Can I retire at age 67 with 961,000?

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 $961,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.1%
1 years$79,358$78,652$77,962$77,289$76,631$74,417
2 years$39,286$38,555$37,846$37,158$36,491$34,278
3 years$25,931$25,196$24,489$23,808$23,152$21,008
4 years$19,254$18,522$17,821$17,152$16,512$14,456
5 years$15,249$14,521$13,830$13,174$12,552$10,588
6 years$12,580$11,858$11,177$10,536$9,932$8,062
7 years$10,675$9,958$9,288$8,662$8,077$6,302
8 years$9,246$8,536$7,877$7,266$6,701$5,019
9 years$8,135$7,432$6,784$6,189$5,643$4,053
10 years$7,248$6,551$5,915$5,335$4,808$3,307
11 years$6,522$5,832$5,207$4,643$4,135$2,721
12 years$5,917$5,234$4,621$4,073$3,584$2,253
13 years$5,406$4,730$4,129$3,596$3,125$1,876
14 years$4,968$4,300$3,710$3,192$2,739$1,568
15 years$4,589$3,928$3,349$2,847$2,412$1,315
16 years$4,258$3,604$3,037$2,549$2,132$1,107
17 years$3,966$3,319$2,763$2,290$1,890$933
18 years$3,706$3,067$2,523$2,064$1,681$788
19 years$3,474$2,842$2,309$1,865$1,498$667
20 years$3,266$2,641$2,119$1,689$1,338$565
21 years$3,078$2,460$1,949$1,533$1,197$480
22 years$2,907$2,297$1,797$1,394$1,073$407
23 years$2,751$2,148$1,659$1,269$963$346
24 years$2,609$2,012$1,534$1,158$866$295
25 years$2,478$1,889$1,421$1,057$779$251
26 years$2,357$1,775$1,318$967$702$214
27 years$2,245$1,670$1,224$885$633$182
28 years$2,142$1,574$1,138$811$571$155
29 years$2,046$1,485$1,059$743$516$132
30 years$1,956$1,402$986$682$466$113
31 years$1,873$1,326$919$627$421$96
32 years$1,794$1,254$858$576$381$82
33 years$1,721$1,188$801$530$345$70
34 years$1,652$1,126$748$487$312$60
35 years$1,587$1,068$700$449$283$51
36 years$1,526$1,014$654$413$256$43
37 years$1,469$963$613$381$232$37
38 years$1,414$915$574$351$211$32
39 years$1,363$870$537$323$191$27
40 years$1,314$828$504$298$173$23
41 years$1,268$788$472$275$157$20
42 years$1,223$750$443$254$143$17
43 years$1,182$715$416$235$129$14
44 years$1,142$681$390$217$117$12
45 years$1,104$650$366$200$107$10
46 years$1,068$620$344$185$97$9
47 years$1,033$592$323$171$88$8
48 years$1,000$565$304$158$80$7
49 years$968$539$286$146$72$6
50 years$938$515$269$135$66$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $961,000, adding $4,426 every year, while hoping to spend $55,512 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: 64/25/11 Blend
66$961,000$961,000$961,000$961,000
67$1,063,587$1,012,654$997,759$1,128,755
68$1,113,009$1,003,210$972,120$1,163,387
69$1,165,611$991,443$943,761$1,194,327
70$1,221,659$977,179$912,533$1,226,722
71$1,281,445$960,237$878,279$1,260,712
72$1,345,287$940,424$840,836$1,296,451
73$1,413,534$917,533$800,032$1,334,114
74$1,486,571$891,347$755,689$1,373,893
75$1,564,815$861,638$707,619$1,416,003
76$1,648,729$828,161$655,627$1,460,684
77$1,738,818$790,659$599,509$1,508,201
78$1,835,636$748,860$539,051$1,558,850
79$1,939,793$702,476$474,031$1,612,959
80$2,051,957$651,203$404,216$1,670,895
81$2,172,862$594,717$329,363$1,733,063
82$2,303,315$532,679$249,218$1,799,915
83$2,444,202$464,729$163,515$1,871,950
84$2,596,497$390,488$71,979$1,949,725
85$2,761,270$309,552$0$2,033,856
86$2,939,698$221,498$0$2,128,046
87$3,133,074$125,878$0$2,239,249
88$3,342,820$22,219$0$2,359,885
89$3,570,501$0$0$2,490,927
90$3,817,837$0$0$2,658,204
91$4,086,720$0$0$2,846,757
92$4,379,232$0$0$3,051,941
93$4,697,664$0$0$3,275,371
94$5,044,536$0$0$3,518,822
95$5,422,622$0$0$3,784,251
96$5,834,975$0$0$4,073,808
97$6,284,954$0$0$4,389,862
98$6,776,257$0$0$4,735,020
99$7,312,955$0$0$5,112,153
100$7,899,531$0$0$5,524,419