Can I retire at age 65 with 776,000?

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 $776,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.8%
1 years$64,081$63,511$62,954$62,410$61,879$59,448
2 years$31,723$31,133$30,560$30,005$29,466$27,046
3 years$20,939$20,346$19,774$19,224$18,695$16,362
4 years$15,548$14,956$14,391$13,850$13,333$11,106
5 years$12,314$11,726$11,168$10,638$10,136$8,020
6 years$10,159$9,575$9,025$8,507$8,020$6,017
7 years$8,620$8,041$7,500$6,994$6,522$4,631
8 years$7,466$6,893$6,361$5,867$5,411$3,630
9 years$6,569$6,001$5,478$4,998$4,557$2,883
10 years$5,852$5,290$4,776$4,308$3,883$2,313
11 years$5,266$4,709$4,205$3,749$3,339$1,870
12 years$4,778$4,227$3,732$3,289$2,894$1,521
13 years$4,365$3,820$3,334$2,903$2,523$1,243
14 years$4,012$3,472$2,996$2,577$2,212$1,020
15 years$3,706$3,172$2,705$2,299$1,948$839
16 years$3,438$2,910$2,452$2,058$1,721$692
17 years$3,202$2,680$2,231$1,849$1,526$572
18 years$2,993$2,476$2,037$1,666$1,357$474
19 years$2,806$2,295$1,865$1,506$1,210$393
20 years$2,637$2,133$1,711$1,364$1,080$326
21 years$2,485$1,987$1,574$1,238$967$271
22 years$2,347$1,854$1,451$1,125$867$225
23 years$2,222$1,734$1,340$1,025$778$188
24 years$2,106$1,625$1,239$935$699$156
25 years$2,001$1,525$1,147$854$629$130
26 years$1,903$1,433$1,064$781$567$108
27 years$1,813$1,349$988$714$511$90
28 years$1,730$1,271$919$655$461$75
29 years$1,652$1,199$855$600$416$63
30 years$1,580$1,132$796$551$376$52
31 years$1,512$1,070$742$506$340$44
32 years$1,449$1,013$693$465$308$36
33 years$1,390$959$647$428$278$30
34 years$1,334$909$604$393$252$25
35 years$1,282$862$565$362$228$21
36 years$1,232$818$528$334$207$18
37 years$1,186$777$495$307$187$15
38 years$1,142$739$463$283$170$12
39 years$1,100$702$434$261$154$10
40 years$1,061$668$407$241$140$9
41 years$1,023$636$381$222$127$7
42 years$988$606$358$205$115$6
43 years$954$577$336$189$104$5
44 years$922$550$315$175$95$4
45 years$891$525$296$161$86$3
46 years$862$501$278$149$78$3
47 years$834$478$261$138$71$2
48 years$808$456$245$127$64$2
49 years$782$435$231$118$59$2
50 years$758$416$217$109$53$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $776,000, adding $2,818 every year, while hoping to spend $27,128 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: 62/10/28 Blend
64$776,000$776,000$776,000$776,000
65$858,059$816,931$804,903$904,654
66$916,717$828,096$803,003$947,815
67$980,449$838,900$800,130$991,732
68$1,049,743$849,295$796,224$1,039,110
69$1,125,139$859,232$791,219$1,090,292
70$1,207,227$868,658$785,048$1,145,658
71$1,296,658$877,517$777,642$1,205,627
72$1,394,150$885,748$768,925$1,270,661
73$1,500,491$893,287$758,822$1,341,269
74$1,616,548$900,066$747,250$1,418,014
75$1,743,279$906,011$734,126$1,501,518
76$1,881,734$911,046$719,359$1,592,464
77$2,033,072$915,088$702,859$1,691,609
78$2,198,567$918,050$684,526$1,799,787
79$2,379,623$919,837$664,261$1,917,917
80$2,577,787$920,351$641,956$2,047,015
81$2,794,760$919,487$617,500$2,188,201
82$3,032,416$917,132$590,776$2,342,709
83$3,292,820$913,169$561,665$2,511,903
84$3,578,244$907,471$530,037$2,697,286
85$3,891,193$899,905$495,761$2,900,516
86$4,234,423$890,329$458,698$3,123,422
87$4,610,973$878,593$418,703$3,368,021
88$5,024,186$864,539$375,624$3,636,540
89$5,477,749$847,997$329,303$3,931,432
90$5,975,719$828,788$279,574$4,255,404
91$6,522,568$806,725$226,266$4,611,440
92$7,123,222$781,606$169,198$5,002,835
93$7,783,106$753,221$108,181$5,433,217
94$8,508,198$721,343$43,020$5,906,592
95$9,305,082$685,737$0$6,427,373
96$10,181,014$646,151$0$7,008,352
97$11,143,985$602,321$0$7,661,206
98$12,202,801$553,964$0$8,379,055
99$13,367,164$500,785$0$9,168,496
100$14,647,761$442,470$0$10,036,798