Can I retire at age 67 with 864,000?

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 $864,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.6%
1 years$71,348$70,713$70,093$69,488$68,897$66,771
2 years$35,321$34,663$34,026$33,407$32,808$30,685
3 years$23,313$22,653$22,017$21,404$20,815$18,761
4 years$17,311$16,652$16,023$15,421$14,845$12,877
5 years$13,710$13,055$12,434$11,845$11,285$9,407
6 years$11,311$10,661$10,049$9,472$8,930$7,143
7 years$9,597$8,953$8,350$7,788$7,262$5,568
8 years$8,313$7,674$7,082$6,533$6,025$4,421
9 years$7,314$6,682$6,100$5,565$5,074$3,559
10 years$6,516$5,890$5,318$4,797$4,323$2,895
11 years$5,863$5,243$4,682$4,175$3,718$2,374
12 years$5,320$4,706$4,155$3,662$3,222$1,960
13 years$4,860$4,253$3,712$3,233$2,810$1,626
14 years$4,467$3,866$3,335$2,870$2,463$1,354
15 years$4,126$3,531$3,011$2,559$2,168$1,132
16 years$3,828$3,240$2,730$2,291$1,916$949
17 years$3,565$2,984$2,484$2,059$1,699$797
18 years$3,332$2,757$2,268$1,855$1,511$671
19 years$3,124$2,555$2,076$1,677$1,347$566
20 years$2,936$2,375$1,905$1,518$1,203$478
21 years$2,767$2,212$1,753$1,378$1,076$404
22 years$2,614$2,065$1,615$1,253$965$342
23 years$2,474$1,931$1,491$1,141$866$289
24 years$2,345$1,809$1,379$1,041$779$245
25 years$2,228$1,698$1,278$951$701$208
26 years$2,119$1,596$1,185$869$631$176
27 years$2,019$1,502$1,100$795$569$149
28 years$1,926$1,415$1,023$729$513$127
29 years$1,839$1,335$952$668$464$108
30 years$1,759$1,261$887$613$419$91
31 years$1,684$1,192$827$563$379$78
32 years$1,613$1,128$771$518$343$66
33 years$1,547$1,068$720$476$310$56
34 years$1,485$1,012$673$438$281$48
35 years$1,427$960$629$403$254$40
36 years$1,372$911$588$371$230$34
37 years$1,320$865$551$342$209$29
38 years$1,271$823$516$315$189$25
39 years$1,225$782$483$291$172$21
40 years$1,181$744$453$268$156$18
41 years$1,140$708$425$247$141$15
42 years$1,100$675$398$228$128$13
43 years$1,062$643$374$211$116$11
44 years$1,027$613$351$195$106$9
45 years$992$584$329$180$96$8
46 years$960$557$309$166$87$7
47 years$929$532$291$153$79$6
48 years$899$508$273$142$72$5
49 years$871$485$257$131$65$4
50 years$844$463$241$121$59$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $864,000, adding $2,417 every year, while hoping to spend $29,359 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: 52/26/22 Blend
66$864,000$864,000$864,000$864,000
67$954,621$908,829$895,437$998,323
68$1,020,755$922,124$894,197$1,042,032
69$1,092,650$935,086$891,930$1,086,323
70$1,170,864$947,669$888,573$1,133,885
71$1,256,008$959,821$884,057$1,185,040
72$1,348,757$971,489$878,309$1,240,144
73$1,449,853$982,614$871,255$1,299,587
74$1,560,111$993,135$862,815$1,363,805
75$1,680,431$1,002,987$852,908$1,433,273
76$1,811,800$1,012,099$841,446$1,508,522
77$1,955,308$1,020,396$828,339$1,590,133
78$2,112,153$1,027,800$813,492$1,678,750
79$2,283,655$1,034,224$796,806$1,775,084
80$2,471,266$1,039,578$778,176$1,879,918
81$2,676,585$1,043,768$757,496$1,994,119
82$2,901,374$1,046,690$734,649$2,118,642
83$3,147,573$1,048,237$709,519$2,254,543
84$3,417,317$1,048,292$681,979$2,402,985
85$3,712,959$1,046,734$651,901$2,565,254
86$4,037,089$1,043,432$619,148$2,742,768
87$4,392,561$1,038,249$583,578$2,937,093
88$4,782,517$1,031,038$545,043$3,149,954
89$5,210,419$1,021,644$503,387$3,383,260
90$5,680,080$1,009,903$458,449$3,639,112
91$6,195,699$995,639$410,058$3,919,832
92$6,761,904$978,669$358,038$4,227,981
93$7,383,790$958,795$302,204$4,566,382
94$8,066,971$935,811$242,363$4,938,155
95$8,817,634$909,497$178,314$5,346,735
96$9,642,590$879,621$109,845$5,795,919
97$10,549,348$845,935$36,738$6,289,889
98$11,546,175$808,180$0$6,833,261
99$12,642,185$766,080$0$7,440,818
100$13,847,413$719,344$0$8,118,319