Can I retire at age 73 with 862,000?

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 $862,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.6%
1 years$71,183$70,549$69,930$69,327$68,737$67,991
2 years$35,239$34,583$33,947$33,330$32,732$31,981
3 years$23,259$22,600$21,966$21,355$20,766$20,033
4 years$17,271$16,614$15,986$15,385$14,811$14,102
5 years$13,678$13,025$12,405$11,817$11,259$10,576
6 years$11,284$10,636$10,025$9,450$8,909$8,252
7 years$9,575$8,932$8,331$7,770$7,245$6,616
8 years$8,294$7,657$7,065$6,518$6,011$5,408
9 years$7,297$6,666$6,086$5,552$5,062$4,486
10 years$6,501$5,876$5,305$4,786$4,313$3,763
11 years$5,850$5,231$4,671$4,165$3,709$3,186
12 years$5,307$4,695$4,145$3,653$3,214$2,716
13 years$4,849$4,243$3,704$3,225$2,803$2,330
14 years$4,456$3,857$3,328$2,863$2,457$2,008
15 years$4,116$3,523$3,004$2,553$2,163$1,738
16 years$3,819$3,233$2,724$2,286$1,912$1,509
17 years$3,557$2,977$2,479$2,054$1,695$1,314
18 years$3,324$2,751$2,263$1,851$1,507$1,147
19 years$3,117$2,550$2,071$1,673$1,344$1,004
20 years$2,930$2,369$1,901$1,515$1,200$880
21 years$2,761$2,207$1,749$1,375$1,074$773
22 years$2,608$2,060$1,612$1,250$963$679
23 years$2,468$1,927$1,488$1,138$864$598
24 years$2,340$1,805$1,376$1,038$777$527
25 years$2,222$1,694$1,275$948$699$465
26 years$2,114$1,592$1,182$867$630$410
27 years$2,014$1,498$1,098$794$568$362
28 years$1,921$1,412$1,020$727$512$320
29 years$1,835$1,332$950$667$462$283
30 years$1,755$1,258$885$612$418$251
31 years$1,680$1,189$825$562$378$222
32 years$1,609$1,125$769$517$342$197
33 years$1,544$1,066$718$475$309$174
34 years$1,482$1,010$671$437$280$154
35 years$1,424$958$628$402$254$137
36 years$1,369$909$587$371$230$121
37 years$1,317$863$549$341$208$107
38 years$1,269$821$515$315$189$95
39 years$1,222$780$482$290$171$85
40 years$1,178$742$452$268$155$75
41 years$1,137$707$424$247$141$67
42 years$1,097$673$397$228$128$59
43 years$1,060$641$373$210$116$52
44 years$1,024$611$350$194$105$47
45 years$990$583$329$179$96$41
46 years$958$556$309$166$87$37
47 years$927$531$290$153$79$33
48 years$897$507$273$141$72$29
49 years$869$484$256$131$65$26
50 years$842$462$241$121$59$23

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $862,000, adding $2,323 every year, while hoping to spend $59,145 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: 30/45/25 Blend
72$862,000$862,000$862,000$862,000
73$952,320$906,634$893,273$973,467
74$986,527$888,129$860,268$971,499
75$1,022,241$866,736$824,175$964,003
76$1,059,552$842,249$784,828$954,738
77$1,098,561$814,453$742,054$943,590
78$1,139,372$783,120$695,671$930,440
79$1,182,103$748,007$645,490$915,163
80$1,226,877$708,859$591,314$897,629
81$1,273,830$665,405$532,934$877,701
82$1,323,109$617,358$470,137$855,237
83$1,374,875$564,417$402,695$830,090
84$1,429,300$506,262$330,373$802,104
85$1,486,573$442,553$252,925$771,120
86$1,546,900$372,935$170,094$736,969
87$1,610,505$297,029$81,613$699,480
88$1,677,630$214,437$0$658,471
89$1,748,542$124,738$0$617,175
90$1,823,531$27,488$0$595,436
91$1,902,912$0$0$571,344
92$1,987,032$0$0$583,294
93$2,076,267$0$0$610,476
94$2,171,032$0$0$639,413
95$2,271,776$0$0$670,252
96$2,378,995$0$0$703,153
97$2,493,227$0$0$738,293
98$2,615,066$0$0$775,865
99$2,745,160$0$0$816,081
100$2,884,219$0$0$859,173