Can I retire at age 67 with 797,000?

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 $797,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$65,816$65,229$64,657$64,099$63,554$62,398
2 years$32,582$31,975$31,387$30,817$30,264$29,104
3 years$21,506$20,896$20,309$19,745$19,201$18,072
4 years$15,968$15,361$14,780$14,225$13,694$12,606
5 years$12,647$12,043$11,470$10,926$10,410$9,365
6 years$10,433$9,834$9,269$8,738$8,237$7,237
7 years$8,853$8,259$7,703$7,184$6,699$5,744
8 years$7,668$7,079$6,533$6,026$5,557$4,647
9 years$6,747$6,164$5,627$5,133$4,680$3,814
10 years$6,011$5,433$4,905$4,425$3,988$3,165
11 years$5,409$4,837$4,319$3,851$3,430$2,649
12 years$4,907$4,341$3,833$3,378$2,972$2,233
13 years$4,483$3,923$3,424$2,982$2,592$1,892
14 years$4,120$3,566$3,077$2,647$2,272$1,611
15 years$3,806$3,258$2,778$2,361$2,000$1,377
16 years$3,531$2,989$2,519$2,114$1,768$1,181
17 years$3,289$2,753$2,292$1,899$1,568$1,016
18 years$3,074$2,544$2,092$1,712$1,394$875
19 years$2,882$2,357$1,915$1,547$1,242$756
20 years$2,709$2,191$1,758$1,401$1,110$654
21 years$2,553$2,040$1,617$1,271$993$566
22 years$2,411$1,905$1,490$1,156$890$491
23 years$2,282$1,781$1,376$1,053$799$426
24 years$2,163$1,669$1,272$960$718$371
25 years$2,055$1,566$1,178$877$646$322
26 years$1,955$1,472$1,093$802$582$280
27 years$1,862$1,385$1,015$734$525$244
28 years$1,776$1,305$944$672$474$213
29 years$1,697$1,232$878$617$428$185
30 years$1,622$1,163$818$566$386$162
31 years$1,553$1,099$762$520$349$141
32 years$1,488$1,040$711$478$316$123
33 years$1,427$985$664$439$286$107
34 years$1,370$934$621$404$259$94
35 years$1,316$886$580$372$234$82
36 years$1,266$841$543$343$212$71
37 years$1,218$798$508$316$193$62
38 years$1,173$759$476$291$175$54
39 years$1,130$721$446$268$158$48
40 years$1,090$686$418$247$144$42
41 years$1,051$653$392$228$130$36
42 years$1,015$622$367$211$118$32
43 years$980$593$345$194$107$28
44 years$947$565$324$180$97$24
45 years$915$539$304$166$88$21
46 years$885$514$285$153$80$18
47 years$857$491$268$142$73$16
48 years$829$468$252$131$66$14
49 years$803$447$237$121$60$12
50 years$778$427$223$112$55$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $797,000, adding $4,577 every year, while hoping to spend $25,542 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: 44/33/23 Blend
66$797,000$797,000$797,000$797,000
67$883,015$840,774$828,421$915,802
68$945,906$854,796$828,996$953,481
69$1,014,356$868,648$828,735$991,463
70$1,088,905$882,296$827,582$1,032,121
71$1,170,147$895,702$825,480$1,075,717
72$1,258,736$908,826$822,367$1,122,540
73$1,355,392$921,623$818,182$1,172,908
74$1,460,907$934,048$812,856$1,227,175
75$1,576,154$946,050$806,321$1,285,728
76$1,702,092$957,577$798,503$1,348,998
77$1,839,779$968,572$789,326$1,417,459
78$1,990,378$978,974$778,710$1,491,637
79$2,155,170$988,718$766,571$1,572,110
80$2,335,568$997,735$752,822$1,659,517
81$2,533,124$1,005,953$737,370$1,754,565
82$2,749,550$1,013,291$720,119$1,858,033
83$2,986,730$1,019,668$700,968$1,970,783
84$3,246,738$1,024,994$679,813$2,093,765
85$3,531,862$1,029,175$656,543$2,228,028
86$3,844,618$1,032,111$631,043$2,374,732
87$4,187,779$1,033,694$603,193$2,535,154
88$4,564,399$1,033,812$572,866$2,710,708
89$4,977,842$1,032,343$539,932$2,902,951
90$5,431,815$1,029,161$504,253$3,113,603
91$5,930,399$1,024,129$465,685$3,344,564
92$6,478,092$1,017,104$424,077$3,597,927
93$7,079,848$1,007,932$379,274$3,876,005
94$7,741,124$996,452$331,111$4,181,350
95$8,467,933$982,492$279,417$4,516,776
96$9,266,898$965,871$224,014$4,885,391
97$10,145,318$946,394$164,715$5,290,622
98$11,111,232$923,860$101,325$5,736,250
99$12,173,499$898,050$33,640$6,226,448
100$13,341,878$868,737$0$6,765,818