Can I retire at age 65 with 775,000?

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 $775,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.1%
1 years$63,999$63,429$62,873$62,330$61,800$59,536
2 years$31,683$31,093$30,521$29,966$29,428$27,173
3 years$20,912$20,319$19,749$19,200$18,671$16,494
4 years$15,528$14,937$14,372$13,832$13,316$11,236
5 years$12,298$11,711$11,153$10,624$10,123$8,143
6 years$10,145$9,563$9,014$8,496$8,010$6,133
7 years$8,609$8,031$7,490$6,985$6,514$4,740
8 years$7,456$6,884$6,352$5,860$5,404$3,730
9 years$6,561$5,994$5,471$4,991$4,551$2,975
10 years$5,845$5,283$4,770$4,303$3,878$2,398
11 years$5,259$4,703$4,199$3,745$3,335$1,947
12 years$4,772$4,221$3,727$3,284$2,890$1,591
13 years$4,359$3,815$3,330$2,900$2,520$1,307
14 years$4,006$3,468$2,992$2,574$2,209$1,077
15 years$3,701$3,168$2,701$2,296$1,945$891
16 years$3,434$2,906$2,449$2,055$1,719$739
17 years$3,198$2,677$2,229$1,847$1,524$614
18 years$2,989$2,473$2,034$1,664$1,355$511
19 years$2,802$2,292$1,862$1,504$1,208$426
20 years$2,634$2,130$1,709$1,362$1,079$356
21 years$2,482$1,984$1,572$1,236$966$297
22 years$2,344$1,852$1,449$1,124$866$248
23 years$2,219$1,732$1,338$1,024$777$208
24 years$2,104$1,623$1,237$934$698$174
25 years$1,998$1,523$1,146$853$628$146
26 years$1,901$1,431$1,063$780$566$122
27 years$1,811$1,347$987$714$510$102
28 years$1,727$1,269$917$654$460$86
29 years$1,650$1,198$854$600$416$72
30 years$1,578$1,131$795$550$376$60
31 years$1,510$1,069$741$505$340$51
32 years$1,447$1,012$692$464$307$42
33 years$1,388$958$646$427$278$36
34 years$1,332$908$603$393$252$30
35 years$1,280$861$564$362$228$25
36 years$1,231$817$528$333$207$21
37 years$1,184$776$494$307$187$18
38 years$1,140$738$463$283$170$15
39 years$1,099$702$433$261$154$12
40 years$1,060$667$406$241$140$10
41 years$1,022$635$381$222$127$9
42 years$987$605$357$205$115$7
43 years$953$577$335$189$104$6
44 years$921$550$315$175$95$5
45 years$890$524$296$161$86$4
46 years$861$500$278$149$78$4
47 years$833$477$261$138$71$3
48 years$807$455$245$127$64$3
49 years$781$435$230$118$58$2
50 years$757$415$217$109$53$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $775,000, adding $3,647 every year, while hoping to spend $49,070 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: 40/46/14 Blend
64$775,000$775,000$775,000$775,000
65$857,812$816,737$804,724$888,411
66$893,099$804,547$779,473$898,238
67$930,340$790,115$751,730$903,787
68$969,683$773,279$721,362$908,728
69$1,011,290$753,869$688,227$913,026
70$1,055,336$731,703$652,176$916,652
71$1,102,012$706,588$613,056$919,575
72$1,151,529$678,323$570,705$921,766
73$1,204,116$646,691$524,955$923,197
74$1,260,023$611,467$475,628$923,846
75$1,319,525$572,408$422,541$923,689
76$1,382,922$529,261$365,502$922,710
77$1,450,543$481,758$304,309$920,893
78$1,522,748$429,614$238,753$918,231
79$1,599,931$372,528$168,614$914,722
80$1,682,526$310,184$93,665$910,369
81$1,771,007$242,247$13,666$905,187
82$1,865,894$168,361$0$899,197
83$1,967,759$88,154$0$903,145
84$2,077,227$1,230$0$909,241
85$2,194,987$0$0$915,542
86$2,321,793$0$0$969,158
87$2,458,476$0$0$1,027,698
88$2,605,946$0$0$1,090,939
89$2,765,204$0$0$1,159,320
90$2,937,350$0$0$1,233,325
91$3,123,593$0$0$1,313,485
92$3,325,262$0$0$1,400,384
93$3,543,818$0$0$1,494,663
94$3,780,866$0$0$1,597,030
95$4,038,175$0$0$1,708,260
96$4,317,686$0$0$1,829,207
97$4,621,537$0$0$1,960,813
98$4,952,079$0$0$2,104,111
99$5,311,900$0$0$2,260,239
100$5,703,846$0$0$2,430,449