Can I retire at age 64 with 907,000?

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 $907,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.9%
1 years$74,899$74,232$73,581$72,946$72,325$69,456
2 years$37,079$36,388$35,719$35,070$34,441$31,585
3 years$24,474$23,780$23,113$22,470$21,851$19,099
4 years$18,172$17,481$16,820$16,188$15,584$12,957
5 years$14,393$13,705$13,053$12,434$11,847$9,352
6 years$11,873$11,191$10,549$9,944$9,374$7,012
7 years$10,075$9,398$8,766$8,175$7,624$5,394
8 years$8,726$8,056$7,434$6,858$6,324$4,225
9 years$7,678$7,014$6,403$5,841$5,326$3,354
10 years$6,840$6,183$5,582$5,035$4,538$2,689
11 years$6,155$5,504$4,915$4,382$3,903$2,172
12 years$5,584$4,940$4,362$3,844$3,382$1,766
13 years$5,102$4,465$3,897$3,394$2,949$1,442
14 years$4,689$4,058$3,501$3,012$2,585$1,182
15 years$4,331$3,707$3,161$2,687$2,276$972
16 years$4,018$3,401$2,866$2,406$2,012$802
17 years$3,743$3,132$2,608$2,161$1,784$662
18 years$3,498$2,895$2,381$1,948$1,586$548
19 years$3,279$2,683$2,180$1,760$1,414$454
20 years$3,083$2,493$2,000$1,594$1,263$377
21 years$2,905$2,322$1,840$1,447$1,130$313
22 years$2,744$2,167$1,696$1,315$1,013$260
23 years$2,597$2,027$1,566$1,198$909$216
24 years$2,462$1,899$1,448$1,093$817$180
25 years$2,338$1,782$1,341$998$735$150
26 years$2,224$1,675$1,244$912$662$124
27 years$2,119$1,577$1,155$835$597$104
28 years$2,022$1,486$1,074$765$539$86
29 years$1,931$1,401$999$702$487$72
30 years$1,846$1,324$931$644$440$60
31 years$1,767$1,251$868$591$398$50
32 years$1,694$1,184$810$544$360$42
33 years$1,624$1,121$756$500$325$35
34 years$1,559$1,063$706$460$295$29
35 years$1,498$1,008$660$423$267$24
36 years$1,441$957$618$390$242$20
37 years$1,386$909$578$359$219$17
38 years$1,335$863$541$331$199$14
39 years$1,286$821$507$305$180$12
40 years$1,240$781$475$282$163$10
41 years$1,196$744$446$260$148$8
42 years$1,155$708$418$240$135$7
43 years$1,115$675$392$221$122$6
44 years$1,078$643$368$204$111$5
45 years$1,042$613$346$189$101$4
46 years$1,008$585$325$174$91$3
47 years$975$558$305$161$83$3
48 years$944$533$287$149$75$2
49 years$914$509$270$138$68$2
50 years$886$486$253$127$62$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $907,000, adding $4,468 every year, while hoping to spend $20,006 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: 64/22/14 Blend
63$907,000$907,000$907,000$907,000
64$1,004,123$956,052$941,993$1,064,750
65$1,085,257$981,612$952,264$1,131,448
66$1,173,997$1,007,754$962,208$1,201,561
67$1,271,096$1,034,486$971,793$1,277,655
68$1,377,386$1,061,814$980,987$1,360,313
69$1,493,781$1,089,745$989,752$1,450,179
70$1,621,290$1,118,286$998,052$1,547,957
71$1,761,022$1,147,442$1,005,847$1,654,427
72$1,914,199$1,177,219$1,013,095$1,770,445
73$2,082,167$1,207,622$1,019,754$1,896,957
74$2,266,408$1,238,656$1,025,775$2,035,001
75$2,468,555$1,270,324$1,031,113$2,185,724
76$2,690,407$1,302,629$1,035,714$2,350,386
77$2,933,945$1,335,574$1,039,527$2,530,380
78$3,201,351$1,369,161$1,042,495$2,727,235
79$3,495,029$1,403,390$1,044,558$2,942,639
80$3,817,627$1,438,261$1,045,656$3,178,450
81$4,172,062$1,473,773$1,045,723$3,436,718
82$4,561,548$1,509,924$1,044,690$3,719,697
83$4,989,625$1,546,710$1,042,487$4,029,874
84$5,460,195$1,584,126$1,039,038$4,369,988
85$5,977,555$1,622,168$1,034,265$4,743,058
86$6,546,438$1,660,827$1,028,086$5,152,408
87$7,172,061$1,700,094$1,020,413$5,601,703
88$7,860,171$1,739,958$1,011,157$6,094,981
89$8,617,100$1,780,408$1,000,222$6,636,691
90$9,449,824$1,821,428$987,510$7,231,736
91$10,366,030$1,863,002$972,915$7,885,518
92$11,374,187$1,905,111$956,330$8,603,991
93$12,483,628$1,947,735$937,641$9,393,715
94$13,704,633$1,990,849$916,727$10,261,918
95$15,048,533$2,034,428$893,464$11,216,568
96$16,527,810$2,078,442$867,722$12,266,443
97$18,156,220$2,122,859$839,364$13,421,217
98$19,948,919$2,167,643$808,247$14,691,551
99$21,922,607$2,212,756$774,222$16,089,192
100$24,095,687$2,258,155$737,132$17,627,088