Can I retire at age 67 with 867,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $867,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.4%
1 years$71,596$70,958$70,336$69,729$69,136$67,057
2 years$35,444$34,783$34,144$33,523$32,922$30,845
3 years$23,394$22,731$22,093$21,479$20,887$18,877
4 years$17,371$16,710$16,078$15,474$14,897$12,969
5 years$13,758$13,101$12,477$11,886$11,324$9,485
6 years$11,350$10,698$10,084$9,505$8,961$7,210
7 years$9,631$8,984$8,379$7,815$7,287$5,626
8 years$8,342$7,701$7,106$6,556$6,046$4,473
9 years$7,340$6,705$6,121$5,584$5,091$3,605
10 years$6,539$5,910$5,336$4,813$4,338$2,936
11 years$5,884$5,261$4,698$4,189$3,731$2,411
12 years$5,338$4,722$4,169$3,674$3,233$1,993
13 years$4,877$4,268$3,725$3,244$2,819$1,656
14 years$4,482$3,879$3,347$2,880$2,471$1,381
15 years$4,140$3,544$3,022$2,568$2,176$1,156
16 years$3,841$3,251$2,740$2,299$1,923$971
17 years$3,578$2,994$2,493$2,066$1,705$817
18 years$3,344$2,767$2,276$1,862$1,516$688
19 years$3,135$2,564$2,083$1,682$1,351$581
20 years$2,947$2,383$1,912$1,524$1,207$492
21 years$2,777$2,220$1,759$1,383$1,080$416
22 years$2,623$2,072$1,621$1,257$968$353
23 years$2,482$1,938$1,497$1,145$869$299
24 years$2,353$1,816$1,384$1,044$781$254
25 years$2,235$1,704$1,282$954$703$215
26 years$2,126$1,601$1,189$872$633$183
27 years$2,026$1,507$1,104$798$571$155
28 years$1,932$1,420$1,026$731$515$132
29 years$1,846$1,340$955$671$465$112
30 years$1,765$1,265$890$616$420$96
31 years$1,689$1,196$829$565$380$81
32 years$1,619$1,132$774$520$344$69
33 years$1,553$1,072$723$478$311$59
34 years$1,491$1,016$675$440$282$50
35 years$1,432$963$631$405$255$43
36 years$1,377$914$590$373$231$36
37 years$1,325$868$553$343$209$31
38 years$1,276$825$518$316$190$26
39 years$1,229$785$485$292$172$22
40 years$1,185$747$454$269$156$19
41 years$1,144$711$426$248$142$16
42 years$1,104$677$400$229$129$14
43 years$1,066$645$375$212$117$12
44 years$1,030$615$352$195$106$10
45 years$996$586$331$180$96$9
46 years$963$559$311$167$87$7
47 years$932$534$292$154$79$6
48 years$902$510$274$142$72$5
49 years$874$487$258$131$65$5
50 years$846$465$242$122$59$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $867,000, adding $2,290 every year, while hoping to spend $37,242 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: 50/43/7 Blend
66$867,000$867,000$867,000$867,000
67$957,796$911,845$898,407$1,003,871
68$1,015,866$916,900$888,878$1,040,583
69$1,078,611$920,955$877,782$1,076,275
70$1,146,469$923,921$865,027$1,114,175
71$1,219,919$925,704$850,516$1,154,500
72$1,299,492$926,205$834,150$1,197,488
73$1,385,769$925,317$815,822$1,243,405
74$1,479,387$922,928$795,422$1,292,544
75$1,581,052$918,918$772,836$1,345,231
76$1,691,535$913,162$747,942$1,401,825
77$1,811,689$905,523$720,615$1,462,726
78$1,942,447$895,860$690,722$1,528,375
79$2,084,841$884,021$658,125$1,599,263
80$2,240,004$869,847$622,681$1,675,930
81$2,409,182$853,167$584,239$1,758,977
82$2,593,748$833,802$542,640$1,849,068
83$2,795,213$811,561$497,722$1,946,936
84$3,015,240$786,243$449,311$2,053,397
85$3,255,660$757,634$397,228$2,169,348
86$3,518,487$725,509$341,285$2,295,785
87$3,805,942$689,628$281,287$2,433,810
88$4,120,467$649,738$217,029$2,584,639
89$4,464,752$605,573$148,298$2,749,619
90$4,841,761$556,850$74,869$2,930,239
91$5,254,755$503,270$0$3,128,145
92$5,707,327$444,518$0$3,345,419
93$6,203,434$380,259$0$3,589,794
94$6,747,434$310,141$0$3,857,915
95$7,344,126$233,791$0$4,152,259
96$7,998,797$150,817$0$4,475,562
97$8,717,269$60,803$0$4,830,843
98$9,505,958$0$0$5,221,441
99$10,371,928$0$0$5,668,399
100$11,322,963$0$0$6,190,953