Can I retire at age 64 with 1,180,000?

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 $1,180,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.1%
1 years$97,443$96,575$95,728$94,902$94,095$92,881
2 years$48,239$47,341$46,470$45,626$44,807$43,585
3 years$31,840$30,938$30,069$29,233$28,427$27,236
4 years$23,642$22,743$21,883$21,061$20,275$19,123
5 years$18,725$17,830$16,982$16,177$15,413$14,304
6 years$15,447$14,560$13,724$12,937$12,195$11,132
7 years$13,107$12,227$11,405$10,636$9,918$8,899
8 years$11,353$10,481$9,672$8,922$8,228$7,254
9 years$9,989$9,126$8,331$7,600$6,929$6,000
10 years$8,899$8,044$7,263$6,551$5,904$5,018
11 years$8,008$7,161$6,394$5,701$5,078$4,235
12 years$7,265$6,427$5,675$5,001$4,400$3,599
13 years$6,638$5,808$5,070$4,415$3,837$3,077
14 years$6,100$5,280$4,555$3,919$3,364$2,643
15 years$5,635$4,823$4,113$3,495$2,962$2,279
16 years$5,228$4,425$3,729$3,130$2,617$1,973
17 years$4,869$4,075$3,393$2,812$2,321$1,712
18 years$4,551$3,766$3,097$2,534$2,064$1,489
19 years$4,266$3,490$2,836$2,290$1,839$1,299
20 years$4,010$3,243$2,602$2,074$1,643$1,134
21 years$3,779$3,021$2,394$1,882$1,470$992
22 years$3,569$2,820$2,206$1,711$1,318$869
23 years$3,378$2,637$2,037$1,558$1,183$762
24 years$3,203$2,471$1,884$1,421$1,063$669
25 years$3,042$2,319$1,745$1,298$957$588
26 years$2,894$2,179$1,618$1,187$862$517
27 years$2,757$2,051$1,503$1,086$777$455
28 years$2,630$1,933$1,397$995$701$400
29 years$2,512$1,823$1,300$913$633$353
30 years$2,402$1,722$1,211$838$572$311
31 years$2,299$1,628$1,129$769$517$274
32 years$2,203$1,540$1,053$707$468$242
33 years$2,113$1,459$983$650$423$213
34 years$2,029$1,382$919$598$383$188
35 years$1,949$1,311$859$551$347$166
36 years$1,874$1,245$804$507$315$146
37 years$1,803$1,182$752$467$285$129
38 years$1,736$1,123$704$431$258$114
39 years$1,673$1,068$660$397$234$101
40 years$1,613$1,016$619$366$213$89
41 years$1,556$967$580$338$193$79
42 years$1,502$921$544$312$175$70
43 years$1,451$878$511$288$159$61
44 years$1,402$837$479$266$144$54
45 years$1,355$798$450$246$131$48
46 years$1,311$761$423$227$119$42
47 years$1,269$726$397$210$108$37
48 years$1,228$693$373$194$98$33
49 years$1,189$662$351$179$89$29
50 years$1,152$633$330$165$81$26

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $1,180,000, adding $5,311 every year, while hoping to spend $31,314 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: 61/23/16 Blend
63$1,180,000$1,180,000$1,180,000$1,180,000
64$1,305,838$1,243,298$1,225,008$1,379,917
65$1,405,716$1,270,902$1,232,728$1,458,052
66$1,514,732$1,298,809$1,239,657$1,539,296
67$1,633,784$1,327,001$1,245,736$1,627,218
68$1,763,864$1,355,457$1,250,901$1,722,468
69$1,906,059$1,384,156$1,255,088$1,825,762
70$2,061,571$1,413,073$1,258,227$1,937,889
71$2,231,719$1,442,181$1,260,245$2,059,720
72$2,417,958$1,471,452$1,261,067$2,192,211
73$2,621,889$1,500,853$1,260,613$2,336,419
74$2,845,277$1,530,349$1,258,798$2,493,507
75$3,090,062$1,559,904$1,255,535$2,664,757
76$3,358,384$1,589,475$1,250,731$2,851,582
77$3,652,600$1,619,019$1,244,291$3,055,539
78$3,975,302$1,648,488$1,236,112$3,278,343
79$4,329,349$1,677,831$1,226,088$3,521,887
80$4,717,889$1,706,991$1,214,108$3,788,253
81$5,144,389$1,735,908$1,200,056$4,079,740
82$5,612,668$1,764,519$1,183,809$4,398,879
83$6,126,933$1,792,754$1,165,240$4,748,460
84$6,691,819$1,820,538$1,144,214$5,131,559
85$7,312,432$1,847,791$1,120,593$5,551,566
86$7,994,396$1,874,428$1,094,228$6,012,216
87$8,743,907$1,900,358$1,064,967$6,517,629
88$9,567,791$1,925,482$1,032,650$7,072,342
89$10,473,570$1,949,695$997,108$7,681,358
90$11,469,530$1,972,885$958,166$8,350,192
91$12,564,798$1,994,933$915,641$9,084,920
92$13,769,433$2,015,710$869,341$9,892,242
93$15,094,516$2,035,081$819,065$10,779,541
94$16,552,257$2,052,899$764,603$11,754,954
95$18,156,107$2,069,011$705,737$12,827,450
96$19,920,888$2,083,252$642,238$14,006,917
97$21,862,933$2,095,445$573,867$15,304,251
98$24,000,235$2,105,404$500,374$16,731,461
99$26,352,620$2,112,931$421,499$18,301,786
100$28,941,937$2,117,814$336,968$20,029,814