Can I retire at age 59 with 765,000?

Use the below retirement simulation to view the chances of a successful retirement.
Confused? Try the simple retirement calculator
About Your Retirement ?
Current Age
Retirement Age
Current Savings $
Annual Deposits $
Annual Withdrawals $
Stock market crash:
Portfolio ?
% in Stocks:
% in Bonds:
% in Cash:
Modify Stock Returns:
0%
Modify Bond Returns:
0%
Modify Cash Returns:
0%
Modify Inflation:
0%
How much money do I need to retire?

This retirement calculator runs simulations based on past data from the S&P 500, 10 Year Treasury Bond, 3 month T-Bill, and US inflation. For each year of each simulation, a random return and inflation amount is chosen.

How to use: Enter your current age and the age when you retire. Then enter your current savings, the amount that you can save annually before you retire, and the amount that you plan to withdraw after retirement. Your annual deposits and withdrawals take inflation into account. For example, if you need $50,000 to live on in retirement using today's dollars, we will automatically take into account the cost of living for your retirement years. The same is true for your annual deposits. Next, decide if you'd like to simulate a stock market crash.

In the portfolio section, choose the makeup of your portfolio with stocks, bonds, and cash. Cash assumes that your money is stored in a savings account. You can then alter the future returns and inflation. For example, if the market has historically returned about 10%, but you think the future will be worse, modify the stock returns by -3%, and the future returns will average out to 7%. Investment fees can also lower stock market returns. Many index funds and ETFs offer extremely low fees and expenses.

Many people receive income in retirement, such as social security, pension plans, part time jobs, annuities, and other benefits. This would allow you to take out smaller distributions every year. Please note that taxes must also be considered, but are not used in this simulation. A 401k, Roth IRA, and Traditional IRA are taxed differently than a standard investment account, as are dividends.

Note: This assumes that the future is at least somewhat like the past. In reality, anything could happen. The Soviet Union collapsed, Japan's Nikkei Index is still well below its 1989 peak. Numerous other markets have changed drastically and never recovered. However, this online tool is helpful in retirement planning and estimating how much you might need for retirement, especially those hoping to retire early. We recommend receiving advice from a financial planner.

Want to retire with $765,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.8%
1 years$63,173$62,610$62,061$61,525$61,002$60,542
2 years$31,274$30,691$30,127$29,580$29,049$28,584
3 years$20,642$20,057$19,494$18,952$18,430$17,976
4 years$15,327$14,744$14,187$13,654$13,144$12,705
5 years$12,139$11,560$11,009$10,487$9,992$9,568
6 years$10,015$9,439$8,897$8,387$7,906$7,498
7 years$8,498$7,927$7,394$6,895$6,430$6,038
8 years$7,360$6,795$6,270$5,784$5,334$4,958
9 years$6,476$5,916$5,401$4,927$4,492$4,132
10 years$5,769$5,215$4,708$4,247$3,828$3,483
11 years$5,191$4,642$4,145$3,696$3,292$2,963
12 years$4,710$4,167$3,679$3,242$2,853$2,539
13 years$4,303$3,766$3,287$2,862$2,488$2,189
14 years$3,955$3,423$2,953$2,541$2,181$1,897
15 years$3,653$3,127$2,666$2,266$1,920$1,650
16 years$3,389$2,869$2,417$2,029$1,697$1,441
17 years$3,157$2,642$2,200$1,823$1,505$1,262
18 years$2,950$2,441$2,008$1,643$1,338$1,108
19 years$2,766$2,263$1,838$1,484$1,192$975
20 years$2,600$2,103$1,687$1,344$1,065$860
21 years$2,450$1,958$1,552$1,220$953$760
22 years$2,314$1,828$1,430$1,109$854$672
23 years$2,190$1,710$1,321$1,010$767$595
24 years$2,077$1,602$1,221$922$689$528
25 years$1,972$1,503$1,131$842$620$468
26 years$1,876$1,413$1,049$770$559$416
27 years$1,787$1,330$974$704$504$370
28 years$1,705$1,253$906$645$455$329
29 years$1,628$1,182$843$592$410$293
30 years$1,557$1,116$785$543$371$261
31 years$1,491$1,055$732$499$335$232
32 years$1,428$999$683$458$303$207
33 years$1,370$946$638$422$274$185
34 years$1,315$896$596$388$249$165
35 years$1,264$850$557$357$225$147
36 years$1,215$807$521$329$204$131
37 years$1,169$766$488$303$185$117
38 years$1,126$728$457$279$168$105
39 years$1,085$693$428$257$152$93
40 years$1,046$659$401$237$138$83
41 years$1,009$627$376$219$125$75
42 years$974$597$353$202$113$67
43 years$941$569$331$187$103$60
44 years$909$542$311$172$93$53
45 years$879$517$292$159$85$48
46 years$850$493$274$147$77$42
47 years$822$471$257$136$70$38
48 years$796$450$242$126$64$34
49 years$771$429$227$116$58$30
50 years$747$410$214$107$52$27

