Can I retire at age 61 with 795,000?

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 $795,000?

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%
1 years$65,650$65,066$64,495$63,938$63,394$61,072
2 years$32,500$31,895$31,308$30,740$30,188$27,874
3 years$21,452$20,844$20,259$19,695$19,152$16,920
4 years$15,928$15,322$14,743$14,189$13,660$11,525
5 years$12,615$12,013$11,441$10,899$10,384$8,354
6 years$10,407$9,809$9,246$8,716$8,216$6,291
7 years$8,831$8,238$7,684$7,166$6,682$4,862
8 years$7,649$7,061$6,516$6,011$5,543$3,826
9 years$6,730$6,148$5,613$5,120$4,668$3,052
10 years$5,996$5,419$4,893$4,414$3,978$2,460
11 years$5,395$4,825$4,308$3,841$3,421$1,998
12 years$4,895$4,330$3,823$3,369$2,965$1,632
13 years$4,472$3,913$3,416$2,975$2,585$1,341
14 years$4,110$3,557$3,069$2,640$2,266$1,105
15 years$3,796$3,249$2,771$2,355$1,995$914
16 years$3,522$2,981$2,512$2,108$1,763$758
17 years$3,281$2,746$2,286$1,894$1,564$630
18 years$3,066$2,537$2,087$1,707$1,390$524
19 years$2,874$2,351$1,910$1,543$1,239$437
20 years$2,702$2,185$1,753$1,397$1,107$365
21 years$2,546$2,035$1,613$1,268$990$305
22 years$2,405$1,900$1,486$1,153$888$255
23 years$2,276$1,777$1,372$1,050$797$213
24 years$2,158$1,665$1,269$958$716$178
25 years$2,050$1,562$1,176$875$645$149
26 years$1,950$1,468$1,090$800$581$125
27 years$1,857$1,382$1,012$732$523$105
28 years$1,772$1,302$941$671$472$88
29 years$1,692$1,228$876$615$427$74
30 years$1,618$1,160$816$564$385$62
31 years$1,549$1,097$761$518$348$52
32 years$1,484$1,038$710$476$315$44
33 years$1,424$983$663$438$285$37
34 years$1,367$931$619$403$258$31
35 years$1,313$883$579$371$234$26
36 years$1,263$838$541$342$212$22
37 years$1,215$796$507$315$192$18
38 years$1,170$757$475$290$174$15
39 years$1,127$720$445$268$158$13
40 years$1,087$685$417$247$143$11
41 years$1,049$652$391$228$130$9
42 years$1,012$621$367$210$118$8
43 years$978$591$344$194$107$6
44 years$945$564$323$179$97$5
45 years$913$538$303$165$88$4
46 years$883$513$285$153$80$4
47 years$855$489$268$141$73$3
48 years$827$467$251$130$66$3
49 years$801$446$236$121$60$2
50 years$776$426$222$111$54$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $795,000, adding $2,007 every year, while hoping to spend $20,867 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: 67/25/8 Blend
60$795,000$795,000$795,000$795,000
61$878,160$836,025$823,703$935,560
62$945,530$854,788$829,094$992,689
63$1,019,073$873,771$833,967$1,052,428
64$1,099,395$892,963$838,282$1,117,183
65$1,187,166$912,351$841,997$1,187,441
66$1,283,122$931,921$845,070$1,263,740
67$1,388,074$951,659$847,453$1,346,669
68$1,502,914$971,547$849,099$1,436,880
69$1,628,626$991,567$849,958$1,535,090
70$1,766,291$1,011,699$849,977$1,642,087
71$1,917,102$1,031,921$849,101$1,758,742
72$2,082,371$1,052,210$847,270$1,886,013
73$2,263,544$1,072,539$844,425$2,024,956
74$2,462,212$1,092,881$840,500$2,176,733
75$2,680,130$1,113,204$835,429$2,342,625
76$2,919,229$1,133,477$829,142$2,524,046
77$3,181,637$1,153,664$821,564$2,722,549
78$3,469,696$1,173,726$812,619$2,939,849
79$3,785,989$1,193,622$802,226$3,177,835
80$4,133,359$1,213,308$790,299$3,438,587
81$4,514,938$1,232,737$776,751$3,724,399
82$4,934,178$1,251,857$761,488$4,037,798
83$5,394,879$1,270,613$744,413$4,381,568
84$5,901,231$1,288,947$725,425$4,758,777
85$6,457,847$1,306,796$704,417$5,172,808
86$7,069,810$1,324,092$681,278$5,627,387
87$7,742,722$1,340,764$655,892$6,126,620
88$8,482,752$1,356,733$628,136$6,675,033
89$9,296,698$1,371,919$597,885$7,277,614
90$10,192,051$1,386,233$565,004$7,939,859
91$11,177,064$1,399,582$529,355$8,667,826
92$12,260,829$1,411,866$490,793$9,468,189
93$13,453,364$1,422,978$449,165$10,348,306
94$14,765,709$1,432,806$404,314$11,316,284
95$16,210,027$1,441,229$356,073$12,381,058
96$17,799,718$1,448,118$304,271$13,552,477
97$19,549,551$1,453,337$248,725$14,841,391
98$21,475,795$1,456,740$189,248$16,259,762
99$23,596,381$1,458,175$125,642$17,820,771
100$25,931,063$1,457,477$57,702$19,538,943