Can I retire at age 64 with 1,530,000?

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 $1,530,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.2%
1 years$126,346$125,221$124,123$123,051$122,004$117,489
2 years$62,548$61,383$60,254$59,159$58,097$53,599
3 years$41,284$40,114$38,988$37,904$36,859$32,520
4 years$30,655$29,488$28,373$27,308$26,288$22,140
5 years$24,278$23,119$22,019$20,975$19,984$16,039
6 years$20,029$18,878$17,795$16,774$15,813$12,073
7 years$16,995$15,854$14,787$13,791$12,860$9,324
8 years$14,721$13,590$12,541$11,569$10,669$7,334
9 years$12,952$11,832$10,801$9,854$8,984$5,847
10 years$11,539$10,430$9,417$8,494$7,655$4,708
11 years$10,383$9,285$8,291$7,392$6,584$3,821
12 years$9,420$8,334$7,358$6,484$5,705$3,121
13 years$8,606$7,531$6,574$5,725$4,975$2,561
14 years$7,910$6,846$5,906$5,082$4,361$2,110
15 years$7,306$6,254$5,333$4,532$3,840$1,744
16 years$6,778$5,738$4,835$4,058$3,394$1,445
17 years$6,313$5,284$4,399$3,646$3,009$1,200
18 years$5,901$4,883$4,016$3,286$2,676$998
19 years$5,532$4,525$3,677$2,969$2,385$831
20 years$5,200$4,205$3,374$2,689$2,130$693
21 years$4,900$3,917$3,104$2,440$1,906$579
22 years$4,628$3,656$2,860$2,219$1,709$484
23 years$4,380$3,420$2,641$2,021$1,534$404
24 years$4,153$3,204$2,443$1,843$1,379$338
25 years$3,945$3,007$2,262$1,683$1,241$283
26 years$3,752$2,826$2,098$1,539$1,117$237
27 years$3,575$2,660$1,948$1,409$1,007$198
28 years$3,410$2,506$1,811$1,291$909$166
29 years$3,257$2,364$1,686$1,184$821$139
30 years$3,114$2,233$1,570$1,086$742$117
31 years$2,981$2,111$1,464$998$671$98
32 years$2,857$1,997$1,366$917$607$82
33 years$2,740$1,891$1,275$843$549$69
34 years$2,630$1,793$1,191$776$497$58
35 years$2,527$1,700$1,114$714$450$48
36 years$2,430$1,614$1,042$658$408$41
37 years$2,338$1,533$975$606$370$34
38 years$2,252$1,457$913$559$335$29
39 years$2,170$1,385$856$515$304$24
40 years$2,092$1,318$802$475$276$20
41 years$2,018$1,254$752$438$250$17
42 years$1,948$1,195$705$404$227$14
43 years$1,881$1,138$662$373$206$12
44 years$1,818$1,085$621$345$187$10
45 years$1,757$1,035$583$318$170$8
46 years$1,700$987$548$294$154$7
47 years$1,645$942$515$272$140$6
48 years$1,592$899$484$251$127$5
49 years$1,542$859$455$232$115$4
50 years$1,494$820$428$214$105$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $1,530,000, adding $6,846 every year, while hoping to spend $42,703 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: 59/15/26 Blend
63$1,530,000$1,530,000$1,530,000$1,530,000
64$1,693,122$1,612,032$1,588,317$1,780,745
65$1,820,384$1,645,586$1,596,090$1,874,860
66$1,959,197$1,679,352$1,602,692$1,972,309
67$2,110,692$1,713,297$1,608,039$2,077,699
68$2,276,116$1,747,383$1,612,042$2,191,809
69$2,456,843$1,781,568$1,614,609$2,315,503
70$2,654,384$1,815,808$1,615,641$2,449,729
71$2,870,403$1,850,054$1,615,037$2,595,534
72$3,106,732$1,884,254$1,612,688$2,754,072
73$3,365,388$1,918,352$1,608,483$2,926,616
74$3,648,593$1,952,287$1,602,302$3,114,568
75$3,958,792$1,985,992$1,594,022$3,319,477
76$4,298,681$2,019,397$1,583,514$3,543,047
77$4,671,225$2,052,426$1,570,640$3,787,158
78$5,079,691$2,084,997$1,555,258$4,053,886
79$5,527,680$2,117,022$1,537,219$4,345,514
80$6,019,154$2,148,406$1,516,366$4,664,564
81$6,558,479$2,179,050$1,492,536$5,013,814
82$7,150,465$2,208,844$1,465,557$5,396,329
83$7,800,408$2,237,673$1,435,249$5,815,486
84$8,514,144$2,265,414$1,401,424$6,275,010
85$9,298,101$2,291,934$1,363,887$6,779,006
86$10,159,361$2,317,092$1,322,430$7,332,002
87$11,105,724$2,340,737$1,276,840$7,938,988
88$12,145,785$2,362,710$1,226,891$8,605,466
89$13,289,010$2,382,839$1,172,347$9,337,502
90$14,545,833$2,400,941$1,112,964$10,141,784
91$15,927,743$2,416,822$1,048,484$11,025,683
92$17,447,402$2,430,276$978,638$11,997,329
93$19,118,761$2,441,083$903,145$13,065,679
94$20,957,187$2,449,009$821,713$14,240,613
95$22,979,614$2,453,805$734,035$15,533,017
96$25,204,700$2,455,206$639,790$16,954,897
97$27,653,002$2,452,933$538,646$18,519,482
98$30,347,169$2,446,688$430,251$20,241,361
99$33,312,158$2,436,154$314,242$22,136,611
100$36,575,468$2,420,995$190,239$24,222,957