Can I retire at age 63 with 1,230,000?

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 $1,230,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.5%
1 years$101,572$100,667$99,785$98,923$98,082$96,656
2 years$50,283$49,347$48,439$47,559$46,706$45,272
3 years$33,189$32,249$31,343$30,472$29,632$28,235
4 years$24,644$23,706$22,810$21,953$21,134$19,785
5 years$19,518$18,586$17,701$16,862$16,066$14,768
6 years$16,102$15,177$14,305$13,485$12,712$11,468
7 years$13,663$12,745$11,888$11,087$10,338$9,148
8 years$11,834$10,925$10,082$9,300$8,577$7,439
9 years$10,413$9,512$8,683$7,922$7,223$6,138
10 years$9,276$8,385$7,570$6,829$6,154$5,122
11 years$8,347$7,464$6,665$5,943$5,293$4,311
12 years$7,573$6,700$5,915$5,213$4,587$3,655
13 years$6,919$6,055$5,285$4,602$4,000$3,116
14 years$6,359$5,503$4,748$4,085$3,506$2,670
15 years$5,873$5,027$4,287$3,643$3,087$2,296
16 years$5,449$4,613$3,887$3,262$2,728$1,982
17 years$5,076$4,248$3,537$2,931$2,419$1,715
18 years$4,744$3,925$3,229$2,641$2,151$1,488
19 years$4,447$3,638$2,956$2,387$1,917$1,293
20 years$4,180$3,381$2,713$2,162$1,712$1,126
21 years$3,939$3,149$2,495$1,962$1,532$982
22 years$3,721$2,939$2,300$1,784$1,374$858
23 years$3,521$2,749$2,123$1,625$1,233$750
24 years$3,339$2,576$1,964$1,482$1,108$656
25 years$3,171$2,417$1,819$1,353$997$575
26 years$3,017$2,272$1,687$1,237$898$504
27 years$2,874$2,138$1,566$1,132$810$442
28 years$2,741$2,015$1,456$1,038$731$388
29 years$2,618$1,901$1,355$951$660$340
30 years$2,504$1,795$1,262$873$596$299
31 years$2,397$1,697$1,177$802$539$263
32 years$2,297$1,606$1,098$737$488$231
33 years$2,203$1,520$1,025$678$441$203
34 years$2,115$1,441$958$624$400$178
35 years$2,032$1,367$895$574$362$157
36 years$1,954$1,297$838$529$328$138
37 years$1,880$1,232$784$487$297$122
38 years$1,810$1,171$734$449$269$107
39 years$1,744$1,113$688$414$244$94
40 years$1,682$1,059$645$382$222$83
41 years$1,622$1,008$605$352$201$73
42 years$1,566$960$567$325$182$64
43 years$1,512$915$532$300$166$57
44 years$1,461$872$500$277$150$50
45 years$1,413$832$469$256$136$44
46 years$1,366$793$441$236$124$39
47 years$1,322$757$414$218$112$34
48 years$1,280$723$389$202$102$30
49 years$1,240$690$366$187$93$26
50 years$1,201$659$344$172$84$23

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 63 starting with $1,230,000, adding $3,088 every year, while hoping to spend $57,982 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: 59/33/8 Blend
62$1,230,000$1,230,000$1,230,000$1,230,000
63$1,358,645$1,293,455$1,274,390$1,436,234
64$1,435,535$1,295,142$1,255,390$1,490,367
65$1,518,324$1,294,968$1,233,810$1,542,503
66$1,607,552$1,292,782$1,209,502$1,597,910
67$1,703,815$1,288,420$1,182,313$1,656,903
68$1,807,763$1,281,712$1,152,079$1,719,835
69$1,920,114$1,272,475$1,118,633$1,787,095
70$2,041,656$1,260,516$1,081,798$1,859,113
71$2,173,254$1,245,631$1,041,387$1,936,366
72$2,315,861$1,227,602$997,208$2,019,383
73$2,470,523$1,206,198$949,059$2,108,748
74$2,638,391$1,181,177$896,728$2,205,107
75$2,820,733$1,152,280$839,993$2,309,177
76$3,018,939$1,119,234$778,625$2,421,750
77$3,234,543$1,081,749$712,381$2,543,701
78$3,469,231$1,039,519$641,010$2,676,000
79$3,724,857$992,219$564,248$2,819,719
80$4,003,462$939,507$481,820$2,976,045
81$4,307,292$881,021$393,439$3,146,288
82$4,638,822$816,377$298,804$3,331,900
83$5,000,771$745,168$197,604$3,534,483
84$5,396,135$666,967$89,509$3,755,810
85$5,828,214$581,321$0$3,997,841
86$6,300,637$487,751$0$4,264,947
87$6,817,402$385,752$0$4,565,615
88$7,382,912$274,788$0$4,894,871
89$8,002,013$154,297$0$5,255,673
90$8,680,042$23,682$0$5,651,283
91$9,422,878$0$0$6,085,307
92$10,236,994$0$0$6,604,459
93$11,129,518$0$0$7,183,140
94$12,108,303$0$0$7,817,856
95$13,181,997$0$0$8,514,226
96$14,360,125$0$0$9,278,443
97$15,653,179$0$0$10,117,327
98$17,072,717$0$0$11,038,390
99$18,631,469$0$0$12,049,909
100$20,343,460$0$0$13,160,998