Can I retire at age 67 with 817,000?

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 $817,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.7%
1 years$67,467$66,866$66,280$65,708$65,149$62,862
2 years$33,400$32,778$32,175$31,590$31,023$28,744
3 years$22,045$21,420$20,819$20,240$19,682$17,481
4 years$16,369$15,746$15,151$14,582$14,038$11,932
5 years$12,964$12,345$11,758$11,200$10,671$8,666
6 years$10,695$10,081$9,502$8,957$8,444$6,541
7 years$9,075$8,466$7,896$7,364$6,867$5,067
8 years$7,861$7,257$6,697$6,177$5,697$3,997
9 years$6,916$6,318$5,768$5,262$4,798$3,196
10 years$6,162$5,569$5,029$4,536$4,088$2,582
11 years$5,544$4,958$4,427$3,947$3,516$2,102
12 years$5,030$4,450$3,929$3,462$3,047$1,723
13 years$4,596$4,022$3,510$3,057$2,657$1,419
14 years$4,224$3,656$3,154$2,714$2,329$1,173
15 years$3,901$3,339$2,848$2,420$2,050$973
16 years$3,620$3,064$2,582$2,167$1,812$809
17 years$3,371$2,822$2,349$1,947$1,607$674
18 years$3,151$2,607$2,145$1,755$1,429$563
19 years$2,954$2,416$1,963$1,585$1,273$471
20 years$2,777$2,245$1,802$1,436$1,137$394
21 years$2,617$2,092$1,657$1,303$1,018$330
22 years$2,471$1,952$1,527$1,185$912$277
23 years$2,339$1,826$1,410$1,079$819$232
24 years$2,218$1,711$1,304$984$736$195
25 years$2,106$1,606$1,208$899$662$164
26 years$2,004$1,509$1,120$822$597$138
27 years$1,909$1,420$1,040$752$538$116
28 years$1,821$1,338$967$689$485$98
29 years$1,739$1,262$900$632$438$82
30 years$1,663$1,192$838$580$396$69
31 years$1,592$1,127$782$533$358$58
32 years$1,525$1,066$729$490$324$49
33 years$1,463$1,010$681$450$293$41
34 years$1,405$957$636$414$265$35
35 years$1,349$908$595$381$240$29
36 years$1,298$862$556$351$218$25
37 years$1,249$818$521$324$197$21
38 years$1,202$778$488$298$179$17
39 years$1,158$740$457$275$162$15
40 years$1,117$704$428$254$147$12
41 years$1,078$670$402$234$134$10
42 years$1,040$638$377$216$121$9
43 years$1,005$608$353$199$110$7
44 years$971$579$332$184$100$6
45 years$938$552$312$170$91$5
46 years$908$527$293$157$82$4
47 years$878$503$275$145$75$4
48 years$850$480$258$134$68$3
49 years$823$459$243$124$62$3
50 years$798$438$228$115$56$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $817,000, adding $5,551 every year, while hoping to spend $27,784 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: 81/11/8 Blend
66$817,000$817,000$817,000$817,000
67$906,060$862,759$850,095$978,087
68$968,916$875,472$849,012$1,038,772
69$1,037,252$887,877$846,960$1,101,116
70$1,111,598$899,929$843,880$1,168,702
71$1,192,537$911,581$839,705$1,242,039
72$1,280,709$922,782$834,369$1,321,687
73$1,376,821$933,478$827,800$1,408,265
74$1,481,648$943,610$819,923$1,502,453
75$1,596,047$953,118$810,660$1,605,000
76$1,720,957$961,934$799,931$1,716,732
77$1,857,414$969,988$787,648$1,838,559
78$2,006,559$977,206$773,723$1,971,482
79$2,169,647$983,509$758,062$2,116,605
80$2,348,061$988,810$740,566$2,275,144
81$2,543,321$993,019$721,134$2,448,439
82$2,757,104$996,042$699,656$2,637,966
83$2,991,256$997,775$676,022$2,845,351
84$3,247,808$998,110$650,113$3,072,385
85$3,528,999$996,932$621,806$3,321,045
86$3,837,294$994,119$590,974$3,593,504
87$4,175,408$989,541$557,481$3,892,161
88$4,546,331$983,059$521,187$4,219,658
89$4,953,356$974,528$481,947$4,578,905
90$5,400,112$963,794$439,605$4,973,110
91$5,890,594$950,691$394,003$5,405,810
92$6,429,205$935,045$344,973$5,880,898
93$7,020,795$916,673$292,340$6,402,669
94$7,670,704$895,378$235,922$6,975,853
95$8,384,819$870,955$175,528$7,605,663
96$9,169,622$843,183$110,960$8,297,846
97$10,032,256$811,831$42,009$9,058,733
98$10,980,589$776,654$0$9,895,302
99$12,023,292$737,393$0$10,817,938
100$13,169,914$693,772$0$11,836,422