Can I retire at age 64 with 772,000?

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 $772,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.2%
1 years$63,751$63,183$62,629$62,088$61,560$59,518
2 years$31,560$30,972$30,403$29,850$29,314$27,277
3 years$20,831$20,241$19,672$19,125$18,598$16,629
4 years$15,468$14,879$14,316$13,779$13,264$11,379
5 years$12,250$11,665$11,110$10,583$10,083$8,287
6 years$10,106$9,526$8,979$8,464$7,979$6,272
7 years$8,575$8,000$7,461$6,958$6,489$4,872
8 years$7,428$6,857$6,328$5,837$5,383$3,855
9 years$6,535$5,970$5,450$4,972$4,533$3,092
10 years$5,822$5,263$4,752$4,286$3,863$2,506
11 years$5,239$4,685$4,183$3,730$3,322$2,047
12 years$4,753$4,205$3,712$3,272$2,879$1,683
13 years$4,343$3,800$3,317$2,888$2,510$1,390
14 years$3,991$3,454$2,980$2,564$2,201$1,154
15 years$3,686$3,155$2,691$2,287$1,938$960
16 years$3,420$2,895$2,440$2,047$1,712$801
17 years$3,186$2,666$2,220$1,840$1,518$670
18 years$2,977$2,464$2,026$1,658$1,350$562
19 years$2,791$2,283$1,855$1,498$1,203$472
20 years$2,624$2,122$1,703$1,357$1,075$396
21 years$2,473$1,976$1,566$1,231$962$333
22 years$2,335$1,845$1,443$1,120$862$281
23 years$2,210$1,725$1,333$1,020$774$237
24 years$2,096$1,617$1,232$930$696$199
25 years$1,990$1,517$1,142$849$626$168
26 years$1,893$1,426$1,059$777$564$142
27 years$1,804$1,342$983$711$508$120
28 years$1,721$1,264$914$651$459$101
29 years$1,643$1,193$850$597$414$86
30 years$1,571$1,127$792$548$374$72
31 years$1,504$1,065$739$503$338$61
32 years$1,441$1,008$689$463$306$52
33 years$1,383$954$643$425$277$44
34 years$1,327$904$601$391$251$37
35 years$1,275$858$562$360$227$31
36 years$1,226$814$526$332$206$26
37 years$1,180$773$492$306$187$22
38 years$1,136$735$461$282$169$19
39 years$1,095$699$432$260$153$16
40 years$1,055$665$405$240$139$14
41 years$1,018$633$379$221$126$11
42 years$983$603$356$204$115$10
43 years$949$574$334$188$104$8
44 years$917$547$314$174$94$7
45 years$887$522$294$161$86$6
46 years$858$498$276$148$78$5
47 years$830$475$260$137$71$4
48 years$803$454$244$127$64$4
49 years$778$433$229$117$58$3
50 years$754$414$216$108$53$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $772,000, adding $2,133 every year, while hoping to spend $31,601 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: 39/44/17 Blend
63$772,000$772,000$772,000$772,000
64$852,944$812,028$800,062$881,798
65$906,321$818,194$793,241$908,787
66$964,084$823,604$785,132$934,755
67$1,026,645$828,185$775,659$962,166
68$1,094,461$831,865$764,742$991,168
69$1,168,032$834,562$752,297$1,021,924
70$1,247,909$836,192$738,236$1,054,615
71$1,334,695$836,666$722,467$1,089,445
72$1,429,058$835,886$704,894$1,126,639
73$1,531,731$833,753$685,416$1,166,447
74$1,643,518$830,158$663,928$1,209,148
75$1,765,308$824,987$640,321$1,255,050
76$1,898,076$818,118$614,478$1,304,496
77$2,042,896$809,422$586,280$1,357,870
78$2,200,952$798,764$555,600$1,415,592
79$2,373,544$785,999$522,308$1,478,134
80$2,562,106$770,973$486,265$1,546,015
81$2,768,214$753,524$447,329$1,619,815
82$2,993,606$733,480$405,348$1,700,174
83$3,240,193$710,660$360,167$1,787,801
84$3,510,081$684,871$311,621$1,883,485
85$3,805,589$655,909$259,540$1,988,098
86$4,129,269$623,559$203,744$2,102,607
87$4,483,933$587,592$144,048$2,228,081
88$4,872,677$547,767$80,257$2,365,707
89$5,298,912$503,829$12,167$2,516,796
90$5,766,393$455,508$0$2,682,801
91$6,279,257$402,521$0$2,876,304
92$6,842,061$344,564$0$3,091,177
93$7,459,825$281,321$0$3,327,223
94$8,138,076$212,455$0$3,586,662
95$8,882,906$137,611$0$3,871,947
96$9,701,022$56,414$0$4,185,788
97$10,599,817$0$0$4,531,179
98$11,587,431$0$0$4,926,692
99$12,672,834$0$0$5,391,496
100$13,865,908$0$0$5,902,522