Can I retire at age 67 with 770,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $770,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.3%
1 years$63,586$63,019$62,467$61,928$61,401$59,340
2 years$31,478$30,892$30,324$29,773$29,239$27,183
3 years$20,777$20,188$19,621$19,076$18,550$16,564
4 years$15,427$14,840$14,279$13,743$13,230$11,329
5 years$12,219$11,635$11,081$10,556$10,057$8,246
6 years$10,080$9,501$8,955$8,442$7,958$6,237
7 years$8,553$7,979$7,442$6,940$6,472$4,842
8 years$7,408$6,839$6,311$5,822$5,369$3,829
9 years$6,519$5,955$5,436$4,959$4,522$3,069
10 years$5,807$5,249$4,739$4,275$3,853$2,486
11 years$5,225$4,673$4,172$3,720$3,313$2,029
12 years$4,741$4,194$3,703$3,263$2,871$1,667
13 years$4,331$3,790$3,308$2,881$2,504$1,377
14 years$3,981$3,445$2,972$2,557$2,195$1,141
15 years$3,677$3,147$2,684$2,281$1,933$949
16 years$3,411$2,888$2,433$2,042$1,708$792
17 years$3,177$2,659$2,214$1,835$1,514$662
18 years$2,970$2,457$2,021$1,654$1,347$554
19 years$2,784$2,277$1,850$1,494$1,200$465
20 years$2,617$2,116$1,698$1,353$1,072$390
21 years$2,466$1,971$1,562$1,228$959$328
22 years$2,329$1,840$1,440$1,117$860$276
23 years$2,204$1,721$1,329$1,017$772$232
24 years$2,090$1,612$1,229$928$694$196
25 years$1,985$1,513$1,139$847$624$165
26 years$1,888$1,422$1,056$775$562$139
27 years$1,799$1,338$981$709$507$117
28 years$1,716$1,261$912$650$457$99
29 years$1,639$1,190$848$596$413$84
30 years$1,567$1,124$790$547$373$71
31 years$1,500$1,062$737$502$337$60
32 years$1,438$1,005$687$461$305$50
33 years$1,379$952$642$424$276$43
34 years$1,324$902$600$390$250$36
35 years$1,272$856$561$359$227$30
36 years$1,223$812$524$331$205$26
37 years$1,177$771$491$305$186$22
38 years$1,133$733$460$281$169$18
39 years$1,092$697$431$259$153$15
40 years$1,053$663$404$239$139$13
41 years$1,016$631$378$221$126$11
42 years$980$601$355$204$114$9
43 years$947$573$333$188$104$8
44 years$915$546$313$173$94$7
45 years$884$521$294$160$85$6
46 years$855$497$276$148$78$5
47 years$828$474$259$137$70$4
48 years$801$453$243$126$64$3
49 years$776$432$229$117$58$3
50 years$752$413$215$108$53$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $770,000, adding $3,537 every year, while hoping to spend $47,012 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: 36/44/20 Blend
66$770,000$770,000$770,000$770,000
67$852,188$811,378$799,443$877,588
68$889,091$801,116$776,204$886,175
69$928,182$788,774$750,611$890,799
70$969,636$774,203$722,535$894,821
71$1,013,641$757,241$691,842$898,215
72$1,060,405$737,719$658,392$900,955
73$1,110,156$715,456$622,037$903,018
74$1,163,141$690,263$582,625$904,382
75$1,219,632$661,937$539,994$905,031
76$1,279,929$630,265$493,978$904,949
77$1,344,356$595,023$444,400$904,126
78$1,413,271$555,970$391,079$902,555
79$1,487,068$512,855$333,823$900,236
80$1,566,175$465,412$272,432$897,176
81$1,651,065$413,358$206,699$893,389
82$1,742,256$356,394$136,406$888,898
83$1,840,317$294,208$61,326$883,737
84$1,945,870$226,465$0$877,950
85$2,059,602$152,815$0$875,608
86$2,182,265$72,886$0$887,001
87$2,314,685$0$0$899,174
88$2,457,773$0$0$918,936
89$2,612,525$0$0$978,562
90$2,780,041$0$0$1,043,196
91$2,961,525$0$0$1,113,314
92$3,158,305$0$0$1,189,440
93$3,371,840$0$0$1,272,153
94$3,603,735$0$0$1,362,086
95$3,855,753$0$0$1,459,938
96$4,129,838$0$0$1,566,477
97$4,428,123$0$0$1,682,547
98$4,752,961$0$0$1,809,080
99$5,106,938$0$0$1,947,100
100$5,492,899$0$0$2,097,732