Can I retire at age 67 with 974,000?

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 $974,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$80,432$79,716$79,017$78,334$77,668$76,256
2 years$39,818$39,076$38,358$37,661$36,985$35,567
3 years$26,282$25,537$24,820$24,130$23,465$22,086
4 years$19,515$18,772$18,063$17,384$16,735$15,405
5 years$15,456$14,718$14,017$13,353$12,722$11,445
6 years$12,751$12,018$11,328$10,678$10,066$8,844
7 years$10,819$10,093$9,414$8,779$8,187$7,019
8 years$9,371$8,651$7,984$7,365$6,792$5,679
9 years$8,246$7,533$6,876$6,273$5,720$4,661
10 years$7,346$6,640$5,995$5,407$4,873$3,867
11 years$6,610$5,911$5,278$4,706$4,191$3,237
12 years$5,997$5,305$4,684$4,128$3,632$2,728
13 years$5,479$4,794$4,185$3,644$3,167$2,313
14 years$5,035$4,358$3,760$3,235$2,776$1,969
15 years$4,651$3,981$3,395$2,885$2,445$1,683
16 years$4,315$3,653$3,078$2,583$2,160$1,444
17 years$4,019$3,364$2,801$2,321$1,916$1,241
18 years$3,756$3,108$2,557$2,092$1,703$1,070
19 years$3,521$2,881$2,341$1,890$1,518$924
20 years$3,310$2,677$2,148$1,712$1,356$799
21 years$3,120$2,494$1,976$1,554$1,214$692
22 years$2,946$2,328$1,821$1,413$1,088$600
23 years$2,788$2,177$1,681$1,286$976$521
24 years$2,644$2,040$1,555$1,173$878$453
25 years$2,511$1,914$1,440$1,072$790$394
26 years$2,389$1,799$1,336$980$711$343
27 years$2,276$1,693$1,240$897$641$298
28 years$2,171$1,595$1,153$822$579$260
29 years$2,073$1,505$1,073$753$523$227
30 years$1,983$1,421$999$691$472$198
31 years$1,898$1,344$932$635$427$172
32 years$1,819$1,271$869$584$386$150
33 years$1,744$1,204$812$537$349$131
34 years$1,674$1,141$758$494$316$114
35 years$1,609$1,082$709$455$287$100
36 years$1,547$1,027$663$419$260$87
37 years$1,489$976$621$386$235$76
38 years$1,433$927$581$356$213$67
39 years$1,381$882$545$328$193$58
40 years$1,332$839$511$302$175$51
41 years$1,285$799$479$279$159$44
42 years$1,240$761$449$257$144$39
43 years$1,198$725$421$238$131$34
44 years$1,157$691$396$219$119$30
45 years$1,119$659$371$203$108$26
46 years$1,082$628$349$187$98$23
47 years$1,047$600$328$173$89$20
48 years$1,014$572$308$160$81$17
49 years$982$547$289$148$73$15
50 years$951$522$272$137$67$13

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $974,000, adding $3,119 every year, while hoping to spend $58,871 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: 68/25/7 Blend
66$974,000$974,000$974,000$974,000
67$1,076,565$1,024,943$1,009,846$1,148,314
68$1,123,737$1,012,527$981,038$1,183,851
69$1,173,746$997,530$949,291$1,215,262
70$1,226,822$979,762$914,446$1,248,025
71$1,283,212$959,024$876,334$1,282,262
72$1,343,188$935,105$834,779$1,318,108
73$1,407,048$907,780$789,599$1,355,715
74$1,475,117$876,812$740,601$1,395,251
75$1,547,753$841,950$687,586$1,436,903
76$1,625,346$802,928$630,342$1,480,879
77$1,708,326$759,465$568,653$1,527,412
78$1,797,160$711,264$502,288$1,576,758
79$1,892,365$658,011$431,009$1,629,204
80$1,994,506$599,373$354,568$1,685,070
81$2,104,203$534,999$272,702$1,744,708
82$2,222,135$464,518$185,142$1,808,511
83$2,349,051$387,537$91,602$1,876,917
84$2,485,770$303,642$0$1,950,410
85$2,633,194$212,396$0$2,030,143
86$2,792,312$113,336$0$2,123,440
87$2,964,212$5,973$0$2,224,139
88$3,150,088$0$0$2,333,001
89$3,351,256$0$0$2,481,185
90$3,569,158$0$0$2,643,523
91$3,805,382$0$0$2,819,562
92$4,061,674$0$0$3,010,608
93$4,339,955$0$0$3,218,099
94$4,642,336$0$0$3,443,618
95$4,971,141$0$0$3,688,903
96$5,328,926$0$0$3,955,870
97$5,718,502$0$0$4,246,625
98$6,142,965$0$0$4,563,484
99$6,605,720$0$0$4,909,001
100$7,110,516$0$0$5,285,981