Can I retire at age 73 with 1,170,000?

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 $1,170,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.4%
1 years$96,618$95,757$94,917$94,098$93,297$91,979
2 years$47,830$46,940$46,076$45,239$44,427$43,102
3 years$31,570$30,676$29,814$28,985$28,187$26,895
4 years$23,442$22,550$21,697$20,882$20,103$18,855
5 years$18,566$17,679$16,838$16,040$15,282$14,082
6 years$15,316$14,436$13,608$12,827$12,092$10,941
7 years$12,996$12,124$11,308$10,546$9,834$8,732
8 years$11,257$10,392$9,590$8,847$8,158$7,105
9 years$9,905$9,048$8,260$7,535$6,870$5,866
10 years$8,824$7,976$7,201$6,496$5,854$4,897
11 years$7,940$7,100$6,340$5,653$5,035$4,125
12 years$7,204$6,373$5,626$4,958$4,363$3,499
13 years$6,581$5,759$5,027$4,378$3,805$2,986
14 years$6,048$5,235$4,517$3,886$3,335$2,560
15 years$5,587$4,782$4,078$3,466$2,936$2,203
16 years$5,184$4,388$3,697$3,103$2,595$1,903
17 years$4,828$4,041$3,364$2,788$2,301$1,648
18 years$4,512$3,734$3,071$2,513$2,046$1,430
19 years$4,230$3,461$2,812$2,270$1,824$1,244
20 years$3,976$3,216$2,580$2,056$1,629$1,084
21 years$3,747$2,995$2,373$1,866$1,458$946
22 years$3,539$2,796$2,187$1,697$1,307$827
23 years$3,350$2,615$2,020$1,545$1,173$724
24 years$3,176$2,450$1,868$1,409$1,054$634
25 years$3,016$2,299$1,730$1,287$949$555
26 years$2,869$2,161$1,605$1,177$855$487
27 years$2,734$2,034$1,490$1,077$770$428
28 years$2,608$1,916$1,385$987$695$376
29 years$2,491$1,808$1,289$905$628$330
30 years$2,382$1,707$1,201$831$567$290
31 years$2,280$1,614$1,119$763$513$255
32 years$2,185$1,527$1,044$701$464$224
33 years$2,095$1,446$975$645$420$197
34 years$2,011$1,371$911$593$380$174
35 years$1,933$1,300$852$546$344$153
36 years$1,858$1,234$797$503$312$135
37 years$1,788$1,172$746$463$283$119
38 years$1,722$1,114$698$427$256$105
39 years$1,659$1,059$654$394$232$92
40 years$1,600$1,008$613$363$211$81
41 years$1,543$959$575$335$191$71
42 years$1,490$914$539$309$174$63
43 years$1,439$870$506$286$157$56
44 years$1,390$830$475$264$143$49
45 years$1,344$791$446$243$130$43
46 years$1,300$755$419$225$118$38
47 years$1,258$720$394$208$107$34
48 years$1,218$688$370$192$97$30
49 years$1,179$657$348$177$88$26
50 years$1,142$627$327$164$80$23

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $1,170,000, adding $6,576 every year, while hoping to spend $47,494 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: 67/22/11 Blend
72$1,170,000$1,170,000$1,170,000$1,170,000
73$1,296,123$1,234,113$1,215,978$1,379,465
74$1,377,794$1,244,051$1,206,180$1,445,692
75$1,466,204$1,252,885$1,194,462$1,511,807
76$1,561,990$1,260,509$1,180,710$1,582,861
77$1,665,853$1,266,814$1,164,803$1,659,334
78$1,778,562$1,271,680$1,146,616$1,741,752
79$1,900,966$1,274,982$1,126,018$1,830,697
80$2,033,996$1,276,588$1,102,871$1,926,811
81$2,178,677$1,276,355$1,077,031$2,030,803
82$2,336,139$1,274,133$1,048,348$2,143,453
83$2,507,621$1,269,762$1,016,664$2,265,624
84$2,694,491$1,263,072$981,815$2,398,266
85$2,898,250$1,253,884$943,627$2,542,427
86$3,120,554$1,242,007$901,921$2,699,266
87$3,363,224$1,227,238$856,508$2,870,059
88$3,628,263$1,209,363$807,192$3,056,214
89$3,917,879$1,188,155$753,766$3,259,284
90$4,234,502$1,163,374$696,016$3,480,985
91$4,580,805$1,134,763$633,717$3,723,206
92$4,959,734$1,102,054$566,633$3,988,033
93$5,374,533$1,064,960$494,521$4,277,767
94$5,828,771$1,023,179$417,123$4,594,945
95$6,326,382$976,391$334,173$4,942,368
96$6,871,695$924,257$245,391$5,323,123
97$7,469,482$866,419$150,485$5,740,617
98$8,124,994$802,499$49,151$6,198,605
99$8,844,018$732,096$0$6,701,232
100$9,632,926$654,786$0$7,259,991