Ticker League

Dividend Forecast for Invitation Homes (INVH)

Project future dividend income from Invitation Homes (INVH). Toggle DRIP, monthly contributions, and custom growth assumptions.

Position

Starting investment and current stock price.

Latest market close: $30.02

Investment, stock price, and share count are tied together (investment = shares × price). Editing one updates the others so they stay in sync.

Growth assumptions

Projected dividend and price appreciation rates.

Default reflects historical 5Y CAGR (~14.3%).

A general long-term market assumption (5%), not specific to this stock. Adjust to your own outlook.

Settings

Tax rate, payout frequency, and reinvestment.

%

Results are illustrative only and are not financial advice. Dividend data is sourced from public filings. Past dividends do not guarantee future payments. Consult a qualified financial advisor before making investment decisions.

Results After 10 Years

Total Portfolio Value

$3,142.51214.3%

Annual Dividend Income

$290.81514.4%

Monthly Dividend Income

$24.23514.4%

Yield on Cost

15.07%

Total Return Breakdown

How your projected portfolio value splits across your initial investment, added contributions, dividends earned, and stock-price growth.

$3,143 (+214.3%)

Initial Investment

$1,000

31.8%

Additional Investments

$0

0.0%

Dividends

$1,277

40.6%

Stock Price Growth

$866

27.5%

Total Portfolio Value

Projected value of your holdings at the end of each year, with your total amount invested marked for reference.

Annual Dividend Income

Forward annual dividend income your shares are projected to generate at the end of each year.

Monthly Dividend Income

Projected annual dividend income divided by 12 — your average monthly payout each year.

Yield on Cost Over Time

Annual dividends as a percentage of what you originally paid. It climbs over time as the dividend grows against your fixed cost basis.

Detailed Projections

Year-by-year breakdown of shares, dividend per share, income, yield on cost, and portfolio value behind the charts above.

  • Year 0

    Portfolio value
    $1,000.00
    Shares
    33.31
    Annual DPS
    $1.1900
    Annual dividend
    $39.64
    Yield on cost
    3.96%
    Stock price
    $30.02
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,096.91
    Shares
    34.80
    Annual DPS
    $1.3601
    Annual dividend
    $47.33
    Yield on cost
    4.53%
    Annual investment
    $46.06
    Stock price
    $31.52
    Total profit
    $96.91
  • Year 2

    Portfolio value
    $1,207.85
    Shares
    36.49
    Annual DPS
    $1.5544
    Annual dividend
    $56.73
    Yield on cost
    5.18%
    Annual investment
    $55.08
    Stock price
    $33.10
    Total profit
    $207.85
  • Year 3

    Portfolio value
    $1,335.58
    Shares
    38.43
    Annual DPS
    $1.7765
    Annual dividend
    $68.28
    Yield on cost
    5.92%
    Annual investment
    $66.12
    Stock price
    $34.75
    Total profit
    $335.58
  • Year 4

    Portfolio value
    $1,483.54
    Shares
    40.66
    Annual DPS
    $2.0304
    Annual dividend
    $82.55
    Yield on cost
    6.76%
    Annual investment
    $79.72
    Stock price
    $36.49
    Total profit
    $483.54
  • Year 5

    Portfolio value
    $1,656.06
    Shares
    43.22
    Annual DPS
    $2.3205
    Annual dividend
    $100.30
    Yield on cost
    7.73%
    Annual investment
    $96.57
    Stock price
    $38.31
    Total profit
    $656.06
  • Year 6

    Portfolio value
    $1,858.60
    Shares
    46.20
    Annual DPS
    $2.6521
    Annual dividend
    $122.53
    Yield on cost
    8.83%
    Annual investment
    $117.58
    Stock price
    $40.23
    Total profit
    $858.60
  • Year 7

    Portfolio value
    $2,098.12
    Shares
    49.67
    Annual DPS
    $3.0311
    Annual dividend
    $150.56
    Yield on cost
    10.10%
    Annual investment
    $143.96
    Stock price
    $42.24
    Total profit
    $1,098.12
  • Year 8

    Portfolio value
    $2,383.59
    Shares
    53.74
    Annual DPS
    $3.4643
    Annual dividend
    $186.17
    Yield on cost
    11.54%
    Annual investment
    $177.33
    Stock price
    $44.35
    Total profit
    $1,383.59
  • Year 9

    Portfolio value
    $2,726.64
    Shares
    58.55
    Annual DPS
    $3.9593
    Annual dividend
    $231.81
    Yield on cost
    13.19%
    Annual investment
    $219.86
    Stock price
    $46.57
    Total profit
    $1,726.64
  • Year 10

    Portfolio value
    $3,142.51
    Shares
    64.26
    Annual DPS
    $4.5251
    Annual dividend
    $290.81
    Yield on cost
    15.07%
    Annual investment
    $274.55
    Stock price
    $48.90
    Total profit
    $2,142.51

Income Milestones

5
$100/year — reached in year 5

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$140.07 (92.9% vs no DRIP)

How much to invest in Invitation Homes for your target dividend income

Find the lump sum — or monthly contribution and time — needed to reach a target monthly dividend income from INVH, based on its current yield and dividend growth.

Frequently asked questions