Can I retire at age 64 with 1,140,000?

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 $1,140,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.3%
1 years$94,140$93,302$92,483$91,685$90,905$87,855
2 years$46,604$45,736$44,895$44,079$43,288$40,245
3 years$30,761$29,889$29,050$28,242$27,464$24,523
4 years$22,841$21,972$21,141$20,347$19,587$16,772
5 years$18,090$17,226$16,406$15,628$14,890$12,208
6 years$14,924$14,066$13,259$12,498$11,782$9,235
7 years$12,663$11,813$11,018$10,275$9,582$7,169
8 years$10,968$10,126$9,344$8,620$7,949$5,669
9 years$9,651$8,816$8,048$7,342$6,694$4,544
10 years$8,597$7,771$7,017$6,329$5,704$3,680
11 years$7,736$6,918$6,177$5,508$4,906$3,005
12 years$7,019$6,209$5,482$4,831$4,251$2,468
13 years$6,413$5,612$4,898$4,265$3,707$2,038
14 years$5,893$5,101$4,401$3,786$3,250$1,690
15 years$5,444$4,660$3,973$3,377$2,861$1,406
16 years$5,051$4,275$3,602$3,023$2,529$1,172
17 years$4,704$3,937$3,278$2,717$2,242$980
18 years$4,397$3,638$2,992$2,448$1,994$821
19 years$4,122$3,372$2,739$2,212$1,777$688
20 years$3,874$3,133$2,514$2,004$1,587$578
21 years$3,651$2,918$2,313$1,818$1,420$486
22 years$3,448$2,724$2,131$1,653$1,273$409
23 years$3,264$2,548$1,968$1,506$1,143$344
24 years$3,094$2,387$1,820$1,373$1,027$290
25 years$2,939$2,240$1,686$1,254$924$244
26 years$2,796$2,106$1,563$1,147$833$206
27 years$2,664$1,982$1,452$1,050$751$174
28 years$2,541$1,867$1,350$962$677$147
29 years$2,427$1,762$1,256$882$612$124
30 years$2,321$1,664$1,170$809$553$105
31 years$2,221$1,573$1,091$743$500$88
32 years$2,129$1,488$1,018$683$452$75
33 years$2,042$1,409$950$628$409$63
34 years$1,960$1,336$888$578$370$53
35 years$1,883$1,267$830$532$335$45
36 years$1,811$1,202$776$490$304$38
37 years$1,742$1,142$727$451$275$32
38 years$1,678$1,085$681$416$250$27
39 years$1,616$1,032$638$384$226$23
40 years$1,559$982$598$354$205$19
41 years$1,504$935$560$327$186$16
42 years$1,451$890$526$301$169$14
43 years$1,402$848$493$278$153$12
44 years$1,354$808$463$257$139$10
45 years$1,309$771$435$237$126$8
46 years$1,267$735$408$219$115$7
47 years$1,226$702$384$202$104$6
48 years$1,186$670$360$187$95$5
49 years$1,149$640$339$173$86$4
50 years$1,113$611$319$160$78$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $1,140,000, adding $2,726 every year, while hoping to spend $25,264 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: 72/9/19 Blend
63$1,140,000$1,140,000$1,140,000$1,140,000
64$1,259,092$1,198,672$1,181,002$1,343,851
65$1,360,639$1,230,526$1,193,685$1,432,421
66$1,471,696$1,263,094$1,205,946$1,526,092
67$1,593,208$1,296,385$1,217,744$1,628,038
68$1,726,214$1,330,406$1,229,037$1,739,075
69$1,871,857$1,365,165$1,239,778$1,860,103
70$2,031,396$1,400,669$1,249,921$1,992,112
71$2,206,220$1,436,923$1,259,415$2,136,195
72$2,397,856$1,473,934$1,268,207$2,293,553
73$2,607,987$1,511,706$1,276,242$2,465,512
74$2,838,466$1,550,244$1,283,460$2,653,531
75$3,091,335$1,589,551$1,289,801$2,859,217
76$3,368,842$1,629,629$1,295,200$3,084,343
77$3,673,463$1,670,481$1,299,588$3,330,861
78$4,007,927$1,712,105$1,302,896$3,600,920
79$4,375,239$1,754,502$1,305,046$3,896,892
80$4,778,710$1,797,669$1,305,962$4,221,387
81$5,221,987$1,841,603$1,305,560$4,577,283
82$5,709,087$1,886,299$1,303,753$4,967,750
83$6,244,436$1,931,750$1,300,452$5,396,282
84$6,832,912$1,977,949$1,295,560$5,866,727
85$7,479,886$2,024,885$1,288,978$6,383,329
86$8,191,276$2,072,547$1,280,601$6,950,762
87$8,973,604$2,120,920$1,270,319$7,574,178
88$9,834,055$2,169,988$1,258,018$8,259,252
89$10,780,543$2,219,732$1,243,576$9,012,240
90$11,821,791$2,270,132$1,226,869$9,840,035
91$12,967,408$2,321,162$1,207,763$10,750,234
92$14,227,981$2,372,796$1,186,120$11,751,207
93$15,615,176$2,425,004$1,161,796$12,852,181
94$17,141,847$2,477,753$1,134,640$14,063,320
95$18,822,158$2,531,005$1,104,492$15,395,829
96$20,671,713$2,584,719$1,071,188$16,862,052
97$22,707,708$2,638,850$1,034,553$18,475,595
98$24,949,090$2,693,350$994,406$20,251,451
99$27,416,737$2,748,164$950,558$22,206,144
100$30,133,653$2,803,233$902,811$24,357,882