Can I retire at age 64 with 863,000?

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 $863,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.8%
1 years$71,266$70,631$70,012$69,407$68,817$67,455
2 years$35,280$34,623$33,986$33,369$32,770$31,404
3 years$23,286$22,627$21,991$21,380$20,791$19,462
4 years$17,291$16,633$16,004$15,403$14,828$13,548
5 years$13,694$13,040$12,420$11,831$11,272$10,044
6 years$11,297$10,648$10,037$9,461$8,919$7,745
7 years$9,586$8,943$8,341$7,779$7,254$6,133
8 years$8,303$7,665$7,074$6,525$6,018$4,950
9 years$7,306$6,674$6,093$5,558$5,068$4,053
10 years$6,508$5,883$5,312$4,791$4,318$3,355
11 years$5,856$5,237$4,676$4,170$3,714$2,801
12 years$5,314$4,701$4,150$3,657$3,218$2,355
13 years$4,855$4,248$3,708$3,229$2,806$1,991
14 years$4,461$3,861$3,331$2,866$2,460$1,691
15 years$4,121$3,527$3,008$2,556$2,166$1,441
16 years$3,823$3,236$2,727$2,289$1,914$1,232
17 years$3,561$2,981$2,482$2,056$1,697$1,057
18 years$3,328$2,754$2,265$1,853$1,509$908
19 years$3,120$2,553$2,074$1,675$1,345$782
20 years$2,933$2,372$1,903$1,517$1,202$674
21 years$2,764$2,209$1,751$1,376$1,075$582
22 years$2,611$2,062$1,613$1,252$964$503
23 years$2,471$1,929$1,490$1,140$865$436
24 years$2,343$1,807$1,378$1,040$778$377
25 years$2,225$1,696$1,276$949$700$327
26 years$2,117$1,594$1,184$868$630$284
27 years$2,016$1,500$1,099$795$568$246
28 years$1,923$1,414$1,022$728$513$214
29 years$1,837$1,334$951$668$463$186
30 years$1,757$1,259$886$613$418$161
31 years$1,682$1,191$826$563$378$140
32 years$1,611$1,126$770$517$342$122
33 years$1,546$1,067$719$476$310$106
34 years$1,484$1,011$672$438$280$92
35 years$1,425$959$628$403$254$80
36 years$1,371$910$588$371$230$70
37 years$1,319$864$550$342$209$61
38 years$1,270$822$515$315$189$53
39 years$1,224$781$483$290$171$46
40 years$1,180$743$452$268$155$40
41 years$1,138$708$424$247$141$35
42 years$1,099$674$398$228$128$30
43 years$1,061$642$373$211$116$26
44 years$1,025$612$350$194$105$23
45 years$991$584$329$180$96$20
46 years$959$557$309$166$87$17
47 years$928$531$290$153$79$15
48 years$898$507$273$142$72$13
49 years$870$484$256$131$65$12
50 years$843$463$241$121$59$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $863,000, adding $3,088 every year, while hoping to spend $58,965 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: 43/29/28 Blend
63$863,000$863,000$863,000$863,000
64$954,211$908,472$895,096$987,337
65$988,803$890,249$862,343$993,153
66$1,024,946$869,157$826,517$993,630
67$1,062,737$844,992$787,452$993,019
68$1,102,281$817,541$744,976$991,256
69$1,143,689$786,576$698,908$988,273
70$1,187,083$751,856$649,060$984,000
71$1,232,595$713,127$595,233$978,364
72$1,280,370$670,120$537,223$971,293
73$1,330,562$622,551$474,815$962,711
74$1,383,341$570,117$407,783$952,544
75$1,438,891$512,502$335,892$940,712
76$1,497,412$449,369$258,899$927,138
77$1,559,122$380,362$176,546$911,744
78$1,624,259$305,107$88,568$894,451
79$1,693,083$223,207$0$875,180
80$1,765,877$134,242$0$855,445
81$1,842,948$37,772$0$861,920
82$1,924,634$0$0$868,135
83$2,011,304$0$0$895,389
84$2,103,361$0$0$937,194
85$2,201,245$0$0$981,703
86$2,305,439$0$0$1,029,143
87$2,416,469$0$0$1,079,762
88$2,534,915$0$0$1,133,831
89$2,661,410$0$0$1,191,650
90$2,796,646$0$0$1,253,544
91$2,941,386$0$0$1,319,873
92$3,096,463$0$0$1,391,029
93$3,262,792$0$0$1,467,443
94$3,441,377$0$0$1,549,589
95$3,633,319$0$0$1,637,987
96$3,839,829$0$0$1,733,208
97$4,062,234$0$0$1,835,877
98$4,301,992$0$0$1,946,684
99$4,560,707$0$0$2,066,385
100$4,840,137$0$0$2,195,811