How to Generate $500 in Passive Income and $368K in Returns

Not all of us have enough to create $500 per month in passive income, but anyone can eventually get there through reinvestment.

| More on:
money cash dividends

Image source: Getty Images

You’re reading a free article with opinions that may differ from The Motley Fool’s premium investing services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn moresdf

Passive income is something every investor is interested in, especially right now. Today, I’m going to show you just how much you can lock in — first, by investing to create $500 per year and eventually moving up to $500 per month.

Find the right stock

If you’re looking for a passive-income stock, you’ll want a strong, monthly payer that’s bound to be around within the next decade. Today, I’m going to focus on Peyto Exploration & Development (TSX:PEY). The main reason? The company has an incredibly high dividend yield at 10.73% as of writing. Yet it remains in value territory trading at 6.3 times earnings.

Of course, part of the reason this stock has a high yield and cheap price is, it’s in the oil and gas sector. This sector had a wild ride in the last year, but the company is starting to show improvements in the last few months. Passive-income seekers wanting more returns and a lock-up of this yield should do so soon.

Start off with $500 per year

To start, let’s say you’re an investor who wants to create $500 in passive income each year. Right now, Peyto stock’s 10.73% dividend yield comes to $1.32 per share annually. This would mean to create $500 in income annually, you would need about 378 shares.

Here’s how that works out below in terms of how much you would need to invest as well.

COMPANYRECENT PRICENUMBER OF SHARESDIVIDENDTOTAL PAYOUTFREQUENCYTOTAL INVESTMENT
PEY$12.59378$1.32$500Annually$4,759.02

As you can see, to create that $500 per year, an investment of $4,759 doesn’t really break the bank. However, it might if you’re seeking $500 per month. Let’s look at how much you’d need to invest to get there.

COMPANYRECENT PRICENUMBER OF SHARESDIVIDENDTOTAL PAYOUTFREQUENCYTOTAL INVESTMENT
PEY$12.594,545$1.32$500Monthly$57,221.55

Making it monthly

As you can see, that’s a far larger investment. Now, if you were to reinvest that $500 each year, let’s see how long it would take to reach $500 per month in passive income. From there, you decide to put an additional $1,500 into Peyto stock. Based on its historical data, it would take 23 years to reach $6,003 in annual passive income, or $500 each month.

 