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $765,000, adding $6,824 every year, while hoping to spend $20,785 every year in retirement. These numbers increase with inflation.
Reality usually performs much different than the expected returns. This uses historical averages, but anything can happen. In general, riskier investments have greater returns on average, but more volatility in the short term.
Age Total: 100% Stocks Total: 100% Bonds Total: 100% Cash Total: 55/20/25 Blend
58$765,000$765,000$765,000$765,000
59$850,069$809,524$797,666$890,639
60$914,661$827,076$802,273$936,826
61$985,145$844,791$806,338$984,365
62$1,062,099$862,655$809,820$1,035,708
63$1,146,162$880,654$812,677$1,091,228
64$1,238,034$898,770$814,866$1,151,335
65$1,338,489$916,985$816,339$1,216,481
66$1,448,377$935,279$817,048$1,287,166
67$1,568,634$953,630$816,942$1,363,939
68$1,700,292$972,015$815,967$1,447,406
69$1,844,486$990,408$814,066$1,538,237
70$2,002,467$1,008,782$811,181$1,637,167
71$2,175,612$1,027,106$807,249$1,745,009
72$2,365,439$1,045,348$802,206$1,862,659
73$2,573,616$1,063,473$795,983$1,991,106
74$2,801,986$1,081,444$788,509$2,131,437
75$3,052,573$1,099,219$779,709$2,284,854
76$3,327,611$1,116,757$769,505$2,452,680
77$3,629,559$1,134,009$757,815$2,636,374
78$3,961,126$1,150,927$744,553$2,837,547
79$4,325,294$1,167,457$729,629$3,057,972
80$4,725,353$1,183,540$712,950$3,299,606
81$5,164,921$1,199,116$694,417$3,564,604
82$5,647,990$1,214,120$673,926$3,855,344
83$6,178,953$1,228,480$651,371$4,174,449
84$6,762,653$1,242,122$626,639$4,524,807
85$7,404,424$1,254,966$599,611$4,909,605
86$8,110,143$1,266,927$570,166$5,332,355
87$8,886,285$1,277,914$538,174$5,796,930
88$9,739,984$1,287,830$503,501$6,307,598
89$10,679,101$1,296,572$466,006$6,869,066
90$11,712,294$1,304,029$425,543$7,486,522
91$12,849,108$1,310,086$381,958$8,165,685
92$14,100,054$1,314,617$335,090$8,912,860
93$15,476,717$1,317,491$284,774$9,734,997
94$16,991,861$1,318,568$230,833$10,639,759
95$18,659,551$1,317,697$173,085$11,635,591
96$20,495,282$1,314,721$111,341$12,731,803
97$22,516,130$1,309,472$45,400$13,938,658
98$24,740,910$1,301,770$0$15,267,470
99$27,190,353$1,291,428$0$16,737,368
100$29,887,305$1,278,244$0$18,368,794