Can I retire at age 67 with 861,000?

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 $861,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.7%
1 years$71,101$70,467$69,849$69,246$68,657$66,781
2 years$35,198$34,543$33,907$33,291$32,694$30,817
3 years$23,232$22,574$21,940$21,330$20,742$18,924
4 years$17,251$16,594$15,967$15,367$14,794$13,048
5 years$13,663$13,010$12,391$11,803$11,246$9,577
6 years$11,271$10,624$10,014$9,439$8,898$7,308
7 years$9,564$8,922$8,322$7,761$7,237$5,726
8 years$8,284$7,648$7,057$6,510$6,004$4,571
9 years$7,289$6,659$6,078$5,545$5,056$3,700
10 years$6,493$5,869$5,299$4,780$4,308$3,026
11 years$5,843$5,225$4,665$4,160$3,705$2,496
12 years$5,301$4,690$4,140$3,649$3,211$2,073
13 years$4,843$4,238$3,699$3,221$2,800$1,730
14 years$4,451$3,852$3,324$2,860$2,454$1,450
15 years$4,111$3,519$3,001$2,550$2,161$1,220
16 years$3,815$3,229$2,721$2,284$1,910$1,029
17 years$3,553$2,974$2,476$2,052$1,693$871
18 years$3,321$2,748$2,260$1,849$1,506$738
19 years$3,113$2,547$2,069$1,671$1,342$626
20 years$2,926$2,366$1,899$1,513$1,199$532
21 years$2,758$2,204$1,747$1,373$1,073$453
22 years$2,605$2,058$1,610$1,249$962$386
23 years$2,465$1,924$1,486$1,137$863$329
24 years$2,337$1,803$1,375$1,037$776$281
25 years$2,220$1,692$1,273$947$698$240
26 years$2,112$1,590$1,181$866$629$205
27 years$2,012$1,497$1,096$793$567$175
28 years$1,919$1,410$1,019$726$512$150
29 years$1,833$1,330$949$666$462$128
30 years$1,753$1,256$884$611$417$110
31 years$1,678$1,188$824$561$377$94
32 years$1,608$1,124$769$516$341$80
33 years$1,542$1,064$718$474$309$69
34 years$1,480$1,009$670$437$280$59
35 years$1,422$957$627$402$253$50
36 years$1,367$908$586$370$230$43
37 years$1,316$862$549$341$208$37
38 years$1,267$820$514$314$189$32
39 years$1,221$779$482$290$171$27
40 years$1,177$742$451$267$155$23
41 years$1,136$706$423$247$141$20
42 years$1,096$672$397$228$128$17
43 years$1,059$641$373$210$116$15
44 years$1,023$611$350$194$105$12
45 years$989$582$328$179$96$11
46 years$957$555$308$165$87$9
47 years$926$530$290$153$79$8
48 years$896$506$272$141$72$7
49 years$868$483$256$131$65$6
50 years$841$462$241$121$59$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $861,000, adding $5,970 every year, while hoping to spend $33,850 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: 33/38/29 Blend
66$861,000$861,000$861,000$861,000
67$954,980$909,347$896,002$977,935
68$1,016,372$917,889$890,001$1,004,482
69$1,082,891$925,715$882,666$1,029,664
70$1,155,025$932,754$873,914$1,056,152
71$1,233,310$938,931$863,662$1,084,085
72$1,318,334$944,165$851,822$1,113,620
73$1,410,747$948,372$838,301$1,144,931
74$1,511,261$951,460$823,001$1,178,211
75$1,620,660$953,333$805,823$1,213,678
76$1,739,809$953,888$786,660$1,251,573
77$1,869,658$953,016$765,400$1,292,164
78$2,011,250$950,601$741,929$1,335,752
79$2,165,739$946,521$716,124$1,382,669
80$2,334,389$940,646$687,860$1,433,286
81$2,518,596$932,837$657,002$1,488,015
82$2,719,893$922,947$623,412$1,547,314
83$2,939,972$910,821$586,946$1,611,694
84$3,180,693$896,294$547,452$1,681,719
85$3,444,103$879,192$504,772$1,758,017
86$3,732,459$859,330$458,739$1,841,285
87$4,048,245$836,512$409,182$1,932,298
88$4,394,196$810,531$355,919$2,031,913
89$4,773,324$781,167$298,763$2,141,082
90$5,188,947$748,189$237,516$2,260,860
91$5,644,719$711,350$171,972$2,392,416
92$6,144,665$670,390$101,917$2,537,046
93$6,693,217$625,036$27,128$2,696,186
94$7,295,258$574,995$0$2,871,425
95$7,956,166$519,962$0$3,080,826
96$8,681,866$459,610$0$3,320,054
97$9,478,883$393,598$0$3,582,941
98$10,354,407$321,563$0$3,871,956
99$11,316,359$243,121$0$4,189,827
100$12,373,462$157,868$0$4,539,564