Can I retire at age 64 with 1,570,000?

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 $1,570,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.9%
1 years$129,649$128,494$127,368$126,268$125,194$122,666
2 years$64,183$62,987$61,829$60,706$59,616$57,081
3 years$42,363$41,163$40,007$38,895$37,823$35,359
4 years$31,456$30,259$29,115$28,021$26,976$24,602
5 years$24,913$23,724$22,595$21,523$20,506$18,229
6 years$20,553$19,372$18,260$17,212$16,226$14,048
7 years$17,439$16,269$15,174$14,151$13,196$11,118
8 years$15,105$13,945$12,869$11,871$10,947$8,969
9 years$13,291$12,142$11,084$10,111$9,219$7,339
10 years$11,840$10,702$9,663$8,716$7,855$6,071
11 years$10,654$9,528$8,507$7,586$6,756$5,066
12 years$9,667$8,552$7,550$6,654$5,854$4,256
13 years$8,831$7,728$6,745$5,874$5,105$3,595
14 years$8,116$7,025$6,061$5,214$4,475$3,051
15 years$7,497$6,417$5,472$4,650$3,940$2,599
16 years$6,956$5,888$4,961$4,164$3,482$2,221
17 years$6,479$5,422$4,515$3,741$3,088$1,903
18 years$6,055$5,010$4,121$3,372$2,746$1,634
19 years$5,676$4,644$3,773$3,047$2,447$1,406
20 years$5,336$4,315$3,462$2,759$2,186$1,212
21 years$5,028$4,019$3,185$2,504$1,956$1,046
22 years$4,749$3,752$2,935$2,277$1,753$903
23 years$4,495$3,509$2,710$2,074$1,574$781
24 years$4,262$3,288$2,506$1,891$1,415$676
25 years$4,048$3,085$2,321$1,727$1,273$586
26 years$3,850$2,900$2,153$1,579$1,147$508
27 years$3,668$2,729$1,999$1,446$1,034$440
28 years$3,499$2,572$1,859$1,324$933$382
29 years$3,342$2,426$1,730$1,215$842$331
30 years$3,196$2,291$1,611$1,115$761$288
31 years$3,059$2,166$1,502$1,024$688$250
32 years$2,931$2,049$1,401$941$622$217
33 years$2,812$1,941$1,308$865$563$189
34 years$2,699$1,839$1,223$796$510$164
35 years$2,593$1,745$1,143$733$462$143
36 years$2,494$1,656$1,069$675$419$124
37 years$2,399$1,573$1,001$622$379$108
38 years$2,310$1,495$937$573$344$94
39 years$2,226$1,421$878$528$312$82
40 years$2,146$1,352$823$487$283$71
41 years$2,071$1,287$772$450$257$62
42 years$1,999$1,226$724$415$233$54
43 years$1,930$1,168$679$383$211$47
44 years$1,865$1,113$638$354$192$41
45 years$1,803$1,062$599$327$174$35
46 years$1,744$1,013$562$302$158$31
47 years$1,688$967$528$279$144$27
48 years$1,634$923$496$258$130$23
49 years$1,582$881$467$238$118$20
50 years$1,533$842$439$220$108$18

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $1,570,000, adding $3,964 every year, while hoping to spend $53,723 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: 38/45/17 Blend
63$1,570,000$1,570,000$1,570,000$1,570,000
64$1,734,229$1,651,019$1,626,684$1,791,117
65$1,853,959$1,674,758$1,624,017$1,856,067
66$1,984,102$1,697,860$1,619,460$1,920,789
67$2,125,661$1,720,236$1,612,893$1,989,601
68$2,279,744$1,741,793$1,604,191$2,062,900
69$2,447,568$1,762,430$1,593,220$2,141,123
70$2,630,471$1,782,040$1,579,844$2,224,758
71$2,829,927$1,800,509$1,563,917$2,314,342
72$3,047,559$1,817,713$1,545,288$2,410,470
73$3,285,153$1,833,524$1,523,798$2,513,801
74$3,544,673$1,847,801$1,499,280$2,625,063
75$3,828,284$1,860,398$1,471,560$2,745,063
76$4,138,368$1,871,157$1,440,457$2,874,691
77$4,477,548$1,879,910$1,405,779$3,014,933
78$4,848,713$1,886,480$1,367,326$3,166,881
79$5,255,041$1,890,677$1,324,891$3,331,740
80$5,700,035$1,892,300$1,278,255$3,510,843
81$6,187,551$1,891,135$1,227,189$3,705,664
82$6,721,837$1,886,956$1,171,456$3,917,834
83$7,307,569$1,879,522$1,110,804$4,149,152
84$7,949,899$1,868,576$1,044,974$4,401,611
85$8,654,501$1,853,849$973,693$4,677,410
86$9,427,624$1,835,052$896,676$4,978,981
87$10,276,152$1,811,880$813,625$5,309,010
88$11,207,668$1,784,010$724,230$5,670,467
89$12,230,524$1,751,100$628,165$6,066,629
90$13,353,921$1,712,788$525,092$6,501,120
91$14,587,995$1,668,688$414,657$6,977,940
92$15,943,911$1,618,395$296,489$7,501,510
93$17,433,971$1,561,477$170,202$8,076,708
94$19,071,727$1,497,480$35,394$8,708,925
95$20,872,107$1,425,921$0$9,404,111
96$22,851,561$1,346,290$0$10,188,511
97$25,028,209$1,258,047$0$11,057,836
98$27,422,018$1,160,623$0$12,013,748
99$30,054,985$1,053,415$0$13,065,174
100$32,951,346$935,785$0$14,221,963