Can I retire at age 73 with 1,030,000?

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 $1,030,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.7%
1 years$85,056$84,299$83,560$82,838$82,134$78,937
2 years$42,107$41,323$40,563$39,826$39,111$35,930
3 years$27,793$27,005$26,247$25,517$24,814$21,747
4 years$20,637$19,852$19,101$18,384$17,697$14,769
5 years$16,344$15,564$14,823$14,120$13,453$10,670
6 years$13,484$12,709$11,979$11,292$10,645$8,010
7 years$11,441$10,673$9,955$9,284$8,657$6,169
8 years$9,910$9,149$8,443$7,788$7,182$4,838
9 years$8,720$7,966$7,272$6,634$6,048$3,845
10 years$7,768$7,021$6,339$5,718$5,154$3,086
11 years$6,990$6,251$5,581$4,977$4,432$2,497
12 years$6,342$5,610$4,953$4,365$3,841$2,032
13 years$5,794$5,070$4,425$3,854$3,349$1,662
14 years$5,325$4,609$3,976$3,421$2,936$1,364
15 years$4,918$4,210$3,590$3,051$2,585$1,124
16 years$4,563$3,863$3,255$2,732$2,285$928
17 years$4,250$3,557$2,962$2,454$2,026$767
18 years$3,972$3,287$2,704$2,212$1,801$636
19 years$3,724$3,046$2,475$1,999$1,605$528
20 years$3,501$2,831$2,272$1,810$1,434$438
21 years$3,299$2,637$2,089$1,643$1,283$365
22 years$3,116$2,461$1,926$1,494$1,150$303
23 years$2,949$2,302$1,778$1,360$1,033$253
24 years$2,796$2,157$1,644$1,241$928$211
25 years$2,655$2,024$1,523$1,133$835$175
26 years$2,526$1,902$1,413$1,036$752$146
27 years$2,407$1,790$1,312$948$678$122
28 years$2,296$1,687$1,219$869$612$102
29 years$2,193$1,592$1,135$797$553$85
30 years$2,097$1,503$1,057$731$499$71
31 years$2,007$1,421$985$672$451$59
32 years$1,923$1,344$919$617$408$49
33 years$1,845$1,273$858$568$370$41
34 years$1,771$1,207$802$522$335$34
35 years$1,701$1,145$750$481$303$29
36 years$1,636$1,086$701$443$275$24
37 years$1,574$1,032$657$408$249$20
38 years$1,516$981$615$376$226$17
39 years$1,461$932$576$347$205$14
40 years$1,408$887$540$320$186$12
41 years$1,359$844$506$295$168$10
42 years$1,311$804$475$272$153$8
43 years$1,266$766$446$251$139$7
44 years$1,224$730$418$232$126$6
45 years$1,183$697$393$214$114$5
46 years$1,144$664$369$198$104$4
47 years$1,107$634$347$183$94$3
48 years$1,072$605$326$169$86$3
49 years$1,038$578$306$156$78$2
50 years$1,006$552$288$144$71$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $1,030,000, adding $4,583 every year, while hoping to spend $49,680 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: 51/27/22 Blend
72$1,030,000$1,030,000$1,030,000$1,030,000
73$1,139,787$1,085,197$1,069,232$1,190,712
74$1,203,187$1,085,513$1,052,193$1,226,740
75$1,271,387$1,084,179$1,032,917$1,260,431
76$1,344,827$1,081,062$1,011,278$1,296,027
77$1,423,986$1,076,021$987,142$1,333,730
78$1,509,392$1,068,905$960,371$1,373,760
79$1,601,624$1,059,555$930,817$1,416,365
80$1,701,320$1,047,804$898,330$1,461,822
81$1,809,179$1,033,470$862,748$1,510,437
82$1,925,971$1,016,366$823,906$1,562,550
83$2,052,541$996,289$781,628$1,618,542
84$2,189,821$973,028$735,733$1,678,832
85$2,338,832$946,356$686,030$1,743,889
86$2,500,701$916,035$632,320$1,814,233
87$2,676,665$881,813$574,395$1,890,440
88$2,868,085$843,422$512,037$1,973,151
89$3,076,459$800,580$445,020$2,063,076
90$3,303,436$752,987$373,107$2,161,004
91$3,550,830$700,326$296,049$2,267,807
92$3,820,638$642,265$213,589$2,384,456
93$4,115,055$578,449$125,457$2,512,022
94$4,436,502$508,504$31,371$2,651,697
95$4,787,640$432,035$0$2,804,797
96$5,171,401$348,626$0$2,988,988
97$5,591,011$257,836$0$3,198,593
98$6,050,023$159,199$0$3,428,105
99$6,552,349$52,224$0$3,679,581
100$7,102,297$0$0$3,955,296