Can I retire at age 67 with 1,030,000?

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 $1,030,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.7%
1 years$85,056$84,299$83,560$82,838$82,134$78,937
2 years$42,107$41,323$40,563$39,826$39,111$35,930
3 years$27,793$27,005$26,247$25,517$24,814$21,747
4 years$20,637$19,852$19,101$18,384$17,697$14,769
5 years$16,344$15,564$14,823$14,120$13,453$10,670
6 years$13,484$12,709$11,979$11,292$10,645$8,010
7 years$11,441$10,673$9,955$9,284$8,657$6,169
8 years$9,910$9,149$8,443$7,788$7,182$4,838
9 years$8,720$7,966$7,272$6,634$6,048$3,845
10 years$7,768$7,021$6,339$5,718$5,154$3,086
11 years$6,990$6,251$5,581$4,977$4,432$2,497
12 years$6,342$5,610$4,953$4,365$3,841$2,032
13 years$5,794$5,070$4,425$3,854$3,349$1,662
14 years$5,325$4,609$3,976$3,421$2,936$1,364
15 years$4,918$4,210$3,590$3,051$2,585$1,124
16 years$4,563$3,863$3,255$2,732$2,285$928
17 years$4,250$3,557$2,962$2,454$2,026$767
18 years$3,972$3,287$2,704$2,212$1,801$636
19 years$3,724$3,046$2,475$1,999$1,605$528
20 years$3,501$2,831$2,272$1,810$1,434$438
21 years$3,299$2,637$2,089$1,643$1,283$365
22 years$3,116$2,461$1,926$1,494$1,150$303
23 years$2,949$2,302$1,778$1,360$1,033$253
24 years$2,796$2,157$1,644$1,241$928$211
25 years$2,655$2,024$1,523$1,133$835$175
26 years$2,526$1,902$1,413$1,036$752$146
27 years$2,407$1,790$1,312$948$678$122
28 years$2,296$1,687$1,219$869$612$102
29 years$2,193$1,592$1,135$797$553$85
30 years$2,097$1,503$1,057$731$499$71
31 years$2,007$1,421$985$672$451$59
32 years$1,923$1,344$919$617$408$49
33 years$1,845$1,273$858$568$370$41
34 years$1,771$1,207$802$522$335$34
35 years$1,701$1,145$750$481$303$29
36 years$1,636$1,086$701$443$275$24
37 years$1,574$1,032$657$408$249$20
38 years$1,516$981$615$376$226$17
39 years$1,461$932$576$347$205$14
40 years$1,408$887$540$320$186$12
41 years$1,359$844$506$295$168$10
42 years$1,311$804$475$272$153$8
43 years$1,266$766$446$251$139$7
44 years$1,224$730$418$232$126$6
45 years$1,183$697$393$214$114$5
46 years$1,144$664$369$198$104$4
47 years$1,107$634$347$183$94$3
48 years$1,072$605$326$169$86$3
49 years$1,038$578$306$156$78$2
50 years$1,006$552$288$144$71$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $1,030,000, adding $6,522 every year, while hoping to spend $57,055 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: 66/5/29 Blend
66$1,030,000$1,030,000$1,030,000$1,030,000
67$1,141,787$1,087,197$1,071,232$1,207,998
68$1,197,544$1,079,764$1,046,413$1,246,082
69$1,257,075$1,070,054$1,018,849$1,280,762
70$1,320,706$1,057,896$988,390$1,317,432
71$1,388,792$1,043,108$954,875$1,356,294
72$1,461,725$1,025,496$918,140$1,397,572
73$1,539,932$1,004,856$878,008$1,441,515
74$1,623,883$980,972$834,300$1,488,399
75$1,714,094$953,614$786,824$1,538,530
76$1,811,130$922,540$735,381$1,592,247
77$1,915,614$887,493$679,764$1,649,928
78$2,028,227$848,200$619,757$1,711,988
79$2,149,718$804,375$555,131$1,778,891
80$2,280,912$755,712$485,651$1,851,148
81$2,422,714$701,890$411,069$1,929,327
82$2,576,117$642,570$331,126$2,014,057
83$2,742,216$577,390$245,554$2,106,032
84$2,922,212$505,972$154,069$2,206,024
85$3,117,426$427,914$56,380$2,314,884
86$3,329,313$342,790$0$2,433,555
87$3,559,470$250,154$0$2,577,894
88$3,809,656$149,532$0$2,753,822
89$4,081,805$40,423$0$2,945,256
90$4,378,046$0$0$3,153,715
91$4,700,720$0$0$3,385,146
92$5,052,404$0$0$3,639,869
93$5,435,935$0$0$3,917,721
94$5,854,434$0$0$4,220,972
95$6,311,337$0$0$4,552,118
96$6,810,426$0$0$4,913,911
97$7,355,865$0$0$5,309,377
98$7,952,238$0$0$5,741,849
99$8,604,592$0$0$6,214,998
100$9,318,486$0$0$6,732,863