Can I retire at age 67 with 804,000?

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 $804,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.5%
1 years$66,394$65,802$65,225$64,662$64,112$61,666
2 years$32,868$32,256$31,663$31,088$30,530$28,094
3 years$21,694$21,080$20,488$19,918$19,369$17,021
4 years$16,109$15,496$14,910$14,350$13,814$11,571
5 years$12,758$12,149$11,571$11,022$10,501$8,369
6 years$10,525$9,920$9,351$8,814$8,309$6,289
7 years$8,931$8,331$7,771$7,247$6,758$4,849
8 years$7,736$7,141$6,590$6,079$5,606$3,807
9 years$6,806$6,218$5,676$5,178$4,721$3,029
10 years$6,063$5,481$4,949$4,464$4,023$2,435
11 years$5,456$4,879$4,357$3,885$3,460$1,972
12 years$4,950$4,379$3,866$3,407$2,998$1,608
13 years$4,523$3,958$3,454$3,008$2,614$1,316
14 years$4,156$3,597$3,104$2,670$2,292$1,082
15 years$3,839$3,286$2,802$2,381$2,018$893
16 years$3,562$3,015$2,541$2,132$1,783$738
17 years$3,318$2,777$2,312$1,916$1,581$611
18 years$3,101$2,566$2,110$1,727$1,406$507
19 years$2,907$2,378$1,932$1,560$1,253$422
20 years$2,733$2,210$1,773$1,413$1,119$351
21 years$2,575$2,058$1,631$1,282$1,002$292
22 years$2,432$1,921$1,503$1,166$898$244
23 years$2,302$1,797$1,388$1,062$806$203
24 years$2,182$1,684$1,284$969$724$170
25 years$2,073$1,580$1,189$884$652$142
26 years$1,972$1,485$1,103$809$587$118
27 years$1,878$1,398$1,024$740$529$99
28 years$1,792$1,317$952$678$478$83
29 years$1,712$1,242$886$622$431$69
30 years$1,637$1,173$825$571$390$58
31 years$1,567$1,109$769$524$352$48
32 years$1,501$1,049$718$482$319$40
33 years$1,440$994$670$443$288$34
34 years$1,382$942$626$408$261$28
35 years$1,328$893$585$375$237$24
36 years$1,277$848$548$346$214$20
37 years$1,229$805$513$318$194$17
38 years$1,183$765$480$293$176$14
39 years$1,140$728$450$271$160$12
40 years$1,099$692$421$250$145$10
41 years$1,060$659$395$230$131$8
42 years$1,024$628$371$213$119$7
43 years$989$598$348$196$108$6
44 years$955$570$327$181$98$5
45 years$924$544$307$167$89$4
46 years$893$519$288$155$81$3
47 years$864$495$271$143$74$3
48 years$837$473$254$132$67$2
49 years$810$451$239$122$61$2
50 years$785$431$225$113$55$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $804,000, adding $6,315 every year, while hoping to spend $20,375 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: 51/30/19 Blend
66$804,000$804,000$804,000$804,000
67$892,522$849,910$837,448$933,051
68$961,880$869,877$843,824$981,628
69$1,037,630$890,139$849,730$1,031,787
70$1,120,403$910,690$855,130$1,085,886
71$1,210,891$931,521$859,984$1,144,304
72$1,309,860$952,623$864,251$1,207,460
73$1,418,150$973,986$867,888$1,275,815
74$1,536,689$995,599$870,850$1,349,878
75$1,666,496$1,017,448$873,088$1,430,207
76$1,808,695$1,039,519$874,553$1,517,421
77$1,964,523$1,061,797$875,192$1,612,200
78$2,135,342$1,084,263$874,949$1,715,293
79$2,322,654$1,106,899$873,767$1,827,525
80$2,528,112$1,129,684$871,585$1,949,808
81$2,753,535$1,152,594$868,339$2,083,146
82$3,000,929$1,175,606$863,962$2,228,643
83$3,272,504$1,198,690$858,384$2,387,520
84$3,570,692$1,221,818$851,533$2,561,120
85$3,898,173$1,244,958$843,330$2,750,924
86$4,257,900$1,268,074$833,695$2,958,565
87$4,653,126$1,291,130$822,544$3,185,844
88$5,087,434$1,314,085$809,788$3,434,743
89$5,564,772$1,336,895$795,336$3,707,449
90$6,089,489$1,359,512$779,089$4,006,373
91$6,666,375$1,381,887$760,947$4,334,173
92$7,300,710$1,403,964$740,804$4,693,776
93$7,998,310$1,425,686$718,548$5,088,412
94$8,765,583$1,446,989$694,065$5,521,639
95$9,609,587$1,467,807$667,231$5,997,381
96$10,538,103$1,488,067$637,921$6,519,960
97$11,559,700$1,507,693$606,001$7,094,146
98$12,683,821$1,526,601$571,334$7,725,190
99$13,920,870$1,544,705$533,774$8,418,885
100$15,282,313$1,561,910$493,169$9,181,614