Can I retire at age 67 with 832,000?

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 $832,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.8%
1 years$68,706$68,094$67,497$66,914$66,345$65,570
2 years$34,013$33,379$32,765$32,170$31,593$30,813
3 years$22,450$21,814$21,201$20,612$20,044$19,283
4 years$16,670$16,035$15,429$14,850$14,295$13,560
5 years$13,202$12,572$11,974$11,406$10,867$10,159
6 years$10,892$10,266$9,677$9,121$8,599$7,918
7 years$9,242$8,621$8,041$7,499$6,993$6,341
8 years$8,005$7,390$6,820$6,291$5,801$5,178
9 years$7,043$6,434$5,874$5,358$4,886$4,290
10 years$6,275$5,672$5,121$4,619$4,163$3,594
11 years$5,646$5,049$4,508$4,020$3,580$3,039
12 years$5,123$4,532$4,001$3,526$3,103$2,588
13 years$4,680$4,095$3,575$3,113$2,705$2,217
14 years$4,301$3,723$3,212$2,763$2,372$1,908
15 years$3,973$3,401$2,900$2,464$2,088$1,649
16 years$3,686$3,120$2,629$2,207$1,845$1,430
17 years$3,433$2,873$2,392$1,983$1,636$1,244
18 years$3,209$2,655$2,184$1,787$1,455$1,084
19 years$3,008$2,461$1,999$1,614$1,297$947
20 years$2,828$2,287$1,835$1,462$1,158$829
21 years$2,665$2,130$1,688$1,327$1,037$727
22 years$2,517$1,988$1,555$1,207$929$638
23 years$2,382$1,860$1,436$1,099$834$561
24 years$2,258$1,742$1,328$1,002$750$494
25 years$2,145$1,635$1,230$915$675$435
26 years$2,041$1,537$1,141$837$608$383
27 years$1,944$1,446$1,060$766$548$338
28 years$1,854$1,363$985$702$494$298
29 years$1,771$1,286$917$644$446$263
30 years$1,694$1,214$854$591$403$233
31 years$1,621$1,148$796$542$365$206
32 years$1,553$1,086$743$499$330$182
33 years$1,490$1,028$693$458$299$161
34 years$1,430$975$648$422$270$142
35 years$1,374$925$606$388$245$126
36 years$1,321$878$567$358$222$111
37 years$1,272$833$530$330$201$99
38 years$1,224$792$497$304$182$87
39 years$1,180$753$465$280$165$77
40 years$1,137$717$436$258$150$68
41 years$1,097$682$409$238$136$61
42 years$1,059$650$384$220$123$54
43 years$1,023$619$360$203$112$48
44 years$989$590$338$187$102$42
45 years$956$563$317$173$92$37
46 years$924$537$298$160$84$33
47 years$894$512$280$148$76$29
48 years$866$489$263$137$69$26
49 years$838$467$247$126$63$23
50 years$812$446$232$117$57$20

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $832,000, adding $6,467 every year, while hoping to spend $51,565 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: 72/12/16 Blend
66$832,000$832,000$832,000$832,000
67$923,535$879,439$866,543$986,200
68$962,870$867,666$840,707$1,016,867
69$1,004,490$853,589$812,278$1,043,563
70$1,048,573$837,039$781,113$1,071,454
71$1,095,313$817,840$747,066$1,100,648
72$1,144,923$795,803$709,982$1,131,266
73$1,197,637$770,729$669,698$1,163,439
74$1,253,711$742,409$626,047$1,197,318
75$1,313,421$710,619$578,852$1,233,065
76$1,377,076$675,125$527,929$1,270,864
77$1,445,007$635,676$473,085$1,310,917
78$1,517,584$592,010$414,119$1,353,448
79$1,595,206$543,847$350,820$1,398,706
80$1,678,315$490,894$282,971$1,446,969
81$1,767,394$432,838$210,341$1,498,541
82$1,862,972$369,351$132,691$1,553,764
83$1,965,631$300,085$49,772$1,613,013
84$2,076,010$224,673$0$1,676,706
85$2,194,808$142,728$0$1,751,916
86$2,322,796$53,839$0$1,842,041
87$2,460,818$0$0$1,939,192
88$2,609,803$0$0$2,049,649
89$2,770,771$0$0$2,176,704
90$2,944,843$0$0$2,314,135
91$3,133,252$0$0$2,462,919
92$3,337,350$0$0$2,624,131
93$3,558,629$0$0$2,798,951
94$3,798,726$0$0$2,988,678
95$4,059,442$0$0$3,194,741
96$4,342,758$0$0$3,418,710
97$4,650,853$0$0$3,662,315
98$4,986,126$0$0$3,927,457
99$5,351,215$0$0$4,216,228
100$5,749,023$0$0$4,530,931