Can I retire at age 61 with 779,000?

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 $779,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19%
1 years$64,329$63,756$63,197$62,651$62,119$59,867
2 years$31,846$31,253$30,678$30,121$29,580$27,336
3 years$21,020$20,424$19,851$19,299$18,767$16,602
4 years$15,608$15,014$14,446$13,904$13,385$11,314
5 years$12,361$11,771$11,211$10,679$10,175$8,205
6 years$10,198$9,612$9,060$8,540$8,051$6,183
7 years$8,653$8,072$7,529$7,021$6,548$4,781
8 years$7,495$6,919$6,385$5,890$5,432$3,765
9 years$6,595$6,025$5,500$5,017$4,574$3,005
10 years$5,875$5,310$4,795$4,325$3,898$2,423
11 years$5,286$4,727$4,221$3,764$3,352$1,969
12 years$4,796$4,243$3,746$3,301$2,905$1,610
13 years$4,382$3,835$3,347$2,915$2,533$1,323
14 years$4,027$3,485$3,007$2,587$2,221$1,092
15 years$3,720$3,184$2,715$2,307$1,955$904
16 years$3,451$2,921$2,462$2,066$1,728$750
17 years$3,215$2,690$2,240$1,856$1,532$623
18 years$3,004$2,486$2,045$1,673$1,362$519
19 years$2,816$2,304$1,872$1,512$1,214$433
20 years$2,648$2,141$1,718$1,369$1,085$362
21 years$2,495$1,994$1,580$1,243$971$303
22 years$2,356$1,862$1,456$1,130$870$253
23 years$2,230$1,741$1,345$1,029$781$212
24 years$2,115$1,631$1,244$938$702$178
25 years$2,008$1,531$1,152$857$632$149
26 years$1,911$1,439$1,068$784$569$125
27 years$1,820$1,354$992$717$513$105
28 years$1,736$1,276$922$657$463$88
29 years$1,658$1,204$858$603$418$74
30 years$1,586$1,137$799$553$378$62
31 years$1,518$1,075$745$508$341$52
32 years$1,455$1,017$695$467$309$44
33 years$1,395$963$649$429$279$37
34 years$1,339$913$607$395$253$31
35 years$1,287$866$567$364$229$26
36 years$1,237$822$531$335$208$22
37 years$1,191$780$497$309$188$18
38 years$1,146$742$465$284$171$15
39 years$1,105$705$436$262$155$13
40 years$1,065$671$408$242$140$11
41 years$1,027$639$383$223$127$9
42 years$992$608$359$206$116$8
43 years$958$580$337$190$105$6
44 years$926$552$316$176$95$5
45 years$895$527$297$162$86$5
46 years$865$503$279$150$78$4
47 years$837$480$262$138$71$3
48 years$811$458$246$128$65$3
49 years$785$437$232$118$59$2
50 years$761$418$218$109$53$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $779,000, adding $4,618 every year, while hoping to spend $39,501 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: 63/21/16 Blend
60$779,000$779,000$779,000$779,000
61$863,221$821,934$809,860$913,902
62$909,241$820,180$794,962$946,741
63$958,631$817,017$778,240$977,674
64$1,011,693$812,332$759,593$1,010,507
65$1,068,759$806,010$738,912$1,045,425
66$1,130,193$797,924$716,086$1,082,636
67$1,196,394$787,944$690,996$1,122,369
68$1,267,801$775,928$663,520$1,164,878
69$1,344,898$761,730$633,529$1,210,443
70$1,428,213$745,190$600,887$1,259,376
71$1,518,330$726,143$565,456$1,312,021
72$1,615,888$704,413$527,088$1,368,761
73$1,721,592$679,813$485,629$1,430,016
74$1,836,216$652,145$440,919$1,496,256
75$1,960,611$621,201$392,790$1,567,996
76$2,095,713$586,759$341,068$1,645,810
77$2,242,551$548,586$285,569$1,730,331
78$2,402,258$506,434$226,103$1,822,259
79$2,576,082$460,042$162,471$1,922,369
80$2,765,392$409,134$94,463$2,031,519
81$2,971,698$353,418$21,864$2,150,655
82$3,196,661$292,585$0$2,280,826
83$3,442,108$226,310$0$2,432,683
84$3,710,051$154,247$0$2,602,614
85$4,002,706$76,035$0$2,788,339
86$4,322,510$0$0$2,991,466
87$4,672,146$0$0$3,215,783
88$5,054,571$0$0$3,480,406
89$5,473,038$0$0$3,770,024
90$5,931,130$0$0$4,087,124
91$6,432,792$0$0$4,434,444
92$6,982,370$0$0$4,814,998
93$7,584,648$0$0$5,232,109
94$8,244,895$0$0$5,689,434
95$8,968,916$0$0$6,191,001
96$9,763,103$0$0$6,741,247
97$10,634,497$0$0$7,345,059
98$11,590,853$0$0$8,007,820
99$12,640,714$0$0$8,735,460
100$13,793,489$0$0$9,534,511