Can I retire at age 72 with 773,000?

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 $773,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14%
1 years$63,834$63,265$62,710$62,169$61,640$60,619
2 years$31,601$31,012$30,442$29,889$29,352$28,327
3 years$20,858$20,267$19,698$19,150$18,622$17,624
4 years$15,488$14,898$14,335$13,797$13,282$12,318
5 years$12,266$11,680$11,125$10,597$10,096$9,171
6 years$10,119$9,538$8,990$8,475$7,989$7,102
7 years$8,586$8,010$7,471$6,967$6,497$5,649
8 years$7,437$6,866$6,336$5,845$5,390$4,581
9 years$6,544$5,978$5,457$4,978$4,539$3,769
10 years$5,830$5,269$4,758$4,291$3,868$3,135
11 years$5,246$4,691$4,189$3,735$3,326$2,631
12 years$4,759$4,210$3,717$3,276$2,882$2,223
13 years$4,348$3,805$3,321$2,892$2,514$1,889
14 years$3,996$3,459$2,984$2,567$2,203$1,613
15 years$3,691$3,160$2,694$2,290$1,940$1,383
16 years$3,425$2,899$2,443$2,050$1,715$1,189
17 years$3,190$2,670$2,223$1,842$1,520$1,025
18 years$2,981$2,467$2,029$1,660$1,352$886
19 years$2,795$2,286$1,858$1,500$1,205$768
20 years$2,627$2,125$1,705$1,359$1,076$666
21 years$2,476$1,979$1,568$1,233$963$579
22 years$2,338$1,847$1,445$1,121$863$503
23 years$2,213$1,728$1,334$1,021$775$438
24 years$2,098$1,619$1,234$931$697$382
25 years$1,993$1,519$1,143$850$627$333
26 years$1,896$1,428$1,060$778$565$291
27 years$1,806$1,344$984$712$509$254
28 years$1,723$1,266$915$652$459$222
29 years$1,646$1,194$852$598$415$194
30 years$1,573$1,128$793$549$375$170
31 years$1,506$1,066$739$504$339$149
32 years$1,443$1,009$690$463$306$130
33 years$1,384$956$644$426$277$114
34 years$1,329$906$602$392$251$100
35 years$1,277$859$563$361$227$87
36 years$1,228$815$526$332$206$77
37 years$1,181$774$493$306$187$67
38 years$1,138$736$461$282$169$59
39 years$1,096$700$432$260$154$52
40 years$1,057$666$405$240$139$45
41 years$1,020$634$380$221$126$40
42 years$984$604$356$204$115$35
43 years$950$575$334$189$104$30
44 years$918$548$314$174$94$27
45 years$888$523$295$161$86$23
46 years$859$499$277$149$78$21
47 years$831$476$260$137$71$18
48 years$804$454$244$127$64$16
49 years$779$434$230$117$58$14
50 years$755$414$216$108$53$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 72 starting with $773,000, adding $5,833 every year, while hoping to spend $22,245 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: 55/19/26 Blend
71$773,000$773,000$773,000$773,000
72$857,863$816,894$804,912$898,608
73$921,696$833,253$808,208$943,644
74$991,295$849,668$810,869$989,870
75$1,067,224$866,119$812,850$1,039,758
76$1,150,105$882,582$814,104$1,093,669
77$1,240,621$899,034$814,582$1,151,999
78$1,339,525$915,448$814,232$1,215,185
79$1,447,648$931,796$813,000$1,283,710
80$1,565,900$948,047$810,828$1,358,105
81$1,695,289$964,167$807,657$1,438,956
82$1,836,919$980,122$803,424$1,526,912
83$1,992,010$995,874$798,064$1,622,685
84$2,161,903$1,011,380$791,508$1,727,061
85$2,348,077$1,026,598$783,683$1,840,910
86$2,552,160$1,041,479$774,515$1,965,186
87$2,775,942$1,055,974$763,923$2,100,947
88$3,021,400$1,070,028$751,826$2,249,354
89$3,290,707$1,083,584$738,137$2,411,693
90$3,586,259$1,096,579$722,764$2,589,377
91$3,910,693$1,108,948$705,613$2,783,967
92$4,266,918$1,120,620$686,585$2,997,184
93$4,658,133$1,131,520$665,575$3,230,926
94$5,087,866$1,141,568$642,475$3,487,285
95$5,560,001$1,150,678$617,171$3,768,569
96$6,078,820$1,158,759$589,544$4,077,321
97$6,649,036$1,165,715$559,471$4,416,348
98$7,275,845$1,171,442$526,820$4,788,741
99$7,964,969$1,175,831$491,457$5,197,912
100$8,722,715$1,178,766$453,240$5,647,620