Can I retire at age 67 with 657,000?

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 $657,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.9%
1 years$54,254$53,771$53,300$52,839$52,390$51,332
2 years$26,859$26,358$25,874$25,404$24,948$23,887
3 years$17,728$17,226$16,742$16,276$15,828$14,797
4 years$13,163$12,663$12,184$11,726$11,289$10,295
5 years$10,425$9,928$9,455$9,007$8,581$7,628
6 years$8,601$8,107$7,641$7,203$6,790$5,879
7 years$7,298$6,808$6,350$5,922$5,522$4,653
8 years$6,321$5,836$5,385$4,968$4,581$3,753
9 years$5,562$5,081$4,638$4,231$3,858$3,071
10 years$4,955$4,479$4,044$3,647$3,287$2,541
11 years$4,459$3,987$3,560$3,174$2,827$2,120
12 years$4,045$3,579$3,159$2,784$2,450$1,781
13 years$3,696$3,234$2,823$2,458$2,136$1,505
14 years$3,396$2,940$2,536$2,182$1,873$1,277
15 years$3,137$2,685$2,290$1,946$1,649$1,088
16 years$2,911$2,464$2,076$1,742$1,457$930
17 years$2,711$2,269$1,889$1,566$1,292$796
18 years$2,534$2,097$1,725$1,411$1,149$684
19 years$2,375$1,943$1,579$1,275$1,024$588
20 years$2,233$1,806$1,449$1,155$915$507
21 years$2,104$1,682$1,333$1,048$819$438
22 years$1,987$1,570$1,228$953$734$378
23 years$1,881$1,468$1,134$868$659$327
24 years$1,783$1,376$1,049$791$592$283
25 years$1,694$1,291$971$723$533$245
26 years$1,611$1,213$901$661$480$212
27 years$1,535$1,142$837$605$433$184
28 years$1,464$1,076$778$554$390$160
29 years$1,399$1,015$724$508$352$139
30 years$1,337$959$674$466$318$120
31 years$1,280$906$629$428$288$105
32 years$1,227$858$586$394$260$91
33 years$1,177$812$548$362$236$79
34 years$1,130$770$512$333$213$69
35 years$1,085$730$478$307$193$60
36 years$1,043$693$447$282$175$52
37 years$1,004$658$419$260$159$45
38 years$967$625$392$240$144$39
39 years$932$595$367$221$131$34
40 years$898$566$344$204$118$30
41 years$867$539$323$188$107$26
42 years$836$513$303$174$97$22
43 years$808$489$284$160$88$20
44 years$781$466$267$148$80$17
45 years$755$444$251$137$73$15
46 years$730$424$235$126$66$13
47 years$706$404$221$117$60$11
48 years$684$386$208$108$55$10
49 years$662$369$195$100$50$8
50 years$641$352$184$92$45$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $657,000, adding $5,141 every year, while hoping to spend $24,881 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: 47/48/5 Blend
66$657,000$657,000$657,000$657,000
67$729,317$694,496$684,312$762,409
68$777,234$702,053$680,764$793,173
69$829,205$709,147$676,262$823,491
70$885,616$715,727$670,750$855,800
71$946,895$721,744$664,165$890,293
72$1,013,508$727,139$656,445$927,179
73$1,085,972$731,855$647,522$966,694
74$1,164,854$735,829$637,327$1,009,095
75$1,250,777$738,992$625,785$1,054,668
76$1,344,428$741,275$612,821$1,103,729
77$1,446,563$742,600$598,353$1,156,626
78$1,558,013$742,888$582,299$1,213,747
79$1,679,694$742,053$564,569$1,275,517
80$1,812,613$740,005$545,073$1,342,408
81$1,957,881$736,646$523,714$1,414,941
82$2,116,717$731,874$500,391$1,493,692
83$2,290,468$725,581$474,999$1,579,298
84$2,480,613$717,652$447,429$1,672,462
85$2,688,784$707,965$417,566$1,773,961
86$2,916,774$696,390$385,290$1,884,654
87$3,166,563$682,791$350,475$2,005,490
88$3,440,327$667,022$312,990$2,137,516
89$3,740,464$648,930$272,699$2,281,891
90$4,069,616$628,352$229,459$2,439,892
91$4,430,691$605,116$183,120$2,612,934
92$4,826,894$579,039$133,527$2,802,575
93$5,261,755$549,930$80,518$3,010,539
94$5,739,161$517,583$23,922$3,238,727
95$6,263,394$481,783$0$3,489,240
96$6,839,172$442,303$0$3,766,343
97$7,471,693$398,901$0$4,072,140
98$8,166,681$351,322$0$4,408,189
99$8,930,443$299,298$0$4,777,622
100$9,769,928$242,543$0$5,183,894