Ticker League

Dividend Forecast for NNN REIT (NNN)

Project future dividend income from NNN REIT (NNN). Toggle DRIP, monthly contributions, and custom growth assumptions.

Position

Starting investment and current stock price.

Latest market close: $46.97

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 (~2.7%).

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

$2,575.37157.5%

Annual Dividend Income

$105.0490.4%

Monthly Dividend Income

$8.7590.4%

Yield on Cost

6.64%

Total Return Breakdown

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

$2,575 (+157.5%)

Initial Investment

$1,000

38.8%

Additional Investments

$0

0.0%

Dividends

$761

29.5%

Stock Price Growth

$815

31.6%

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
    21.29
    Annual DPS
    $2.4000
    Annual dividend
    $51.10
    Yield on cost
    5.11%
    Stock price
    $46.97
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,104.46
    Shares
    22.39
    Annual DPS
    $2.4638
    Annual dividend
    $55.18
    Yield on cost
    5.25%
    Annual investment
    $53.48
    Stock price
    $49.32
    Total profit
    $104.46
  • Year 2

    Portfolio value
    $1,218.46
    Shares
    23.53
    Annual DPS
    $2.5294
    Annual dividend
    $59.51
    Yield on cost
    5.39%
    Annual investment
    $57.72
    Stock price
    $51.78
    Total profit
    $218.46
  • Year 3

    Portfolio value
    $1,342.76
    Shares
    24.70
    Annual DPS
    $2.5967
    Annual dividend
    $64.12
    Yield on cost
    5.53%
    Annual investment
    $62.23
    Stock price
    $54.37
    Total profit
    $342.76
  • Year 4

    Portfolio value
    $1,478.16
    Shares
    25.89
    Annual DPS
    $2.6657
    Annual dividend
    $69.02
    Yield on cost
    5.68%
    Annual investment
    $67.03
    Stock price
    $57.09
    Total profit
    $478.16
  • Year 5

    Portfolio value
    $1,625.50
    Shares
    27.12
    Annual DPS
    $2.7366
    Annual dividend
    $74.21
    Yield on cost
    5.83%
    Annual investment
    $72.11
    Stock price
    $59.95
    Total profit
    $625.50
  • Year 6

    Portfolio value
    $1,785.70
    Shares
    28.37
    Annual DPS
    $2.8094
    Annual dividend
    $79.70
    Yield on cost
    5.98%
    Annual investment
    $77.50
    Stock price
    $62.94
    Total profit
    $785.70
  • Year 7

    Portfolio value
    $1,959.73
    Shares
    29.65
    Annual DPS
    $2.8842
    Annual dividend
    $85.52
    Yield on cost
    6.14%
    Annual investment
    $83.21
    Stock price
    $66.09
    Total profit
    $959.73
  • Year 8

    Portfolio value
    $2,148.60
    Shares
    30.96
    Annual DPS
    $2.9609
    Annual dividend
    $91.67
    Yield on cost
    6.30%
    Annual investment
    $89.25
    Stock price
    $69.40
    Total profit
    $1,148.60
  • Year 9

    Portfolio value
    $2,353.43
    Shares
    32.30
    Annual DPS
    $3.0396
    Annual dividend
    $98.17
    Yield on cost
    6.47%
    Annual investment
    $95.64
    Stock price
    $72.87
    Total profit
    $1,353.43
  • Year 10

    Portfolio value
    $2,575.37
    Shares
    33.66
    Annual DPS
    $3.1205
    Annual dividend
    $105.04
    Yield on cost
    6.64%
    Annual investment
    $102.38
    Stock price
    $76.51
    Total profit
    $1,575.37

Income Milestones

10
$100/year — reached in year 10

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$38.60 (58.1% vs no DRIP)

How much to invest in NNN REIT for your target dividend income

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

Frequently asked questions