Can I retire at age 73 with 774,000?

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 $774,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.9%
1 years$63,916$63,347$62,791$62,249$61,720$59,985
2 years$31,642$31,052$30,481$29,928$29,390$27,655
3 years$20,885$20,293$19,723$19,175$18,646$16,966
4 years$15,508$14,918$14,354$13,814$13,299$11,686
5 years$12,282$11,696$11,139$10,611$10,110$8,569
6 years$10,132$9,550$9,002$8,486$7,999$6,532
7 years$8,597$8,020$7,481$6,976$6,506$5,111
8 years$7,447$6,875$6,344$5,852$5,397$4,075
9 years$6,552$5,986$5,464$4,985$4,545$3,295
10 years$5,837$5,276$4,764$4,297$3,873$2,692
11 years$5,253$4,697$4,194$3,740$3,331$2,218
12 years$4,766$4,216$3,722$3,280$2,886$1,839
13 years$4,354$3,810$3,325$2,896$2,517$1,533
14 years$4,001$3,463$2,988$2,571$2,206$1,283
15 years$3,696$3,164$2,698$2,293$1,943$1,078
16 years$3,429$2,903$2,446$2,053$1,717$908
17 years$3,194$2,673$2,226$1,844$1,522$767
18 years$2,985$2,470$2,032$1,662$1,354$649
19 years$2,798$2,289$1,860$1,502$1,206$550
20 years$2,631$2,127$1,707$1,360$1,078$467
21 years$2,479$1,981$1,570$1,235$964$397
22 years$2,341$1,850$1,447$1,122$864$337
23 years$2,216$1,730$1,336$1,022$776$287
24 years$2,101$1,621$1,236$932$697$245
25 years$1,995$1,521$1,144$851$628$209
26 years$1,898$1,430$1,061$779$565$178
27 years$1,808$1,345$986$713$510$152
28 years$1,725$1,268$916$653$460$130
29 years$1,648$1,196$853$599$415$111
30 years$1,576$1,129$794$550$375$95
31 years$1,508$1,068$740$505$339$81
32 years$1,445$1,010$691$464$307$69
33 years$1,386$957$645$427$278$59
34 years$1,331$907$603$392$251$50
35 years$1,278$860$563$361$228$43
36 years$1,229$816$527$333$206$37
37 years$1,183$775$493$307$187$31
38 years$1,139$737$462$283$170$27
39 years$1,098$701$433$261$154$23
40 years$1,058$667$406$240$139$20
41 years$1,021$635$380$222$127$17
42 years$985$604$357$205$115$14
43 years$952$576$335$189$104$12
44 years$920$549$314$174$95$11
45 years$889$523$295$161$86$9
46 years$860$499$277$149$78$8
47 years$832$476$260$137$71$7
48 years$805$455$245$127$64$6
49 years$780$434$230$117$58$5
50 years$756$415$216$108$53$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $774,000, adding $6,925 every year, while hoping to spend $30,911 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: 28/44/28 Blend
72$774,000$774,000$774,000$774,000
73$860,091$819,069$807,072$876,565
74$914,931$826,314$801,220$897,519
75$974,329$832,879$794,136$916,888
76$1,038,717$838,696$785,746$937,076
77$1,108,570$843,696$775,972$958,175
78$1,184,411$847,804$764,734$980,289
79$1,266,816$850,941$751,947$1,003,532
80$1,356,415$853,021$737,521$1,028,037
81$1,453,906$853,956$721,365$1,053,949
82$1,560,053$853,649$703,380$1,081,432
83$1,675,700$851,999$683,464$1,110,671
84$1,801,774$848,899$661,512$1,141,870
85$1,939,294$844,234$637,412$1,175,260
86$2,089,384$837,884$611,048$1,211,098
87$2,253,280$829,719$582,297$1,249,671
88$2,432,343$819,604$551,032$1,291,299
89$2,628,071$807,393$517,121$1,336,338
90$2,842,114$792,935$480,424$1,385,189
91$3,076,287$776,067$440,796$1,438,293
92$3,332,591$756,616$398,085$1,496,146
93$3,613,227$734,403$352,133$1,559,296
94$3,920,621$709,233$302,773$1,628,355
95$4,257,442$680,903$249,834$1,704,004
96$4,626,632$649,198$193,135$1,786,998
97$5,031,430$613,890$132,486$1,878,177
98$5,475,403$574,738$67,691$1,978,474
99$5,962,480$531,486$0$2,088,924
100$6,496,989$483,866$0$2,211,110