Can I retire at age 64 with 877,000?

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 $877,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.1%
1 years$72,422$71,777$71,147$70,533$69,933$68,746
2 years$35,852$35,185$34,538$33,910$33,302$32,109
3 years$23,664$22,994$22,348$21,727$21,128$19,968
4 years$17,571$16,903$16,264$15,653$15,069$13,949
5 years$13,916$13,252$12,621$12,023$11,455$10,380
6 years$11,481$10,821$10,200$9,615$9,064$8,034
7 years$9,742$9,088$8,476$7,905$7,371$6,387
8 years$8,438$7,790$7,188$6,631$6,115$5,176
9 years$7,424$6,782$6,191$5,648$5,150$4,256
10 years$6,614$5,978$5,398$4,869$4,388$3,538
11 years$5,951$5,322$4,752$4,237$3,774$2,967
12 years$5,400$4,777$4,217$3,717$3,270$2,505
13 years$4,933$4,317$3,768$3,281$2,852$2,128
14 years$4,534$3,924$3,386$2,913$2,500$1,816
15 years$4,188$3,585$3,057$2,598$2,201$1,555
16 years$3,885$3,289$2,771$2,326$1,945$1,337
17 years$3,619$3,029$2,522$2,090$1,725$1,152
18 years$3,382$2,799$2,302$1,883$1,534$995
19 years$3,171$2,594$2,107$1,702$1,367$861
20 years$2,981$2,410$1,934$1,541$1,221$746
21 years$2,809$2,245$1,779$1,399$1,093$648
22 years$2,653$2,096$1,640$1,272$979$563
23 years$2,511$1,960$1,514$1,158$879$490
24 years$2,381$1,837$1,400$1,056$790$427
25 years$2,261$1,724$1,297$965$711$372
26 years$2,151$1,620$1,203$882$641$325
27 years$2,049$1,524$1,117$807$577$283
28 years$1,955$1,436$1,038$740$521$247
29 years$1,867$1,355$966$678$471$216
30 years$1,785$1,280$900$623$425$189
31 years$1,709$1,210$839$572$384$165
32 years$1,638$1,145$783$526$348$144
33 years$1,571$1,084$731$483$315$126
34 years$1,508$1,027$683$445$285$111
35 years$1,449$975$638$409$258$97
36 years$1,393$925$597$377$234$85
37 years$1,340$879$559$347$212$74
38 years$1,291$835$524$320$192$65
39 years$1,244$794$490$295$174$57
40 years$1,199$755$460$272$158$50
41 years$1,157$719$431$251$143$44
42 years$1,117$685$404$232$130$38
43 years$1,078$652$379$214$118$33
44 years$1,042$622$356$198$107$29
45 years$1,007$593$334$182$97$26
46 years$974$566$314$169$88$23
47 years$943$540$295$156$80$20
48 years$913$515$277$144$73$17
49 years$884$492$261$133$66$15
50 years$856$470$245$123$60$13

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $877,000, adding $2,746 every year, while hoping to spend $22,030 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: 73/16/11 Blend
63$877,000$877,000$877,000$877,000
64$969,286$922,805$909,212$1,037,756
65$1,044,714$944,583$916,231$1,105,147
66$1,127,097$966,690$922,746$1,175,935
67$1,217,121$989,118$928,719$1,252,864
68$1,315,542$1,011,859$934,106$1,336,537
69$1,423,191$1,034,905$938,862$1,427,615
70$1,540,985$1,058,243$942,943$1,526,829
71$1,669,932$1,081,864$946,298$1,634,981
72$1,811,142$1,105,752$948,875$1,752,958
73$1,965,838$1,129,893$950,622$1,881,734
74$2,135,367$1,154,271$951,481$2,022,384
75$2,321,212$1,178,868$951,393$2,176,091
76$2,525,006$1,203,663$950,295$2,344,158
77$2,748,548$1,228,634$948,122$2,528,022
78$2,993,820$1,253,757$944,805$2,729,266
79$3,263,006$1,279,007$940,271$2,949,632
80$3,558,508$1,304,354$934,446$3,191,042
81$3,882,976$1,329,768$927,250$3,455,612
82$4,239,326$1,355,213$918,600$3,745,673
83$4,630,774$1,380,655$908,409$4,063,796
84$5,060,859$1,406,053$896,587$4,412,812
85$5,533,481$1,431,365$883,038$4,795,841
86$6,052,939$1,456,544$867,661$5,216,319
87$6,623,964$1,481,540$850,354$5,678,036
88$7,251,773$1,506,301$831,006$6,185,165
89$7,942,113$1,530,768$809,503$6,742,307
90$8,701,312$1,554,879$785,725$7,354,530
91$9,536,347$1,578,569$759,548$8,027,420
92$10,454,901$1,601,766$730,839$8,767,132
93$11,465,442$1,624,394$699,464$9,580,449
94$12,577,299$1,646,371$665,277$10,474,847
95$13,800,750$1,667,609$628,131$11,458,563
96$15,147,121$1,688,017$587,868$12,540,673
97$16,628,891$1,707,493$544,325$13,731,182
98$18,259,809$1,725,932$497,331$15,041,114
99$20,055,027$1,743,219$446,709$16,482,618
100$22,031,237$1,759,234$392,271$18,069,082