Can I retire at age 65 with 913,000?

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 $913,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.7%
1 years$75,395$74,723$74,068$73,428$72,804$71,392
2 years$37,324$36,629$35,955$35,302$34,669$33,252
3 years$24,636$23,937$23,265$22,618$21,995$20,618
4 years$18,293$17,597$16,931$16,295$15,687$14,360
5 years$14,488$13,796$13,139$12,516$11,925$10,652
6 years$11,952$11,265$10,619$10,009$9,436$8,218
7 years$10,141$9,461$8,824$8,229$7,674$6,511
8 years$8,784$8,110$7,484$6,903$6,366$5,258
9 years$7,729$7,061$6,446$5,880$5,361$4,308
10 years$6,886$6,224$5,619$5,069$4,568$3,568
11 years$6,196$5,541$4,947$4,411$3,929$2,981
12 years$5,621$4,973$4,391$3,869$3,405$2,508
13 years$5,136$4,494$3,923$3,416$2,969$2,121
14 years$4,720$4,085$3,525$3,032$2,602$1,803
15 years$4,360$3,732$3,182$2,704$2,291$1,538
16 years$4,045$3,424$2,885$2,421$2,025$1,316
17 years$3,767$3,153$2,625$2,176$1,796$1,129
18 years$3,521$2,914$2,397$1,961$1,597$971
19 years$3,301$2,700$2,194$1,772$1,423$837
20 years$3,103$2,509$2,014$1,605$1,271$722
21 years$2,924$2,337$1,852$1,456$1,138$624
22 years$2,762$2,182$1,707$1,324$1,020$540
23 years$2,614$2,041$1,576$1,206$915$468
24 years$2,478$1,912$1,458$1,100$823$405
25 years$2,354$1,794$1,350$1,004$740$352
26 years$2,239$1,686$1,252$918$667$305
27 years$2,133$1,587$1,163$841$601$265
28 years$2,035$1,495$1,081$770$542$230
29 years$1,944$1,411$1,006$706$490$200
30 years$1,858$1,332$937$648$443$174
31 years$1,779$1,259$873$595$400$152
32 years$1,705$1,192$815$547$362$132
33 years$1,635$1,129$761$503$328$115
34 years$1,570$1,070$711$463$297$100
35 years$1,508$1,015$665$426$269$87
36 years$1,450$963$622$392$243$76
37 years$1,395$915$582$362$221$66
38 years$1,344$869$545$333$200$58
39 years$1,295$826$511$307$181$50
40 years$1,248$786$479$283$164$44
41 years$1,204$749$449$262$149$38
42 years$1,162$713$421$241$135$33
43 years$1,123$679$395$223$123$29
44 years$1,085$647$371$206$112$25
45 years$1,049$617$348$190$101$22
46 years$1,014$589$327$175$92$19
47 years$981$562$307$162$83$17
48 years$950$537$289$150$76$15
49 years$920$512$271$138$69$13
50 years$891$489$255$128$63$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $913,000, adding $5,595 every year, while hoping to spend $32,558 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: 22/50/28 Blend
64$913,000$913,000$913,000$913,000
65$1,011,897$963,508$949,357$1,025,084
66$1,080,469$976,079$946,519$1,049,757
67$1,154,945$988,174$942,494$1,073,053
68$1,235,891$999,736$937,210$1,097,277
69$1,323,932$1,010,704$930,587$1,122,523
70$1,419,756$1,021,012$922,545$1,148,901
71$1,524,119$1,030,589$912,998$1,176,533
72$1,637,853$1,039,361$901,857$1,205,555
73$1,761,873$1,047,249$889,028$1,236,122
74$1,897,188$1,054,168$874,414$1,268,403
75$2,044,906$1,060,027$857,912$1,302,593
76$2,206,248$1,064,730$839,414$1,338,904
77$2,382,560$1,068,177$818,809$1,377,578
78$2,575,321$1,070,257$795,978$1,418,881
79$2,786,159$1,070,856$770,800$1,463,114
80$3,016,871$1,069,851$743,145$1,510,610
81$3,269,430$1,067,112$712,879$1,561,741
82$3,546,013$1,062,502$679,861$1,616,920
83$3,849,016$1,055,873$643,946$1,676,611
84$4,181,075$1,047,071$604,978$1,741,327
85$4,545,098$1,035,930$562,798$1,811,638
86$4,944,284$1,022,277$517,237$1,888,182
87$5,382,158$1,005,925$468,121$1,971,665
88$5,862,602$986,679$415,267$2,062,873
89$6,389,892$964,332$358,484$2,162,677
90$6,968,739$938,662$297,571$2,272,048
91$7,604,332$909,438$232,321$2,392,060
92$8,302,385$876,412$162,516$2,523,907
93$9,069,196$839,324$87,927$2,668,913
94$9,911,701$797,897$8,320$2,828,547
95$10,837,541$751,840$0$3,004,436
96$11,855,134$700,844$0$3,221,280
97$12,973,754$644,583$0$3,462,325
98$14,203,620$582,710$0$3,727,376
99$15,555,989$514,862$0$4,018,972
100$17,043,262$440,653$0$4,339,916