Can I retire at age 73 with 1,090,000?

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 $1,090,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.2%
1 years$90,011$89,209$88,427$87,664$86,918$85,059
2 years$44,560$43,730$42,926$42,146$41,390$39,526
3 years$29,412$28,578$27,776$27,003$26,259$24,449
4 years$21,839$21,008$20,214$19,454$18,728$16,985
5 years$17,296$16,470$15,687$14,943$14,237$12,566
6 years$14,269$13,449$12,677$11,950$11,265$9,668
7 years$12,108$11,295$10,535$9,825$9,162$7,639
8 years$10,487$9,682$8,934$8,242$7,600$6,151
9 years$9,228$8,430$7,695$7,020$6,401$5,024
10 years$8,220$7,430$6,709$6,051$5,454$4,149
11 years$7,397$6,615$5,906$5,267$4,690$3,455
12 years$6,711$5,937$5,242$4,619$4,065$2,897
13 years$6,131$5,365$4,683$4,078$3,544$2,442
14 years$5,635$4,877$4,208$3,620$3,107$2,069
15 years$5,205$4,455$3,799$3,229$2,736$1,759
16 years$4,829$4,088$3,444$2,891$2,418$1,500
17 years$4,498$3,765$3,134$2,597$2,144$1,282
18 years$4,204$3,479$2,861$2,341$1,906$1,099
19 years$3,941$3,224$2,619$2,115$1,699$943
20 years$3,705$2,996$2,404$1,916$1,518$811
21 years$3,491$2,790$2,211$1,739$1,358$698
22 years$3,297$2,605$2,038$1,581$1,217$602
23 years$3,121$2,436$1,882$1,440$1,093$519
24 years$2,959$2,283$1,740$1,313$982$448
25 years$2,810$2,142$1,612$1,199$884$387
26 years$2,673$2,013$1,495$1,096$796$335
27 years$2,547$1,895$1,388$1,004$718$290
28 years$2,429$1,785$1,290$919$648$251
29 years$2,320$1,684$1,201$843$585$217
30 years$2,219$1,591$1,119$774$528$188
31 years$2,124$1,504$1,043$711$478$163
32 years$2,035$1,423$973$653$432$141
33 years$1,952$1,347$908$601$391$122
34 years$1,874$1,277$849$553$354$106
35 years$1,800$1,211$794$509$321$92
36 years$1,731$1,150$742$469$291$80
37 years$1,666$1,092$695$432$263$69
38 years$1,604$1,038$651$398$239$60
39 years$1,546$987$610$367$217$52
40 years$1,490$939$571$338$196$45
41 years$1,438$894$536$312$178$39
42 years$1,388$851$503$288$162$34
43 years$1,340$811$472$266$147$30
44 years$1,295$773$443$246$133$26
45 years$1,252$737$416$227$121$22
46 years$1,211$703$390$210$110$19
47 years$1,172$671$367$194$100$17
48 years$1,134$641$345$179$91$15
49 years$1,098$612$324$165$82$13
50 years$1,064$584$305$153$75$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $1,090,000, adding $6,402 every year, while hoping to spend $49,068 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: 43/37/20 Blend
72$1,090,000$1,090,000$1,090,000$1,090,000
73$1,207,784$1,150,014$1,133,119$1,252,437
74$1,278,770$1,154,156$1,118,870$1,288,777
75$1,355,352$1,156,857$1,102,500$1,322,844
76$1,438,049$1,157,995$1,083,885$1,358,741
77$1,527,431$1,157,438$1,062,896$1,396,661
78$1,624,125$1,155,049$1,039,400$1,436,821
79$1,728,821$1,150,681$1,013,254$1,479,460
80$1,842,275$1,144,178$984,312$1,524,847
81$1,965,320$1,135,376$952,420$1,573,281
82$2,098,873$1,124,100$917,416$1,625,095
83$2,243,940$1,110,163$879,132$1,680,659
84$2,401,630$1,093,369$837,391$1,740,385
85$2,573,162$1,073,510$792,010$1,804,733
86$2,759,878$1,050,365$742,795$1,874,213
87$2,963,252$1,023,699$689,545$1,949,391
88$3,184,909$993,266$632,050$2,030,898
89$3,426,636$958,803$570,090$2,119,434
90$3,690,401$920,032$503,436$2,215,776
91$3,978,369$876,660$431,848$2,320,787
92$4,292,923$828,377$355,076$2,435,424
93$4,636,687$774,854$272,857$2,560,749
94$5,012,551$715,744$184,920$2,697,940
95$5,423,695$650,679$90,978$2,848,304
96$5,873,622$579,272$0$3,013,287
97$6,366,187$501,112$0$3,196,474
98$6,905,638$415,767$0$3,418,510
99$7,496,651$322,777$0$3,661,998
100$8,144,377$221,660$0$3,929,189