Can I retire at age 67 with 1,590,000?

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 $1,590,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.2%
1 years$131,301$130,131$128,990$127,876$126,789$122,583
2 years$65,000$63,790$62,617$61,479$60,376$56,179
3 years$42,903$41,687$40,517$39,390$38,305$34,249
4 years$31,857$30,645$29,486$28,378$27,319$23,436
5 years$25,231$24,026$22,882$21,797$20,768$17,067
6 years$20,815$19,619$18,492$17,432$16,433$12,918
7 years$17,662$16,476$15,367$14,331$13,364$10,034
8 years$15,298$14,123$13,033$12,022$11,087$7,939
9 years$13,460$12,296$11,225$10,240$9,337$6,368
10 years$11,991$10,839$9,786$8,827$7,955$5,161
11 years$10,790$9,649$8,616$7,682$6,842$4,216
12 years$9,790$8,661$7,646$6,738$5,929$3,466
13 years$8,944$7,827$6,831$5,949$5,170$2,864
14 years$8,220$7,114$6,138$5,281$4,532$2,376
15 years$7,593$6,499$5,542$4,710$3,991$1,978
16 years$7,044$5,963$5,024$4,217$3,527$1,651
17 years$6,561$5,491$4,572$3,789$3,127$1,381
18 years$6,132$5,074$4,174$3,415$2,781$1,157
19 years$5,749$4,703$3,821$3,085$2,478$971
20 years$5,404$4,370$3,507$2,794$2,214$816
21 years$5,092$4,071$3,225$2,536$1,981$687
22 years$4,810$3,800$2,973$2,306$1,776$578
23 years$4,552$3,554$2,745$2,100$1,594$487
24 years$4,316$3,330$2,538$1,915$1,433$411
25 years$4,099$3,125$2,351$1,749$1,289$347
26 years$3,900$2,937$2,180$1,599$1,161$292
27 years$3,715$2,764$2,025$1,464$1,047$247
28 years$3,544$2,604$1,882$1,341$945$209
29 years$3,385$2,457$1,752$1,230$853$176
30 years$3,237$2,320$1,632$1,129$771$149
31 years$3,098$2,193$1,521$1,037$697$126
32 years$2,969$2,075$1,419$953$630$106
33 years$2,847$1,965$1,325$876$570$90
34 years$2,734$1,863$1,238$806$517$76
35 years$2,626$1,767$1,158$742$468$64
36 years$2,525$1,677$1,083$683$424$54
37 years$2,430$1,593$1,014$630$384$46
38 years$2,340$1,514$949$580$348$39
39 years$2,255$1,439$889$535$316$33
40 years$2,174$1,369$833$494$286$28
41 years$2,097$1,304$782$455$260$24
42 years$2,024$1,241$733$420$236$20
43 years$1,955$1,183$688$388$214$17
44 years$1,889$1,128$646$358$194$14
45 years$1,826$1,075$606$331$176$12
46 years$1,766$1,026$569$306$160$10
47 years$1,709$979$535$282$145$9
48 years$1,655$934$503$261$132$7
49 years$1,602$892$473$241$120$6
50 years$1,552$852$444$223$109$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $1,590,000, adding $5,958 every year, while hoping to spend $28,588 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: 30/42/28 Blend
66$1,590,000$1,590,000$1,590,000$1,590,000
67$1,758,326$1,674,056$1,649,411$1,795,792
68$1,907,257$1,725,667$1,674,249$1,877,170
69$2,070,422$1,778,849$1,698,960$1,961,752
70$2,249,241$1,833,649$1,723,512$2,052,178
71$2,445,281$1,890,114$1,747,866$2,148,975
72$2,660,264$1,948,295$1,771,984$2,252,725
73$2,896,092$2,008,242$1,795,826$2,364,066
74$3,154,855$2,070,007$1,819,348$2,483,700
75$3,438,857$2,133,645$1,842,504$2,612,400
76$3,750,637$2,199,210$1,865,244$2,751,014
77$4,092,991$2,266,761$1,887,519$2,900,478
78$4,468,999$2,336,354$1,909,273$3,061,819
79$4,882,052$2,408,051$1,930,450$3,236,170
80$5,335,890$2,481,914$1,950,988$3,424,776
81$5,834,629$2,558,006$1,970,824$3,629,008
82$6,382,805$2,636,392$1,989,890$3,850,375
83$6,985,416$2,717,140$2,008,116$4,090,538
84$7,647,967$2,800,319$2,025,427$4,351,326
85$8,376,525$2,886,000$2,041,745$4,634,754
86$9,177,773$2,974,256$2,056,985$4,943,039
87$10,059,073$3,065,162$2,071,062$5,278,623
88$11,028,539$3,158,795$2,083,883$5,644,196
89$12,095,108$3,255,235$2,095,351$6,042,720
90$13,268,630$3,354,562$2,105,367$6,477,458
91$14,559,956$3,456,861$2,113,822$6,952,002
92$15,981,042$3,562,217$2,120,605$7,470,312
93$17,545,061$3,670,719$2,125,598$8,036,748
94$19,266,529$3,782,457$2,128,678$8,656,112
95$21,161,442$3,897,524$2,129,715$9,333,696
96$23,247,422$4,016,015$2,128,573$10,075,330
97$25,543,889$4,138,030$2,125,110$10,887,435
98$28,072,239$4,263,667$2,119,176$11,777,087
99$30,856,053$4,393,032$2,110,613$12,752,080
100$33,921,309$4,526,229$2,099,257$13,821,004