Can I retire at age 64 with 839,000?

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 $839,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$69,284$68,667$68,065$67,477$66,903$65,687
2 years$34,299$33,660$33,041$32,441$31,859$30,637
3 years$22,639$21,997$21,380$20,785$20,212$19,025
4 years$16,810$16,170$15,559$14,975$14,416$13,270
5 years$13,313$12,678$12,074$11,502$10,959$9,859
6 years$10,983$10,352$9,758$9,198$8,671$7,618
7 years$9,320$8,694$8,109$7,562$7,052$6,046
8 years$8,072$7,452$6,877$6,344$5,850$4,892
9 years$7,103$6,489$5,923$5,404$4,927$4,015
10 years$6,327$5,719$5,164$4,658$4,198$3,331
11 years$5,694$5,092$4,546$4,054$3,610$2,788
12 years$5,166$4,570$4,035$3,556$3,129$2,350
13 years$4,720$4,130$3,605$3,139$2,728$1,992
14 years$4,337$3,754$3,239$2,787$2,392$1,696
15 years$4,006$3,429$2,924$2,485$2,106$1,450
16 years$3,717$3,146$2,651$2,225$1,861$1,244
17 years$3,462$2,898$2,413$1,999$1,650$1,069
18 years$3,236$2,678$2,202$1,802$1,467$922
19 years$3,033$2,482$2,016$1,628$1,308$796
20 years$2,851$2,306$1,850$1,475$1,168$688
21 years$2,687$2,148$1,702$1,338$1,045$596
22 years$2,538$2,005$1,569$1,217$937$517
23 years$2,402$1,875$1,448$1,108$841$449
24 years$2,277$1,757$1,339$1,011$756$390
25 years$2,163$1,649$1,241$923$680$339
26 years$2,058$1,550$1,151$844$613$295
27 years$1,960$1,458$1,068$772$552$257
28 years$1,870$1,374$993$708$498$224
29 years$1,786$1,296$924$649$450$195
30 years$1,708$1,224$861$596$407$170
31 years$1,635$1,157$803$547$368$148
32 years$1,567$1,095$749$503$333$129
33 years$1,503$1,037$699$462$301$113
34 years$1,442$983$653$425$273$99
35 years$1,386$932$611$392$247$86
36 years$1,333$885$571$361$224$75
37 years$1,282$840$535$332$203$66
38 years$1,235$799$501$306$184$57
39 years$1,190$760$469$282$167$50
40 years$1,147$723$440$260$151$44
41 years$1,107$688$412$240$137$38
42 years$1,068$655$387$222$124$33
43 years$1,032$624$363$205$113$29
44 years$997$595$341$189$103$25
45 years$964$567$320$175$93$22
46 years$932$541$300$161$84$19
47 years$902$517$282$149$77$17
48 years$873$493$265$138$70$15
49 years$846$471$249$127$63$13
50 years$819$450$234$118$57$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $839,000, adding $6,146 every year, while hoping to spend $46,656 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: 74/9/17 Blend
63$839,000$839,000$839,000$839,000
64$930,918$886,451$873,446$995,752
65$976,230$880,245$853,065$1,033,327
66$1,024,600$872,172$830,437$1,068,168
67$1,076,291$862,090$805,439$1,105,115
68$1,131,590$849,850$777,939$1,144,366
69$1,190,814$835,295$747,801$1,186,140
70$1,254,309$818,255$714,884$1,230,678
71$1,322,453$798,555$679,038$1,278,247
72$1,395,666$776,007$640,108$1,329,143
73$1,474,403$750,410$597,931$1,383,691
74$1,559,167$721,555$552,337$1,442,251
75$1,650,510$689,219$503,148$1,505,221
76$1,749,037$653,167$450,179$1,573,040
77$1,855,415$613,148$393,236$1,646,195
78$1,970,375$568,899$332,116$1,725,221
79$2,094,720$520,143$266,609$1,810,710
80$2,229,335$466,583$196,494$1,903,316
81$2,375,190$407,908$121,540$2,003,763
82$2,533,354$343,791$41,506$2,112,848
83$2,705,002$273,882$0$2,231,451
84$2,891,425$197,815$0$2,368,511
85$3,094,044$115,202$0$2,525,689
86$3,314,422$25,633$0$2,696,686
87$3,554,281$0$0$2,882,861
88$3,815,510$0$0$3,092,779
89$4,100,195$0$0$3,324,345
90$4,410,625$0$0$3,576,887
91$4,749,324$0$0$3,852,463
92$5,119,067$0$0$4,153,335
93$5,522,912$0$0$4,481,996
94$5,964,223$0$0$4,841,188
95$6,446,704$0$0$5,233,932
96$6,974,432$0$0$5,663,553
97$7,551,899$0$0$6,133,711
98$8,184,050$0$0$6,648,439
99$8,876,328$0$0$7,212,174
100$9,634,729$0$0$7,829,808