck Free →

Cash-on-Cash Return — Waco

Factor in financing to see your actual return on invested capital in Waco.

$
$62,500
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-6.83%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$70,000
$62,500 down + $7,500 closing
Monthly Mortgage
$1,222
on $188K loan
Monthly Cash Flow
$-398
after all expenses
Annual Cash Flow
$-4,780
before taxes
Cash Flow Breakdown
Monthly Rent$1,420
Less Expenses−$596
Less Mortgage−$1,222
Monthly Cash Flow$-398

Is Waco a Good Place to Invest in Rental Property?

Waco, TX has a population of 143,006 and has been growing at 0.9% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $250,000 paired with median rents of $1,420/mo produces an estimated cap rate of 3.89%.

Property taxes at 1.7% are notably high and represent a significant drag on cash flow — model this expense carefully, as it can make or break a deal. The vacancy rate of 6.2% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 5.8x, homes cost about 5.8 times the local median income of $42,800. This moderate ratio indicates a balanced rent-vs-buy market. Home values have appreciated at roughly 2.5% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: At current median prices, Waco is challenging for pure cash flow investing. Consider BRRRR strategies with below-market purchases, or look at neighboring metros with stronger price-to-rent ratios.

Sponsored
Get AI-Powered Property Insights
Homesage.ai analyzes 140 million properties with AI — spot hidden deals, assess property condition, and find investment opportunities. Free to try.
Analyze Properties →

Waco Investment Guides

Explore Waco Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Waco compares to the best cash flow markets in America.
Get the Report →
Analyze listings in Waco instantly — cap rate, cash flow & more on every Zillow listing
Chrome Extension →
Sponsored
Investor Gear
Google Nest Thermostat
Google
$130
FLIR ONE Gen 3 Thermal Camera
FLIR
$179
Schlage Connect Keypad Deadbolt
Schlage
$229
The CapRateCity Report
Weekly market analysis: highest cap rate cities, emerging markets, and deal breakdowns. Free, no spam.

Related Cities Near Waco

Similar Markets in the South

Charleston, SC$430K · $1,970/mo
3.9%
Panama City, FL$340K · $1,670/mo
3.9%
Clarksville, TN$290K · $1,340/mo
3.9%
Naples, FL$555K · $2,690/mo
3.9%
Bowling Green, KY$260K · $1,250/mo
3.9%
Run a BRRRR analysis for Waco
Model a buy-rehab-refinance deal with Waco data pre-loaded.
Open BRRRR Calculator →