Contact Matthew Thomas at mthomas@thomascommunities.com or 770-853-3910
The Cottages of Waco is a Class-A, 146-unit senior-living townhome community planned for a 17.8-acre infill site in Waco, Texas. Scheduled for completion in February 2027, the project is designed to meet strong local demand with limited age-restricted housing supply—only 143 comparable units exist in the area (79 under construction, 64 planned).
Positioned near Interstate 35, Baylor University, top medical centers, and major retail/entertainment destinations, the community offers residents exceptional accessibility. Planned amenities include gated entry, fitness center, pickleball courts, community gardens, and attached garages, delivering a differentiated product relative to existing stock.
Market fundamentals are highly favorable, with submarket forecasts projecting 95%+ occupancy and steady rent growth through 2029. Benchmark rents in comparable senior communities average $3,178 per unit ($2.65/SF), while the Cottages of Waco is projected to achieve $3,300 per unit ($2.75/SF).
The sponsor, Thomas Group Development, has a proven track record in the active adult housing sector, with over 800 homes delivered and $250M in real estate value created. Their reputation for craftsmanship and market alignment has resulted in strong demand and resale values in past projects.
Key Investment Highlights:
146 units / 175,000 NRSF on 17.8 acres
High-demand senior housing market with minimal new supply
Projected rents: $3,300/unit ($2.75/SF)
Strong forecasted occupancy: 95%+ (2027–2029)
Prime location near Baylor University, I-35, hospitals, and shopping
Experienced sponsor with proven execution in active adult developments
This is a Class A townhome community planned for 2301 Warren Road, Waco, Texas. This premier residential project is designed to deliver single-story townhomes with strong rental appeal in a growing market.
Project Overview:
Total Units: 146
Total Size: 175,038 NRSF / 17.8 acres
Parking: 292 spaces
Completion: February 2027
Capital Structure (Approx. $51.8M Total Project Cost):
Construction Loan: $44.0M (85%)
Joint Venture Equity Request: $7.4M (14%)
Sponsor Equity: $0.4M (1%)
Financial Highlights:
Stabilized NOI (Year 4): $3.76M
Unlevered IRR: 21.15%
Levered IRR: 43.59%
Levered Equity Multiple: 2.94x
Exit Sales Value (Year 3, 5.5% Cap): $67.5M
Investor Returns (LP Focus):
LP Investment: $7.38M
LP Profit: $10.33M
LP Levered IRR: 34.07%
LP Equity Multiple: 2.40x
The Cottages of Waco presents an attractive short-term (36-month) investment horizon with compelling risk-adjusted returns. Strong demand for modern rental townhomes in Waco, combined with efficient design and favorable financing, positions this project as a high-yield residential development opportunity.
This 18.93-acre development opportunity is strategically located off Old Wiederstein Road in Schertz, Texas, a fast-growing corridor within the San Antonio metro area. The planned community features a mix of multi-family residential units with strong appeal for both renters and long-term residents.
Total Units Planned: 144
~34 Four-plex units
~110 Six-plex units
Community Amenities:
Amenity Center
Dog Park
Pickleball Courts & Gardens
Walking Paths
Secure Gated Entrances
Infrastructure:
Planned detention pond for stormwater management
45’ and 25’ ROW dedications for accessibility
Adherence to City of Schertz setback requirements
The project offers a well-designed mix of density, open space, and lifestyle amenities, making it attractive for young professionals, families, and retirees alike. Its proximity to key employment hubs, schools, and retail centers positions it as a high-demand residential development with strong rental and appreciation potential.
