Can I retire at age 73 with 812,000?

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 $812,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.4%
1 years$67,054$66,457$65,874$65,305$64,750$62,803
2 years$33,195$32,577$31,978$31,397$30,833$28,888
3 years$21,910$21,289$20,692$20,116$19,562$17,680
4 years$16,269$15,650$15,058$14,493$13,952$12,147
5 years$12,885$12,270$11,686$11,132$10,606$8,883
6 years$10,630$10,019$9,444$8,902$8,392$6,753
7 years$9,020$8,414$7,848$7,319$6,825$5,269
8 years$7,812$7,212$6,656$6,140$5,662$4,189
9 years$6,874$6,280$5,733$5,230$4,768$3,376
10 years$6,124$5,535$4,998$4,508$4,063$2,750
11 years$5,510$4,928$4,400$3,923$3,494$2,258
12 years$5,000$4,423$3,905$3,441$3,028$1,866
13 years$4,568$3,997$3,489$3,038$2,640$1,550
14 years$4,198$3,633$3,135$2,697$2,315$1,293
15 years$3,877$3,319$2,830$2,405$2,038$1,083
16 years$3,597$3,045$2,566$2,154$1,801$909
17 years$3,351$2,804$2,335$1,935$1,597$765
18 years$3,132$2,591$2,131$1,744$1,420$645
19 years$2,936$2,402$1,951$1,576$1,266$544
20 years$2,760$2,232$1,791$1,427$1,131$460
21 years$2,601$2,079$1,647$1,295$1,012$390
22 years$2,456$1,940$1,518$1,178$907$330
23 years$2,325$1,815$1,402$1,072$814$280
24 years$2,204$1,700$1,296$978$732$238
25 years$2,093$1,596$1,201$893$658$202
26 years$1,991$1,500$1,114$817$593$171
27 years$1,897$1,411$1,034$748$535$146
28 years$1,810$1,330$961$685$482$124
29 years$1,729$1,255$895$628$436$105
30 years$1,653$1,185$833$576$394$90
31 years$1,582$1,120$777$529$356$76
32 years$1,516$1,060$725$487$322$65
33 years$1,454$1,004$677$447$291$55
34 years$1,396$951$632$412$264$47
35 years$1,341$902$591$379$239$40
36 years$1,290$856$553$349$216$34
37 years$1,241$813$518$322$196$29
38 years$1,195$773$485$296$178$25
39 years$1,151$735$454$273$161$21
40 years$1,110$699$426$252$146$18
41 years$1,071$666$399$233$133$15
42 years$1,034$634$374$215$120$13
43 years$998$604$351$198$109$11
44 years$965$576$330$183$99$9
45 years$933$549$310$169$90$8
46 years$902$524$291$156$82$7
47 years$873$500$273$144$74$6
48 years$845$477$257$133$67$5
49 years$818$456$241$123$61$4
50 years$793$435$227$114$56$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $812,000, adding $3,485 every year, while hoping to spend $23,899 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: 56/25/19 Blend
72$812,000$812,000$812,000$812,000
73$898,419$855,383$842,797$943,980
74$964,629$871,868$845,602$991,912
75$1,036,792$888,360$847,700$1,041,243
76$1,115,489$904,834$849,043$1,094,455
77$1,201,361$921,264$849,578$1,151,926
78$1,295,113$937,619$849,252$1,214,074
79$1,397,521$953,868$848,008$1,281,358
80$1,509,439$969,979$845,787$1,354,285
81$1,631,808$985,914$842,527$1,433,413
82$1,765,663$1,001,634$838,163$1,519,359
83$1,912,145$1,017,099$832,626$1,612,802
84$2,072,510$1,032,262$825,844$1,714,491
85$2,248,139$1,047,076$817,743$1,825,252
86$2,440,556$1,061,490$808,244$1,945,996
87$2,651,437$1,075,447$797,265$2,077,728
88$2,882,629$1,088,890$784,719$2,221,554
89$3,136,166$1,101,754$770,516$2,378,695
90$3,414,289$1,113,974$754,562$2,550,499
91$3,719,465$1,125,477$736,758$2,738,449
92$4,054,411$1,136,186$717,000$2,944,182
93$4,422,122$1,146,020$695,181$3,169,505
94$4,825,896$1,154,893$671,187$3,416,406
95$5,269,365$1,162,710$644,899$3,687,081
96$5,756,532$1,169,375$616,195$3,983,949
97$6,291,805$1,174,781$584,944$4,309,678
98$6,880,041$1,178,817$551,012$4,667,209
99$7,526,591$1,181,365$514,257$5,059,787
100$8,237,350$1,182,299$474,532$5,490,986