Can I retire at age 64 with 797,000?

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 $797,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.9%
1 years$65,816$65,229$64,657$64,099$63,554$61,275
2 years$32,582$31,975$31,387$30,817$30,264$27,992
3 years$21,506$20,896$20,309$19,745$19,201$17,008
4 years$15,968$15,361$14,780$14,225$13,694$11,597
5 years$12,647$12,043$11,470$10,926$10,410$8,414
6 years$10,433$9,834$9,269$8,738$8,237$6,344
7 years$8,853$8,259$7,703$7,184$6,699$4,908
8 years$7,668$7,079$6,533$6,026$5,557$3,867
9 years$6,747$6,164$5,627$5,133$4,680$3,089
10 years$6,011$5,433$4,905$4,425$3,988$2,492
11 years$5,409$4,837$4,319$3,851$3,430$2,027
12 years$4,907$4,341$3,833$3,378$2,972$1,658
13 years$4,483$3,923$3,424$2,982$2,592$1,364
14 years$4,120$3,566$3,077$2,647$2,272$1,126
15 years$3,806$3,258$2,778$2,361$2,000$932
16 years$3,531$2,989$2,519$2,114$1,768$774
17 years$3,289$2,753$2,292$1,899$1,568$644
18 years$3,074$2,544$2,092$1,712$1,394$537
19 years$2,882$2,357$1,915$1,547$1,242$449
20 years$2,709$2,191$1,758$1,401$1,110$375
21 years$2,553$2,040$1,617$1,271$993$314
22 years$2,411$1,905$1,490$1,156$890$263
23 years$2,282$1,781$1,376$1,053$799$220
24 years$2,163$1,669$1,272$960$718$185
25 years$2,055$1,566$1,178$877$646$155
26 years$1,955$1,472$1,093$802$582$130
27 years$1,862$1,385$1,015$734$525$109
28 years$1,776$1,305$944$672$474$92
29 years$1,697$1,232$878$617$428$77
30 years$1,622$1,163$818$566$386$65
31 years$1,553$1,099$762$520$349$54
32 years$1,488$1,040$711$478$316$46
33 years$1,427$985$664$439$286$38
34 years$1,370$934$621$404$259$32
35 years$1,316$886$580$372$234$27
36 years$1,266$841$543$343$212$23
37 years$1,218$798$508$316$193$19
38 years$1,173$759$476$291$175$16
39 years$1,130$721$446$268$158$14
40 years$1,090$686$418$247$144$11
41 years$1,051$653$392$228$130$10
42 years$1,015$622$367$211$118$8
43 years$980$593$345$194$107$7
44 years$947$565$324$180$97$6
45 years$915$539$304$166$88$5
46 years$885$514$285$153$80$4
47 years$857$491$268$142$73$3
48 years$829$468$252$131$66$3
49 years$803$447$237$121$60$2
50 years$778$427$223$112$55$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $797,000, adding $3,748 every year, while hoping to spend $26,921 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: 55/38/7 Blend
63$797,000$797,000$797,000$797,000
64$882,160$839,919$827,566$929,058
65$943,497$852,431$826,645$973,661
66$1,010,187$864,654$824,792$1,018,890
67$1,082,750$876,546$821,946$1,067,476
68$1,161,753$888,060$818,044$1,119,741
69$1,247,825$899,148$813,022$1,176,042
70$1,341,655$909,758$806,809$1,236,771
71$1,444,002$919,834$799,335$1,302,360
72$1,555,701$929,317$790,524$1,373,288
73$1,677,673$938,143$780,297$1,450,080
74$1,810,929$946,246$768,571$1,533,317
75$1,956,585$953,553$755,259$1,623,641
76$2,115,867$959,988$740,270$1,721,757
77$2,290,127$965,468$723,511$1,828,446
78$2,480,852$969,909$704,881$1,944,568
79$2,689,681$973,216$684,276$2,071,071
80$2,918,418$975,293$661,589$2,209,002
81$3,169,049$976,035$636,704$2,359,515
82$3,443,762$975,331$609,504$2,523,885
83$3,744,967$973,064$579,865$2,703,516
84$4,075,319$969,109$547,655$2,899,956
85$4,437,740$963,334$512,740$3,114,917
86$4,835,450$955,598$474,977$3,350,283
87$5,271,996$945,752$434,219$3,608,133
88$5,751,285$933,639$390,310$3,890,762
89$6,277,619$919,091$343,089$4,200,700
90$6,855,741$901,930$292,387$4,540,738
91$7,490,871$881,970$238,027$4,913,952
92$8,188,764$859,011$179,825$5,323,738
93$8,955,758$832,842$117,589$5,773,840
94$9,798,835$803,241$51,118$6,268,386
95$10,725,688$769,971$0$6,811,930
96$11,744,791$732,784$0$7,410,974
97$12,865,484$691,414$0$8,073,746
98$14,098,053$645,583$0$8,802,549
99$15,453,834$594,995$0$9,604,134
100$16,945,313$539,339$0$10,485,946