Can I retire at age 67 with 1,060,000?

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 $1,060,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12%
1 years$87,534$86,754$85,993$85,251$84,526$83,818
2 years$43,334$42,527$41,744$40,986$40,250$39,537
3 years$28,602$27,792$27,011$26,260$25,537$24,839
4 years$21,238$20,430$19,657$18,919$18,213$17,538
5 years$16,820$16,017$15,255$14,532$13,845$13,194
6 years$13,876$13,079$12,328$11,621$10,955$10,328
7 years$11,774$10,984$10,245$9,554$8,909$8,308
8 years$10,199$9,415$8,688$8,015$7,391$6,815
9 years$8,974$8,198$7,483$6,827$6,225$5,673
10 years$7,994$7,226$6,524$5,885$5,304$4,776
11 years$7,193$6,433$5,744$5,122$4,561$4,058
12 years$6,526$5,774$5,097$4,492$3,953$3,473
13 years$5,963$5,218$4,554$3,966$3,447$2,990
14 years$5,480$4,743$4,092$3,521$3,021$2,588
15 years$5,062$4,333$3,695$3,140$2,660$2,248
16 years$4,696$3,975$3,350$2,811$2,351$1,960
17 years$4,374$3,661$3,048$2,526$2,085$1,715
18 years$4,088$3,383$2,782$2,276$1,854$1,503
19 years$3,832$3,135$2,547$2,057$1,652$1,321
20 years$3,603$2,913$2,338$1,863$1,476$1,163
21 years$3,395$2,714$2,150$1,691$1,321$1,026
22 years$3,206$2,533$1,982$1,537$1,184$906
23 years$3,035$2,369$1,830$1,400$1,063$801
24 years$2,877$2,220$1,692$1,277$955$709
25 years$2,733$2,083$1,567$1,166$859$629
26 years$2,600$1,958$1,454$1,066$774$558
27 years$2,477$1,843$1,350$976$698$495
28 years$2,363$1,736$1,255$894$630$440
29 years$2,256$1,638$1,168$820$569$391
30 years$2,158$1,547$1,088$753$514$347
31 years$2,065$1,462$1,014$691$465$309
32 years$1,979$1,384$946$635$420$275
33 years$1,898$1,310$883$584$380$245
34 years$1,822$1,242$825$537$344$218
35 years$1,751$1,178$772$495$312$194
36 years$1,684$1,118$722$456$283$173
37 years$1,620$1,062$676$420$256$154
38 years$1,560$1,009$633$387$232$137
39 years$1,503$960$593$357$211$123
40 years$1,449$913$556$329$191$109
41 years$1,398$869$521$304$173$97
42 years$1,350$828$489$280$157$87
43 years$1,303$789$459$259$143$78
44 years$1,259$752$430$239$130$69
45 years$1,218$717$404$221$118$62
46 years$1,178$684$380$204$107$55
47 years$1,140$653$357$188$97$49
48 years$1,103$623$335$174$88$44
49 years$1,068$595$315$161$80$39
50 years$1,035$568$296$149$73$35

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $1,060,000, adding $6,297 every year, while hoping to spend $57,541 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: 65/27/8 Blend
66$1,060,000$1,060,000$1,060,000$1,060,000
67$1,174,615$1,118,435$1,102,005$1,248,731
68$1,233,203$1,112,016$1,077,699$1,292,437
69$1,295,838$1,103,353$1,050,651$1,332,771
70$1,362,872$1,092,276$1,020,706$1,375,338
71$1,434,692$1,078,604$987,707$1,420,351
72$1,511,722$1,062,147$951,486$1,468,045
73$1,594,424$1,042,699$911,868$1,518,681
74$1,683,311$1,020,046$868,671$1,572,548
75$1,778,941$993,961$821,703$1,629,967
76$1,881,929$964,201$770,767$1,691,294
77$1,992,950$930,512$715,652$1,756,923
78$2,112,746$892,622$656,141$1,827,290
79$2,242,132$850,245$592,007$1,902,881
80$2,382,002$803,080$523,012$1,984,229
81$2,533,341$750,806$448,908$2,071,931
82$2,697,230$693,084$369,434$2,166,642
83$2,874,858$629,556$284,322$2,269,092
84$3,067,534$559,845$193,287$2,380,088
85$3,276,696$483,550$96,035$2,500,520
86$3,503,924$400,249$0$2,631,379
87$3,750,959$309,496$0$2,774,419
88$4,019,716$210,820$0$2,938,979
89$4,312,299$103,723$0$3,118,222
90$4,631,027$0$0$3,313,658
91$4,978,450$0$0$3,530,618
92$5,357,374$0$0$3,800,925
93$5,770,889$0$0$4,095,974
94$6,222,395$0$0$4,418,199
95$6,715,635$0$0$4,770,282
96$7,254,730$0$0$5,155,172
97$7,844,217$0$0$5,576,117
98$8,489,091$0$0$6,036,696
99$9,194,853$0$0$6,540,845
100$9,967,558$0$0$7,092,903