Can I retire at age 65 with 939,000?

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 $939,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.7%
1 years$77,542$76,851$76,177$75,519$74,877$73,126
2 years$38,387$37,672$36,979$36,307$35,656$33,902
3 years$25,337$24,619$23,928$23,263$22,622$20,919
4 years$18,813$18,098$17,413$16,759$16,134$14,496
5 years$14,900$14,189$13,514$12,873$12,265$10,697
6 years$12,292$11,586$10,921$10,294$9,705$8,207
7 years$10,430$9,730$9,075$8,464$7,892$6,466
8 years$9,034$8,340$7,697$7,100$6,548$5,192
9 years$7,949$7,262$6,629$6,048$5,514$4,228
10 years$7,082$6,401$5,779$5,213$4,698$3,480
11 years$6,372$5,698$5,088$4,537$4,041$2,889
12 years$5,781$5,115$4,516$3,979$3,502$2,415
13 years$5,282$4,622$4,034$3,513$3,053$2,029
14 years$4,854$4,201$3,625$3,119$2,677$1,713
15 years$4,484$3,838$3,273$2,781$2,357$1,451
16 years$4,160$3,521$2,967$2,490$2,083$1,233
17 years$3,875$3,243$2,700$2,238$1,847$1,050
18 years$3,621$2,997$2,465$2,017$1,642$897
19 years$3,395$2,777$2,256$1,822$1,464$767
20 years$3,191$2,581$2,071$1,650$1,307$657
21 years$3,007$2,404$1,905$1,498$1,170$563
22 years$2,840$2,244$1,756$1,362$1,049$484
23 years$2,688$2,099$1,621$1,240$941$416
24 years$2,549$1,966$1,499$1,131$846$358
25 years$2,421$1,845$1,388$1,033$761$308
26 years$2,303$1,734$1,288$945$686$265
27 years$2,194$1,632$1,196$865$618$228
28 years$2,093$1,538$1,112$792$558$197
29 years$1,999$1,451$1,034$726$504$170
30 years$1,911$1,370$964$667$455$146
31 years$1,830$1,295$898$612$412$126
32 years$1,753$1,226$838$563$372$109
33 years$1,682$1,161$783$517$337$94
34 years$1,614$1,100$731$476$305$81
35 years$1,551$1,043$684$438$276$70
36 years$1,491$990$639$404$250$61
37 years$1,435$941$599$372$227$52
38 years$1,382$894$561$343$206$45
39 years$1,331$850$525$316$187$39
40 years$1,284$809$492$292$169$34
41 years$1,238$770$462$269$153$29
42 years$1,195$733$433$248$139$25
43 years$1,155$699$406$229$126$22
44 years$1,116$666$381$212$115$19
45 years$1,079$635$358$195$104$16
46 years$1,043$606$336$180$95$14
47 years$1,009$578$316$167$86$12
48 years$977$552$297$154$78$10
49 years$946$527$279$142$71$9
50 years$917$503$262$132$64$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $939,000, adding $6,311 every year, while hoping to spend $38,341 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: 51/36/13 Blend
64$939,000$939,000$939,000$939,000
65$1,041,288$991,521$976,966$1,090,441
66$1,106,705$999,311$968,900$1,132,566
67$1,177,509$1,006,197$959,279$1,173,762
68$1,254,210$1,012,096$948,010$1,217,681
69$1,337,367$1,016,916$934,996$1,264,590
70$1,427,596$1,020,563$920,135$1,314,786
71$1,525,573$1,022,933$903,322$1,368,595
72$1,632,043$1,023,919$884,446$1,426,380
73$1,747,826$1,023,405$863,389$1,488,544
74$1,873,822$1,021,269$840,030$1,555,529
75$2,011,022$1,017,382$814,242$1,627,828
76$2,160,519$1,011,606$785,891$1,705,983
77$2,323,511$1,003,794$754,837$1,790,596
78$2,501,321$993,792$720,937$1,882,331
79$2,695,404$981,436$684,036$1,981,923
80$2,907,360$966,550$643,976$2,090,185
81$3,138,951$948,952$600,590$2,208,016
82$3,392,119$928,446$553,704$2,336,409
83$3,668,999$904,823$503,137$2,476,463
84$3,971,944$877,867$448,699$2,629,391
85$4,303,543$847,343$390,191$2,796,535
86$4,666,649$813,007$327,407$2,979,377
87$5,064,402$774,600$260,131$3,179,556
88$5,500,262$731,846$188,135$3,398,882
89$5,978,036$684,454$111,186$3,639,354
90$6,501,922$632,118$29,036$3,903,180
91$7,076,538$574,513$0$4,192,802
92$7,706,976$511,294$0$4,519,046
93$8,398,839$442,100$0$4,881,583
94$9,158,304$366,546$0$5,279,707
95$9,992,173$284,228$0$5,717,086
96$10,907,936$194,717$0$6,197,770
97$11,913,850$97,562$0$6,726,227
98$13,019,006$0$0$7,307,388
99$14,233,421$0$0$7,949,746
100$15,568,130$0$0$8,698,313