Can I retire at age 65 with 784,000?

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 $784,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.8%
1 years$64,742$64,165$63,603$63,053$62,517$60,299
2 years$32,050$31,454$30,875$30,314$29,770$27,559
3 years$21,155$20,555$19,978$19,423$18,887$16,753
4 years$15,708$15,110$14,539$13,993$13,471$11,429
5 years$12,441$11,847$11,283$10,748$10,240$8,297
6 years$10,263$9,674$9,118$8,595$8,103$6,259
7 years$8,709$8,124$7,577$7,067$6,590$4,845
8 years$7,543$6,964$6,426$5,928$5,467$3,820
9 years$6,637$6,063$5,535$5,049$4,604$3,053
10 years$5,913$5,344$4,825$4,353$3,923$2,465
11 years$5,320$4,758$4,248$3,788$3,374$2,006
12 years$4,827$4,270$3,770$3,323$2,924$1,642
13 years$4,410$3,859$3,368$2,933$2,549$1,351
14 years$4,053$3,508$3,027$2,604$2,235$1,116
15 years$3,744$3,204$2,733$2,322$1,968$925
16 years$3,473$2,940$2,477$2,079$1,739$769
17 years$3,235$2,708$2,254$1,868$1,542$640
18 years$3,024$2,502$2,058$1,684$1,371$534
19 years$2,835$2,319$1,884$1,521$1,222$446
20 years$2,665$2,155$1,729$1,378$1,092$373
21 years$2,511$2,007$1,590$1,250$977$313
22 years$2,372$1,874$1,466$1,137$876$262
23 years$2,244$1,752$1,353$1,035$786$220
24 years$2,128$1,642$1,252$944$706$184
25 years$2,021$1,541$1,159$862$636$155
26 years$1,923$1,448$1,075$789$573$130
27 years$1,832$1,363$998$722$516$109
28 years$1,747$1,284$928$661$466$92
29 years$1,669$1,211$864$606$421$77
30 years$1,596$1,144$805$557$380$65
31 years$1,528$1,082$750$511$344$55
32 years$1,464$1,023$700$470$311$46
33 years$1,404$969$653$432$281$39
34 years$1,348$919$610$397$255$33
35 years$1,295$871$571$366$231$27
36 years$1,245$827$534$337$209$23
37 years$1,198$785$500$311$189$19
38 years$1,154$746$468$286$172$16
39 years$1,112$710$438$264$156$14
40 years$1,072$675$411$243$141$12
41 years$1,034$643$385$225$128$10
42 years$998$612$361$207$116$8
43 years$964$583$339$191$106$7
44 years$932$556$318$177$96$6
45 years$901$530$299$163$87$5
46 years$871$506$281$151$79$4
47 years$843$483$264$139$72$3
48 years$816$461$248$129$65$3
49 years$790$440$233$119$59$2
50 years$765$420$219$110$54$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $784,000, adding $6,445 every year, while hoping to spend $50,450 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: 56/22/22 Blend
64$784,000$784,000$784,000$784,000
65$870,616$829,064$816,912$913,847
66$905,740$816,010$790,600$931,068
67$942,757$800,625$761,716$943,921
68$981,804$782,742$730,120$956,839
69$1,023,036$762,184$695,667$969,841
70$1,066,617$738,763$658,203$982,952
71$1,112,730$712,280$617,571$996,203
72$1,161,572$682,525$573,602$1,009,629
73$1,213,358$649,275$526,124$1,023,272
74$1,268,326$612,295$474,955$1,037,184
75$1,326,734$571,336$419,905$1,051,422
76$1,388,864$526,134$360,775$1,066,056
77$1,455,026$476,412$297,358$1,081,165
78$1,525,558$421,876$229,439$1,096,842
79$1,600,831$362,214$156,791$1,113,193
80$1,681,251$297,098$79,179$1,130,338
81$1,767,264$226,181$0$1,148,417
82$1,859,357$149,096$0$1,168,445
83$1,958,067$65,457$0$1,209,636
84$2,063,981$0$0$1,253,652
85$2,177,742$0$0$1,306,879
86$2,300,060$0$0$1,381,197
87$2,431,709$0$0$1,461,237
88$2,573,544$0$0$1,547,524
89$2,726,501$0$0$1,640,636
90$2,891,608$0$0$1,741,206
91$3,069,998$0$0$1,849,930
92$3,262,911$0$0$1,967,575
93$3,471,714$0$0$2,094,982
94$3,697,909$0$0$2,233,076
95$3,943,147$0$0$2,382,874
96$4,209,242$0$0$2,545,495
97$4,498,191$0$0$2,722,170
98$4,812,191$0$0$2,914,253
99$5,153,658$0$0$3,123,232
100$5,525,248$0$0$3,350,746