Can I retire at age 67 with 786,000?

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 $786,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.5%
1 years$64,907$64,329$63,765$63,214$62,677$62,022
2 years$32,132$31,534$30,954$30,392$29,846$29,187
3 years$21,209$20,608$20,029$19,472$18,936$18,292
4 years$15,748$15,149$14,576$14,029$13,505$12,883
5 years$12,472$11,877$11,312$10,775$10,266$9,666
6 years$10,289$9,698$9,142$8,617$8,123$7,547
7 years$8,731$8,145$7,597$7,085$6,606$6,054
8 years$7,562$6,981$6,443$5,943$5,481$4,951
9 years$6,654$6,079$5,549$5,062$4,616$4,110
10 years$5,928$5,358$4,838$4,364$3,933$3,450
11 years$5,334$4,770$4,259$3,798$3,382$2,922
12 years$4,839$4,281$3,780$3,331$2,931$2,493
13 years$4,421$3,869$3,377$2,941$2,556$2,140
14 years$4,063$3,517$3,034$2,611$2,240$1,845
15 years$3,753$3,213$2,740$2,328$1,973$1,598
16 years$3,482$2,948$2,484$2,085$1,743$1,389
17 years$3,243$2,715$2,260$1,873$1,546$1,210
18 years$3,031$2,508$2,063$1,688$1,375$1,057
19 years$2,842$2,325$1,889$1,525$1,225$926
20 years$2,671$2,160$1,733$1,381$1,094$812
21 years$2,517$2,012$1,594$1,254$979$714
22 years$2,378$1,878$1,469$1,140$878$628
23 years$2,250$1,757$1,357$1,038$788$553
24 years$2,134$1,646$1,255$947$708$488
25 years$2,026$1,545$1,162$865$637$431
26 years$1,928$1,452$1,078$791$574$380
27 years$1,836$1,366$1,001$724$518$336
28 years$1,752$1,287$930$663$467$298
29 years$1,673$1,215$866$608$422$263
30 years$1,600$1,147$807$558$381$233
31 years$1,532$1,084$752$512$344$207
32 years$1,468$1,026$702$471$312$183
33 years$1,408$972$655$433$282$162
34 years$1,351$921$612$399$255$144
35 years$1,298$873$572$367$231$128
36 years$1,248$829$535$338$210$113
37 years$1,201$787$501$311$190$101
38 years$1,157$748$469$287$172$89
39 years$1,115$712$440$265$156$79
40 years$1,075$677$412$244$142$70
41 years$1,037$644$386$225$128$62
42 years$1,001$614$362$208$117$55
43 years$966$585$340$192$106$49
44 years$934$557$319$177$96$44
45 years$903$532$300$164$87$39
46 years$873$507$282$151$79$35
47 years$845$484$264$140$72$31
48 years$818$462$249$129$65$27
49 years$792$441$234$119$59$24
50 years$767$421$220$110$54$22

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $786,000, adding $3,678 every year, while hoping to spend $38,260 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: 56/27/17 Blend
66$786,000$786,000$786,000$786,000
67$869,966$828,308$816,125$914,576
68$917,994$828,187$802,757$945,216
69$969,639$826,777$787,658$974,132
70$1,025,229$823,976$770,732$1,004,771
71$1,085,124$819,673$751,873$1,037,306
72$1,149,722$813,752$730,976$1,071,929
73$1,219,457$806,089$707,927$1,108,854
74$1,294,807$796,553$682,608$1,148,319
75$1,376,299$785,005$654,897$1,190,587
76$1,464,509$771,299$624,664$1,235,950
77$1,560,074$755,277$591,775$1,284,734
78$1,663,690$736,775$556,089$1,337,297
79$1,776,128$715,618$517,459$1,394,038
80$1,898,230$691,620$475,731$1,455,398
81$2,030,926$664,586$430,744$1,521,868
82$2,175,238$634,309$382,332$1,593,991
83$2,332,291$600,568$330,318$1,672,367
84$2,503,320$563,132$274,520$1,757,661
85$2,689,689$521,755$214,746$1,850,612
86$2,892,895$476,179$150,798$1,952,036
87$3,114,586$426,128$82,466$2,062,835
88$3,356,579$371,313$9,533$2,184,010
89$3,620,871$311,428$0$2,316,668
90$3,909,660$246,149$0$2,474,420
91$4,225,370$175,134$0$2,648,885
92$4,570,664$98,022$0$2,839,872
93$4,948,480$14,433$0$3,049,086
94$5,362,048$0$0$3,278,406
95$5,814,928$0$0$3,552,499
96$6,311,040$0$0$3,857,525
97$6,854,699$0$0$4,191,858
98$7,450,659$0$0$4,558,430
99$8,104,156$0$0$4,960,471
100$8,820,955$0$0$5,401,538