Can I retire at age 65 with 687,000?

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 $687,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.1%
1 years$56,732$56,226$55,733$55,252$54,782$53,199
2 years$28,085$27,562$27,055$26,564$26,087$24,505
3 years$18,537$18,012$17,506$17,020$16,551$15,019
4 years$13,764$13,241$12,740$12,262$11,804$10,334
5 years$10,901$10,381$9,887$9,418$8,973$7,569
6 years$8,993$8,477$7,990$7,532$7,100$5,764
7 years$7,631$7,119$6,640$6,192$5,774$4,505
8 years$6,610$6,102$5,631$5,195$4,790$3,588
9 years$5,816$5,313$4,850$4,425$4,034$2,897
10 years$5,181$4,683$4,228$3,814$3,437$2,364
11 years$4,662$4,169$3,723$3,319$2,956$1,945
12 years$4,230$3,742$3,304$2,912$2,562$1,611
13 years$3,864$3,382$2,952$2,570$2,234$1,341
14 years$3,552$3,074$2,652$2,282$1,958$1,121
15 years$3,281$2,808$2,394$2,035$1,724$940
16 years$3,044$2,576$2,171$1,822$1,524$791
17 years$2,835$2,373$1,975$1,637$1,351$667
18 years$2,649$2,192$1,803$1,475$1,201$564
19 years$2,484$2,032$1,651$1,333$1,071$477
20 years$2,335$1,888$1,515$1,207$956$404
21 years$2,200$1,759$1,394$1,096$856$343
22 years$2,078$1,642$1,284$996$767$291
23 years$1,967$1,535$1,186$907$689$248
24 years$1,865$1,439$1,097$828$619$211
25 years$1,771$1,350$1,016$756$557$179
26 years$1,685$1,269$942$691$502$153
27 years$1,605$1,194$875$633$452$130
28 years$1,531$1,125$813$580$408$111
29 years$1,462$1,062$757$531$369$94
30 years$1,398$1,003$705$488$333$81
31 years$1,339$948$657$448$301$69
32 years$1,283$897$613$412$272$59
33 years$1,230$849$573$379$246$50
34 years$1,181$805$535$348$223$43
35 years$1,135$763$500$321$202$36
36 years$1,091$725$468$295$183$31
37 years$1,050$688$438$272$166$27
38 years$1,011$654$410$251$150$23
39 years$974$622$384$231$136$19
40 years$939$592$360$213$124$16
41 years$906$563$338$197$112$14
42 years$875$536$317$182$102$12
43 years$845$511$297$168$92$10
44 years$816$487$279$155$84$9
45 years$789$465$262$143$76$7
46 years$763$443$246$132$69$6
47 years$739$423$231$122$63$5
48 years$715$404$217$113$57$5
49 years$692$386$204$104$52$4
50 years$671$368$192$96$47$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $687,000, adding $3,191 every year, while hoping to spend $27,677 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: 67/19/14 Blend
64$687,000$687,000$687,000$687,000
65$760,366$723,955$713,306$808,637
66$808,475$729,980$707,754$847,251
67$860,563$735,373$701,088$885,897
68$917,008$740,074$693,242$927,453
69$978,224$744,018$684,146$972,202
70$1,044,665$747,138$673,727$1,020,456
71$1,116,833$749,360$661,909$1,072,560
72$1,195,279$750,607$648,612$1,128,894
73$1,280,609$750,799$633,752$1,189,877
74$1,373,490$749,847$617,242$1,255,971
75$1,474,657$747,660$598,990$1,327,687
76$1,584,916$744,139$578,900$1,405,589
77$1,705,156$739,181$556,873$1,490,296
78$1,836,357$732,676$532,802$1,582,494
79$1,979,593$724,505$506,580$1,682,940
80$2,136,052$714,546$478,090$1,792,467
81$2,307,038$702,667$447,215$1,911,996
82$2,493,987$688,729$413,828$2,042,540
83$2,698,481$672,585$377,798$2,185,221
84$2,922,262$654,077$338,991$2,341,273
85$3,167,248$633,042$297,262$2,512,059
86$3,435,550$609,304$252,463$2,699,082
87$3,729,494$582,677$204,438$2,903,999
88$4,051,641$552,967$153,025$3,128,639
89$4,404,812$519,966$98,055$3,375,019
90$4,792,113$483,455$39,350$3,645,364
91$5,216,966$443,202$0$3,942,127
92$5,683,140$398,962$0$4,271,494
93$6,194,786$350,477$0$4,639,470
94$6,756,477$297,473$0$5,043,491
95$7,373,250$239,662$0$5,487,219
96$8,050,654$176,737$0$5,974,690
97$8,794,800$108,377$0$6,510,351
98$9,612,424$34,241$0$7,099,108
99$10,510,942$0$0$7,746,365
100$11,498,528$0$0$8,467,705