Can I retire at age 64 with 1,110,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $1,110,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17%
1 years$91,663$90,846$90,050$89,272$88,513$85,990
2 years$45,378$44,532$43,713$42,919$42,149$39,627
3 years$29,951$29,102$28,285$27,499$26,741$24,298
4 years$22,240$21,393$20,585$19,811$19,072$16,728
5 years$17,614$16,773$15,974$15,217$14,498$12,259
6 years$14,531$13,696$12,910$12,169$11,472$9,340
7 years$12,330$11,502$10,728$10,005$9,330$7,305
8 years$10,680$9,859$9,098$8,393$7,740$5,821
9 years$9,397$8,584$7,836$7,149$6,518$4,703
10 years$8,371$7,567$6,832$6,162$5,554$3,840
11 years$7,533$6,736$6,015$5,363$4,776$3,161
12 years$6,834$6,046$5,338$4,704$4,139$2,620
13 years$6,244$5,464$4,769$4,153$3,609$2,182
14 years$5,738$4,966$4,285$3,687$3,164$1,826
15 years$5,300$4,537$3,869$3,288$2,786$1,533
16 years$4,918$4,163$3,508$2,944$2,462$1,290
17 years$4,580$3,834$3,192$2,645$2,183$1,089
18 years$4,281$3,542$2,914$2,384$1,941$921
19 years$4,013$3,283$2,667$2,154$1,730$780
20 years$3,773$3,051$2,448$1,951$1,545$661
21 years$3,555$2,842$2,252$1,770$1,383$562
22 years$3,358$2,653$2,075$1,610$1,240$477
23 years$3,178$2,481$1,916$1,466$1,113$406
24 years$3,013$2,324$1,772$1,337$1,000$346
25 years$2,862$2,181$1,641$1,221$900$294
26 years$2,722$2,050$1,522$1,117$811$251
27 years$2,593$1,929$1,414$1,022$731$214
28 years$2,474$1,818$1,314$936$660$182
29 years$2,363$1,715$1,223$859$596$156
30 years$2,259$1,620$1,139$788$538$133
31 years$2,163$1,531$1,062$724$486$113
32 years$2,073$1,449$991$665$440$97
33 years$1,988$1,372$925$612$398$83
34 years$1,908$1,300$864$563$361$71
35 years$1,833$1,233$808$518$327$60
36 years$1,763$1,171$756$477$296$51
37 years$1,696$1,112$708$440$268$44
38 years$1,633$1,057$663$405$243$38
39 years$1,574$1,005$621$374$220$32
40 years$1,518$956$582$345$200$27
41 years$1,464$910$546$318$181$23
42 years$1,413$867$512$293$165$20
43 years$1,365$826$480$271$149$17
44 years$1,319$787$451$250$136$15
45 years$1,275$751$423$231$123$12
46 years$1,233$716$398$213$112$11
47 years$1,193$683$373$197$102$9
48 years$1,155$652$351$182$92$8
49 years$1,119$623$330$168$84$7
50 years$1,084$595$310$156$76$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $1,110,000, adding $3,617 every year, while hoping to spend $31,987 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: 71/6/23 Blend
63$1,110,000$1,110,000$1,110,000$1,110,000
64$1,226,951$1,168,121$1,150,916$1,306,781
65$1,318,066$1,191,325$1,155,438$1,383,744
66$1,417,403$1,214,594$1,159,039$1,463,876
67$1,525,766$1,237,897$1,161,655$1,550,842
68$1,644,042$1,261,202$1,163,218$1,645,316
69$1,773,205$1,284,471$1,163,656$1,748,043
70$1,914,329$1,307,668$1,162,896$1,859,841
71$2,068,596$1,330,749$1,160,859$1,981,615
72$2,237,307$1,353,669$1,157,461$2,114,360
73$2,421,894$1,376,381$1,152,618$2,259,174
74$2,623,935$1,398,832$1,146,239$2,417,266
75$2,845,167$1,420,965$1,138,229$2,589,969
76$3,087,503$1,442,722$1,128,488$2,778,753
77$3,353,049$1,464,036$1,116,914$2,985,237
78$3,644,126$1,484,839$1,103,396$3,211,206
79$3,963,288$1,505,057$1,087,821$3,458,628
80$4,313,349$1,524,611$1,070,069$3,729,672
81$4,697,410$1,543,416$1,050,015$4,026,727
82$5,118,884$1,561,382$1,027,529$4,352,429
83$5,581,532$1,578,411$1,002,473$4,709,681
84$6,089,496$1,594,402$974,704$5,101,683
85$6,647,340$1,609,243$944,072$5,531,965
86$7,260,091$1,622,818$910,420$6,004,414
87$7,933,286$1,635,002$873,585$6,523,318
88$8,673,026$1,645,662$833,395$7,093,399
89$9,486,032$1,654,656$789,671$7,719,865
90$10,379,708$1,661,835$742,225$8,408,456
91$11,362,210$1,667,037$690,862$9,165,497
92$12,442,527$1,670,093$635,377$9,997,961
93$13,630,559$1,670,822$575,557$10,913,534
94$14,937,216$1,669,032$511,178$11,920,684
95$16,374,516$1,664,519$442,007$13,028,749
96$17,955,703$1,657,067$367,800$14,248,019
97$19,695,367$1,646,445$288,303$15,589,834
98$21,609,584$1,632,411$203,251$17,066,696
99$23,716,068$1,614,705$112,367$18,692,381
100$26,034,336$1,593,055$15,360$20,482,074