Can I retire at age 67 with 773,000?

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 $773,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.2%
1 years$63,834$63,265$62,710$62,169$61,640$60,322
2 years$31,601$31,012$30,442$29,889$29,352$28,030
3 years$20,858$20,267$19,698$19,150$18,622$17,338
4 years$15,488$14,898$14,335$13,797$13,282$12,045
5 years$12,266$11,680$11,125$10,597$10,096$8,911
6 years$10,119$9,538$8,990$8,475$7,989$6,856
7 years$8,586$8,010$7,471$6,967$6,497$5,417
8 years$7,437$6,866$6,336$5,845$5,390$4,362
9 years$6,544$5,978$5,457$4,978$4,539$3,563
10 years$5,830$5,269$4,758$4,291$3,868$2,942
11 years$5,246$4,691$4,189$3,735$3,326$2,450
12 years$4,759$4,210$3,717$3,276$2,882$2,054
13 years$4,348$3,805$3,321$2,892$2,514$1,732
14 years$3,996$3,459$2,984$2,567$2,203$1,467
15 years$3,691$3,160$2,694$2,290$1,940$1,247
16 years$3,425$2,899$2,443$2,050$1,715$1,063
17 years$3,190$2,670$2,223$1,842$1,520$909
18 years$2,981$2,467$2,029$1,660$1,352$779
19 years$2,795$2,286$1,858$1,500$1,205$669
20 years$2,627$2,125$1,705$1,359$1,076$575
21 years$2,476$1,979$1,568$1,233$963$495
22 years$2,338$1,847$1,445$1,121$863$427
23 years$2,213$1,728$1,334$1,021$775$368
24 years$2,098$1,619$1,234$931$697$318
25 years$1,993$1,519$1,143$850$627$275
26 years$1,896$1,428$1,060$778$565$237
27 years$1,806$1,344$984$712$509$205
28 years$1,723$1,266$915$652$459$178
29 years$1,646$1,194$852$598$415$154
30 years$1,573$1,128$793$549$375$133
31 years$1,506$1,066$739$504$339$116
32 years$1,443$1,009$690$463$306$100
33 years$1,384$956$644$426$277$87
34 years$1,329$906$602$392$251$75
35 years$1,277$859$563$361$227$65
36 years$1,228$815$526$332$206$57
37 years$1,181$774$493$306$187$49
38 years$1,138$736$461$282$169$43
39 years$1,096$700$432$260$154$37
40 years$1,057$666$405$240$139$32
41 years$1,020$634$380$221$126$28
42 years$984$604$356$204$115$24
43 years$950$575$334$189$104$21
44 years$918$548$314$174$94$18
45 years$888$523$295$161$86$16
46 years$859$499$277$149$78$14
47 years$831$476$260$137$71$12
48 years$804$454$244$127$64$10
49 years$779$434$230$117$58$9
50 years$755$414$216$108$53$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $773,000, adding $5,748 every year, while hoping to spend $45,572 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: 56/30/14 Blend
66$773,000$773,000$773,000$773,000
67$857,775$816,806$804,825$902,395
68$896,780$808,341$783,298$924,851
69$938,236$797,934$759,523$943,836
70$982,345$785,442$733,376$963,463
71$1,029,328$770,712$704,727$983,800
72$1,079,426$753,585$673,443$1,004,929
73$1,132,906$733,889$639,382$1,026,938
74$1,190,057$711,444$602,396$1,049,929
75$1,251,198$686,060$562,331$1,074,016
76$1,316,678$657,534$519,027$1,099,327
77$1,386,879$625,653$472,314$1,126,007
78$1,462,221$590,191$422,017$1,154,219
79$1,543,165$550,908$367,952$1,184,146
80$1,630,218$507,552$309,928$1,215,992
81$1,723,933$459,855$247,744$1,249,988
82$1,824,922$407,536$181,191$1,286,391
83$1,933,854$350,295$110,051$1,325,488
84$2,051,465$287,817$34,095$1,367,602
85$2,178,563$219,769$0$1,413,093
86$2,316,037$145,798$0$1,469,378
87$2,464,865$65,534$0$1,535,782
88$2,626,120$0$0$1,607,744
89$2,800,982$0$0$1,692,934
90$2,990,751$0$0$1,808,922
91$3,196,855$0$0$1,934,956
92$3,420,864$0$0$2,072,003
93$3,664,507$0$0$2,221,129
94$3,929,685$0$0$2,383,506
95$4,218,490$0$0$2,560,424
96$4,533,225$0$0$2,753,302
97$4,876,423$0$0$2,963,702
98$5,250,872$0$0$3,193,345
99$5,659,643$0$0$3,444,122
100$6,106,113$0$0$3,718,119