Can I retire at age 65 with 889,000?

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 $889,000?

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$73,413$72,759$72,121$71,498$70,890$68,375
2 years$36,343$35,666$35,010$34,374$33,757$31,250
3 years$23,988$23,308$22,654$22,024$21,417$18,996
4 years$17,812$17,134$16,486$15,867$15,275$12,960
5 years$14,107$13,433$12,794$12,187$11,612$9,408
6 years$11,638$10,969$10,339$9,746$9,188$7,097
7 years$9,875$9,212$8,592$8,013$7,472$5,494
8 years$8,553$7,896$7,287$6,722$6,199$4,332
9 years$7,526$6,875$6,276$5,726$5,220$3,462
10 years$6,705$6,060$5,472$4,935$4,448$2,795
11 years$6,033$5,395$4,817$4,295$3,825$2,274
12 years$5,474$4,842$4,275$3,768$3,315$1,862
13 years$5,001$4,376$3,820$3,326$2,891$1,532
14 years$4,596$3,978$3,432$2,953$2,534$1,266
15 years$4,245$3,634$3,099$2,633$2,231$1,049
16 years$3,939$3,334$2,809$2,358$1,972$872
17 years$3,668$3,070$2,556$2,118$1,748$726
18 years$3,429$2,837$2,334$1,909$1,555$606
19 years$3,214$2,629$2,136$1,725$1,386$506
20 years$3,021$2,443$1,961$1,562$1,238$423
21 years$2,847$2,276$1,803$1,418$1,108$355
22 years$2,689$2,124$1,662$1,289$993$297
23 years$2,545$1,987$1,535$1,174$891$249
24 years$2,413$1,862$1,419$1,071$801$209
25 years$2,292$1,747$1,315$978$721$176
26 years$2,180$1,642$1,219$894$649$147
27 years$2,077$1,545$1,132$819$585$124
28 years$1,981$1,456$1,052$750$528$104
29 years$1,892$1,374$979$688$477$88
30 years$1,810$1,297$912$631$431$74
31 years$1,732$1,226$850$580$390$62
32 years$1,660$1,160$793$533$352$52
33 years$1,592$1,099$741$490$319$44
34 years$1,528$1,042$692$451$289$37
35 years$1,468$988$647$415$262$31
36 years$1,412$938$605$382$237$26
37 years$1,359$891$567$352$215$22
38 years$1,308$846$531$325$195$18
39 years$1,261$805$497$299$177$16
40 years$1,215$766$466$276$160$13
41 years$1,173$729$437$255$145$11
42 years$1,132$694$410$235$132$9
43 years$1,093$661$385$217$120$8
44 years$1,056$630$361$200$109$7
45 years$1,021$601$339$185$99$6
46 years$988$573$318$171$90$5
47 years$956$547$299$158$81$4
48 years$925$522$281$146$74$3
49 years$896$499$264$135$67$3
50 years$868$477$248$125$61$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $889,000, adding $2,871 every year, while hoping to spend $53,982 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: 90/5/5 Blend
64$889,000$889,000$889,000$889,000
65$982,639$935,522$921,743$1,070,997
66$1,025,432$923,927$895,185$1,117,252
67$1,070,781$909,953$865,928$1,160,157
68$1,118,888$893,429$833,825$1,205,524
69$1,169,978$874,170$798,721$1,253,555
70$1,224,293$851,982$760,455$1,304,474
71$1,282,100$826,658$718,860$1,358,526
72$1,343,691$797,981$673,758$1,415,980
73$1,409,385$765,719$624,966$1,477,130
74$1,479,531$729,629$572,292$1,542,302
75$1,554,514$689,451$515,534$1,611,852
76$1,634,753$644,913$454,483$1,686,172
77$1,720,709$595,725$388,920$1,765,692
78$1,812,888$541,582$318,615$1,850,887
79$1,911,845$482,162$243,331$1,942,277
80$2,018,187$417,122$162,816$2,040,435
81$2,132,583$346,102$76,812$2,145,991
82$2,255,767$268,721$0$2,259,641
83$2,388,543$184,577$0$2,382,945
84$2,531,798$93,244$0$2,520,370
85$2,686,503$0$0$2,668,755
86$2,853,726$0$0$2,829,449
87$3,034,641$0$0$3,008,854
88$3,230,540$0$0$3,203,118
89$3,442,841$0$0$3,413,649
90$3,673,105$0$0$3,641,994
91$3,923,047$0$0$3,889,855
92$4,194,554$0$0$4,159,104
93$4,489,703$0$0$4,451,799
94$4,810,777$0$0$4,770,206
95$5,160,289$0$0$5,116,817
96$5,541,004$0$0$5,494,373
97$5,955,964$0$0$5,905,894
98$6,408,519$0$0$6,354,698
99$6,902,352$0$0$6,844,442
100$7,441,522$0$0$7,379,150