Year

Shares Owned

Annual Dividend Per Share

Annual Dividend

After DRIP Value

Annual Contribution

Year End Shares Owned

Year End Stock Price

New Balance

1

378

 $1.34

 $505.41

 $5,289.77

 $1,500.00

523.71

 $13.94

 $7,298.98

2

523.71

 $1.36

 $714.23

 $8,046.14

 $1,500.00

669.36

 $15.43

 $10,327.13

3

669.36

 $1.39

 $931.13

 $11,297.71

 $1,500.00

814.01

 $17.08

 $13,902.72

4

814.01

 $1.42

 $1,155.00

 $15,102.73

 $1,500.00

956.82

 $18.91

 $18,090.32

5

956.82

 $1.45

 $1,384.78

 $19,524.73

 $1,500.00

1097.02

 $20.93

 $22,960.39

6

1097.02

 $1.48

 $1,619.45

 $24,633.23

 $1,500.00

1233.96

 $23.17

 $28,589.99

7

1233.96

 $1.51

 $1,858.03

 $30,504.39

 $1,500.00

1367.09

 $25.65

 $35,063.51

8

1367.09

 $1.54

 $2,099.65

 $37,221.76

 $1,500.00

1495.93

 $28.39

 $42,473.56

9

1495.93

 $1.57

 $2,343.49

 $44,877.23

 $1,500.00

1620.13

 $31.43

 $50,921.91

10

1620.13

 $1.60

 $2,588.82

 $53,571.91

 $1,500.00

1739.41

 $34.79

 $60,520.55

11

1739.41

 $1.63

 $2,835.00

 $63,417.22

 $1,500.00

1853.56

 $38.52

 $71,392.92

12

1853.56

 $1.66

 $3,081.47

 $74,536.08

 $1,500.00

1962.45

 $42.64

 $83,675.13

13

1962.45

 $1.70

 $3,327.76

 $87,064.22

 $1,500.00

2066.03

 $47.20

 $97,517.45

14

2066.03

 $1.73

 $3,573.47

 $101,151.56

 $1,500.00

2164.29

 $52.25

 $113,085.92

15

2164.29

 $1.76

 $3,818.29

 $116,963.86

 $1,500.00

2257.27

 $57.84

 $130,564.05

16

2257.27

 $1.80

 $4,061.97

 $134,684.44

 $1,500.00

2345.05

 $64.03

 $150,154.80

17

2345.05

 $1.84

 $4,304.32

 $154,516.12

 $1,500.00

2427.74

 $70.88

 $172,082.69

18

2427.74

 $1.87

 $4,545.22

 $176,683.34

 $1,500.00

2505.49

 $78.47

 $196,596.19

19

2505.49

 $1.91

 $4,784.60

 $201,434.52

 $1,500.00

2578.46

 $86.86

 $223,970.31

20

2578.46

 $1.95

 $5,022.42

 $229,044.68

 $1,500.00

2646.83

 $96.16

 $254,509.50

21

2646.83

 $1.99

 $5,258.71

 $259,818.30

 $1,500.00

2710.79

 $106.45

 $288,550.82

22

2710.79

 $2.03

 $5,493.52

 $294,092.52

 $1,500.00

2770.55

 $117.83

 $326,467.46

23

2770.55

 $2.07

 $5,726.91

 $332,240.64

 $1,500.00

2826.31

 $130.44

 $368,672.66

You’ll also notice you now have a portfolio worth $368,672.66 based on this historical performance! In the case of Peyto stock, I want to mention that this company has cut its dividend in the past. So, I wouldn’t exactly call it the safest and most secure investment for dividend passive income. That being said, it’s a great example to show how you can lock up long-term passive income for years.

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 Amy Legate-Wolfe 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

growing plant shoots on stacked coins
Dividend Stocks

5 Dividend Stocks to Buy With Yields Upwards of 5%

These five companies all earn tonnes of cash flow, making them some of the best long-term dividend stocks you can…

Read more »

funds, money, nest egg
Dividend Stocks

TFSA Investors: 3 Stocks to Start Building an Influx of Passive Income

A TFSA is the ideal registered account for passive income, as it doesn't weigh down your tax bill, and any…

Read more »

A red umbrella stands higher than a crowd of black umbrellas.
Dividend Stocks

3 of the Safest Dividend Stocks in Canada

Royal Bank of Canada stock is one of the safest TSX dividend stocks to buy. So is CT REIT and…

Read more »

Growing plant shoots on coins
Dividend Stocks

1 of the Top Canadian Growth Stocks to Buy in February 2023

Many top Canadian growth stocks represent strong underlying businesses, healthy financials, and organic growth opportunities.

Read more »

stock research, analyze data
Dividend Stocks

Wherever the Market Goes, I’m Buying These 3 TSX Stocks

Here are three TSX stocks that could outperform irrespective of the market direction.

Read more »

woman data analyze
Dividend Stocks

1 Oversold Dividend Stock (Yielding 6.5%) to Buy This Month

Here's why SmartCentres REIT (TSX:SRU.UN) is one top dividend stock that long-term investors should consider in this current market.

Read more »

IMAGE OF A NOTEBOOK WITH TFSA WRITTEN ON IT
Dividend Stocks

Better TFSA Buy: Enbridge Stock or Bank of Nova Scotia

Enbridge and Bank of Nova Scotia offer high yields for TFSA investors seeking passive income. Is one stock now undervalued?

Read more »

Golden crown on a red velvet background
Dividend Stocks

2 Top Stocks Just Became Canadian Dividend Aristocrats

These two top Canadian Dividend Aristocrats stocks are reliable companies with impressive long-term growth potential.

Read more »