Can I retire at age 64 with 892,000?

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 $892,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.6%
1 years$73,661$73,004$72,364$71,739$71,129$68,935
2 years$36,466$35,786$35,128$34,490$33,871$31,680
3 years$24,069$23,387$22,730$22,098$21,489$19,369
4 years$17,872$17,192$16,542$15,920$15,326$13,294
5 years$14,154$13,479$12,837$12,228$11,651$9,712
6 years$11,677$11,006$10,374$9,779$9,219$7,375
7 years$9,908$9,243$8,621$8,040$7,497$5,748
8 years$8,582$7,923$7,311$6,745$6,220$4,564
9 years$7,551$6,898$6,297$5,745$5,238$3,674
10 years$6,727$6,081$5,490$4,952$4,463$2,989
11 years$6,053$5,413$4,833$4,310$3,838$2,451
12 years$5,492$4,859$4,290$3,780$3,326$2,023
13 years$5,018$4,391$3,832$3,337$2,901$1,679
14 years$4,611$3,991$3,443$2,963$2,543$1,398
15 years$4,259$3,646$3,109$2,642$2,239$1,169
16 years$3,952$3,345$2,819$2,366$1,979$980
17 years$3,681$3,081$2,565$2,126$1,754$823
18 years$3,440$2,847$2,341$1,916$1,560$693
19 years$3,225$2,638$2,143$1,731$1,390$584
20 years$3,032$2,452$1,967$1,568$1,242$493
21 years$2,857$2,284$1,809$1,423$1,111$417
22 years$2,698$2,132$1,668$1,294$996$353
23 years$2,554$1,994$1,540$1,178$894$299
24 years$2,421$1,868$1,424$1,075$804$253
25 years$2,300$1,753$1,319$981$723$214
26 years$2,188$1,648$1,223$897$651$182
27 years$2,084$1,551$1,136$821$587$154
28 years$1,988$1,461$1,056$752$530$131
29 years$1,899$1,378$983$690$479$111
30 years$1,816$1,302$915$633$432$94
31 years$1,738$1,231$853$582$391$80
32 years$1,666$1,164$796$535$354$68
33 years$1,597$1,103$743$492$320$58
34 years$1,534$1,045$695$452$290$49
35 years$1,473$991$649$416$262$42
36 years$1,417$941$607$383$238$36
37 years$1,363$894$569$353$216$30
38 years$1,313$849$532$326$195$26
39 years$1,265$807$499$300$177$22
40 years$1,220$768$468$277$161$19
41 years$1,176$731$438$255$146$16
42 years$1,136$696$411$236$132$13
43 years$1,097$664$386$218$120$11
44 years$1,060$633$362$201$109$10
45 years$1,025$603$340$186$99$8
46 years$991$575$319$171$90$7
47 years$959$549$300$158$82$6
48 years$928$524$282$146$74$5
49 years$899$501$265$135$67$4
50 years$871$478$249$125$61$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $892,000, adding $6,728 every year, while hoping to spend $55,551 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: 30/48/22 Blend
63$892,000$892,000$892,000$892,000
64$989,924$942,648$928,822$1,012,670
65$1,031,790$929,732$900,832$1,017,705
66$1,076,065$914,321$870,042$1,017,696
67$1,122,936$896,235$836,300$1,016,531
68$1,172,606$875,281$799,447$1,014,144
69$1,225,299$851,257$759,316$1,010,469
70$1,281,260$823,949$715,733$1,005,439
71$1,340,754$793,128$668,515$998,987
72$1,404,074$758,554$617,474$991,045
73$1,471,539$719,973$562,409$981,544
74$1,543,500$677,115$503,113$970,419
75$1,620,339$629,696$439,370$957,604
76$1,702,477$577,415$370,952$943,034
77$1,790,374$519,953$297,624$926,648
78$1,884,536$456,974$219,137$908,387
79$1,985,515$388,122$135,235$888,198
80$2,093,921$313,023$45,649$866,030
81$2,210,419$231,279$0$841,841
82$2,335,742$142,472$0$827,323
83$2,470,693$46,159$0$822,919
84$2,616,155$0$0$817,959
85$2,773,099$0$0$843,216
86$2,942,589$0$0$896,932
87$3,125,795$0$0$955,110
88$3,324,005$0$0$1,018,173
89$3,538,633$0$0$1,086,585
90$3,771,234$0$0$1,160,859
91$4,023,518$0$0$1,241,558
92$4,297,364$0$0$1,329,300
93$4,594,841$0$0$1,424,767
94$4,918,224$0$0$1,528,707
95$5,270,016$0$0$1,641,946
96$5,652,969$0$0$1,765,390
97$6,070,114$0$0$1,900,039
98$6,524,785$0$0$2,046,991
99$7,020,651$0$0$2,207,456
100$7,561,752$0$0$2,382,766