CalcWise

Dividend scenario

REIT Dividend Income Calculator — 6% Yield

Model a $25,000 REIT portfolio at 6% yield with DRIP. See $384,636 after 20 years and $19,058 annual income with $250/month added.

REITs must distribute at least 90% of taxable income to shareholders, which supports yields above the S&P 500 index average near 1.05%. The defaults use a 6.00% modeled yield ($2.10 on a $35 share), 4% dividend growth, 5% price growth, $250 monthly contributions, and DRIP. After 20 years the calculator shows $384,636 in portfolio value and $19,058 in annual dividends. Most REIT distributions are taxed as ordinary income in taxable accounts — IRAs avoid that drag.

$

Total amount to invest upfront

$

Current price per share

$

Current annual dividend per share

%

Expected annual dividend increase

%

Expected annual price appreciation

years
$

Additional monthly investment

Portfolio Value

$384,636

After 20 years

Annual Dividend Income

$19,058

$1,588.18/month

Total Dividends Earned

$158,499

Over 20 years

Current Yield

6.00%

Dividend / share price

Yield on Cost

22.42%

Dividend / total invested

Total Invested

$85,000

Initial + contributions

Initial Shares

714.29

At purchase price

Year-by-Year Growth

YearSharesDiv/ShareAnnual DividendPortfolio ValueTotal Dividends
1843.22$2.18$1,738$30,988$1,738
2975.17$2.27$2,092$37,630$3,830
31110.39$2.36$2,478$44,989$6,309
41249.10$2.46$2,901$53,140$9,210
51391.55$2.55$3,363$62,160$12,573
61537.96$2.66$3,868$72,136$16,440
71688.60$2.76$4,418$83,161$20,859
81843.68$2.87$5,020$95,339$25,878
92003.47$2.99$5,676$108,781$31,554
102168.20$3.11$6,391$123,612$37,946
112338.12$3.23$7,171$139,964$45,117
122513.47$3.36$8,022$157,984$53,139
132694.50$3.50$8,948$177,831$62,086
142881.46$3.64$9,956$199,678$72,042
153074.60$3.78$11,054$223,716$83,096
163274.18$3.93$12,248$250,149$95,344
173480.44$4.09$13,546$279,203$108,890
183693.63$4.25$14,958$311,121$123,848
193914.03$4.42$16,492$346,169$140,340
204141.87$4.60$18,158$384,636$158,499

Key Considerations

  • Day-one income on $25,000 at 6% is $1,500 per year ($125 per month) in the model before growth and contributions.
  • Hold REITs in a Roth IRA when possible: ordinary-income taxation on distributions can cost hundreds of dollars per year on a taxable $25,000 balance.
  • Industrial and data-center REITs outperformed many office and retail REITs in the 2010s and early 2020s — sector mix matters more than the label 'REIT.'
  • Rising Treasury yields (10-year near 5.15% in October 2026) can pressure REIT prices even when dividends hold; stress-test with lower sharePriceGrowth inputs.
  • Diversify across property types rather than one mortgage REIT or single-tenant office name.

Quick Numbers

Starting yield6.00%
Portfolio value (year 20)$384,636
Annual dividend income (year 20)$19,058
Total invested$85,000
Cumulative dividends$158,499
REIT payout requirement≥90% of taxable income

How This Compares

REITs in this model start near 6% yield versus ~3% for Dividend Aristocrat defaults and ~1% for the broad index. Tax treatment is worse in taxable accounts than qualified dividends from C-corps. Blend REITs as a slice of income portfolios rather than the entire equity allocation.

Frequently Asked Questions

Why are REIT dividends mostly ordinary income?
REIT pass-through income retains character as non-qualified dividends for most investors. A portion may be return of capital, lowering basis. IRAs sidestep annual taxation.
How do rate hikes affect REITs?
Higher rates raise borrowing costs and compete with yield-oriented stocks. REITs with inflation-linked leases and moderate leverage historically weathered cycles better than highly levered office portfolios.
Roth IRA or taxable for REITs?
Roth is usually optimal. Taxable $25,000 at 6% generates about $1,500 in annually taxable ordinary income — at a 22% marginal rate that is about $330 per year in federal tax before state tax.

Sources Multpl S&P 500 dividend yield (Oct. 20, 2026), Federal Reserve H.15 (10-year yield, Oct. 2026). Checked October 2026. REIT tax rules are general; consult IRS Pub. 550 and your preparer for your forms.