Buy 1389 Shares in This Magnificent Dividend Stock for $135/Month in Passive Income

It is never too early to build a passive income portfolio. Your first-year paycheque or a side hustle can pay you $135/month for decades.

| More on:

The concept of passive income is fascinating. If you add the power of compounding, your money will keep working for you while you are binge-watching Harry Potter or vacationing in Hawaii. It is compounding that separates millionaires from the average household. The end outcome is only the iceberg you see above sea level. The process of reaching the sea level requires deep commitment and a lot of patience. And today, we will discuss that process to reach the level at which passive income looks like a cakewalk. 

A magnificent dividend stock for monthly passive income 

What is the best way to earn money without working? Most of you will say become a landlord of a shop as a commercial store earns higher rent. Real estate prices will only increase in the long term as immigrants flock into the country. 

CT REIT (TSX:CRT.UN) stock is one of the top retail REITs that gives monthly payouts and has also increased it annually by 3%. Not many REITs are consistent with growing distributions as their occupancy levels keep fluctuating. Old tenants leave, and new ones come. That vacancy period has a cost. Moreover, there are costs involved in the development and maintenance of the existing properties and the acquisition of new properties. 

CT REIT has an advantage because of its single largest tenant Canadian Tire. Think of it like you are renting out space to your parents and buying your parents’ property. You get a better deal and have the first offer. CT REIT has leased over 91% of its property to its parent Canadian Tire, and it also gets the first offer to buy stores of the retailer. Moreover, the REIT increases its rent by 1.5% every year. All these advantages help it grow distributions every year by 3%. The REIT is pays 73.4% of its adjusted funds from operations as distributions, giving it ample flexibility to sustain any surprises. 

How to compound your dividend

You can invest a lump sum amount when the stock is trading low and lock in a higher dividend yield, or invest a small amount every month and reduce your average cost per share. To compound the above returns, you can opt for a dividend reinvestment plan (DRIP) and save on brokerage fees. And if you invest through a registered savings account like a Registered Retirement Savings Account (RRSP), your investment can grow tax-free. 

Buy 1389 shares in this dividend stock for $135/month in passive income

CT REIT units are currently trading at a 13% discount of around $14.50 from a year ago as high interest rates have pulled down property prices. Like all REITs, even CT REIT reported a decrease in the fair market value of its properties, which decreased its 2023 net income by 29%. However, the trend will reverse when the Bank of Canada cuts interest rates. 

You can make the most of CT REIT by investing $20,000 in its DRIP and locking in a 6.22% yield. This amount can buy you 1,389 shares. And with 3% distribution growth, you can keep buying DRIP shares. When making a forecast, it is better to be conservative. Hence, I expect all DRIP shares to be purchased at the higher end of the REIT’s stock price range of $14 to $16.50. 

YearAnnual InvestmentCT REIT DRIP SharesCT REIT Share CountCT REIT Dividend per Share (3% CAGR)Total Dividend
2024$20,000.0013891389$0.90$1,250.10
2025$1,250.1075.81464.8$0.93$1,357.84
2026$1,357.8482.31547.1$0.95$1,477.15
2027$1,477.1589.51636.6$0.98$1,609.50
2028$1,609.5097.51734.1$1.01$1,756.60
2029$1,756.60106.51840.6$1.04$1,920.37
2030$1,920.37116.41957$1.07$2,103.06
2031$2,103.06127.52084.4$1.11$2,307.23
2032$2,307.23139.82224.3$1.14$2,535.87
2033$2,535.87153.72378$1.17$2,792.42
2034$2,792.42169.22547.2$1.21$3,080.89

The above table shows how a DRIP can compound your $20,000 and grow your holding to 2,547 shares in 11 years. These shares can give you $256 per month in passive income. 

If you do not compound, a $20,000 investment today can start earning $104/month from March 15 onwards. This passive income could surge to $135 by 2034 if CT REIT continues to increase its distribution by 3%. Compounding can increase your passive income by 88% or $121 per month. 

This article represents the opinion of the writer, who may disagree with the “official” recommendation position of a Motley Fool premium service or advisor. We’re Motley! Questioning an investing thesis — even one of our own — helps us all think critically about investing and make decisions that help us become smarter, happier, and richer, so we sometimes publish articles that may not be in line with recommendations, rankings or other content.

Fool contributor Puja Tayal has no position in any of the stocks mentioned. The Motley Fool has no position in any of the stocks mentioned. The Motley Fool has a disclosure policy.

More on Dividend Stocks

analyze data
Dividend Stocks

Here’s Why the Average TFSA for Canadians Aged 41 Isn’t Enough

The average TFSA simply isn't enough for most Canadians in their early 40s. Here's how to catch up.

Read more »

cloud computing
Dividend Stocks

Insurance Showdown: Better Buy, Great-West Life or Manulife Stock?

GWO stock and MFC stock are two of the top names in insurance, but which holds the better outlook?

Read more »

concept of real estate evaluation
Dividend Stocks

How to Earn a TFSA Paycheque Every Month and Pay No Taxes on It

Canadian REITs can turn your TFSA into a monthly paycheque machine for life. Here's how Morguard North American Residential REIT…

Read more »

A plant grows from coins.
Dividend Stocks

The Smartest Dividend-Growth Stocks to Buy With $1,000 Right Now

New dividend-growth investors should consider CN Rail (TSX:CNR) stock and another top play if they're looking to build wealth over…

Read more »

Dividend Stocks

The 3 Top Canadian Stocks to Buy With $1,000 Right Now

If you want consistent income, look to consistent dividend payers. These three stocks are some of the best in the…

Read more »

A worker gives a business presentation.
Dividend Stocks

Want a 6% Average Yield? 3 TSX Stocks to Buy Today

These stocks pay good dividends that should continue to grow.

Read more »

chart reflected in eyeglass lenses
Dividend Stocks

Is Alimentation Couche-Tard Stock a Buy for its 0.9% Dividend Yield?

Couche-Tard stock's small yield is not enticing, but its growth potential could be a wealth creator.

Read more »

Hourglass and stock price chart
Dividend Stocks

5.2% Dividend Yield! I’m Buying This TSX Stock and Holding for Decades!

With its 5.2% dividend yield, Toronto-Dominion Bank (TSX:TD) is a stock I'm eagerly buying.

Read more »