Can I retire at age 73 with 877,000?

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 $877,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.6%
1 years$72,422$71,777$71,147$70,533$69,933$68,605
2 years$35,852$35,185$34,538$33,910$33,302$31,969
3 years$23,664$22,994$22,348$21,727$21,128$19,832
4 years$17,571$16,903$16,264$15,653$15,069$13,820
5 years$13,916$13,252$12,621$12,023$11,455$10,256
6 years$11,481$10,821$10,200$9,615$9,064$7,917
7 years$9,742$9,088$8,476$7,905$7,371$6,276
8 years$8,438$7,790$7,188$6,631$6,115$5,072
9 years$7,424$6,782$6,191$5,648$5,150$4,157
10 years$6,614$5,978$5,398$4,869$4,388$3,446
11 years$5,951$5,322$4,752$4,237$3,774$2,880
12 years$5,400$4,777$4,217$3,717$3,270$2,425
13 years$4,933$4,317$3,768$3,281$2,852$2,052
14 years$4,534$3,924$3,386$2,913$2,500$1,745
15 years$4,188$3,585$3,057$2,598$2,201$1,490
16 years$3,885$3,289$2,771$2,326$1,945$1,276
17 years$3,619$3,029$2,522$2,090$1,725$1,096
18 years$3,382$2,799$2,302$1,883$1,534$943
19 years$3,171$2,594$2,107$1,702$1,367$813
20 years$2,981$2,410$1,934$1,541$1,221$702
21 years$2,809$2,245$1,779$1,399$1,093$607
22 years$2,653$2,096$1,640$1,272$979$526
23 years$2,511$1,960$1,514$1,158$879$456
24 years$2,381$1,837$1,400$1,056$790$395
25 years$2,261$1,724$1,297$965$711$343
26 years$2,151$1,620$1,203$882$641$298
27 years$2,049$1,524$1,117$807$577$259
28 years$1,955$1,436$1,038$740$521$226
29 years$1,867$1,355$966$678$471$196
30 years$1,785$1,280$900$623$425$171
31 years$1,709$1,210$839$572$384$149
32 years$1,638$1,145$783$526$348$130
33 years$1,571$1,084$731$483$315$113
34 years$1,508$1,027$683$445$285$98
35 years$1,449$975$638$409$258$86
36 years$1,393$925$597$377$234$75
37 years$1,340$879$559$347$212$65
38 years$1,291$835$524$320$192$57
39 years$1,244$794$490$295$174$50
40 years$1,199$755$460$272$158$43
41 years$1,157$719$431$251$143$38
42 years$1,117$685$404$232$130$33
43 years$1,078$652$379$214$118$29
44 years$1,042$622$356$198$107$25
45 years$1,007$593$334$182$97$22
46 years$974$566$314$169$88$19
47 years$943$540$295$156$80$17
48 years$913$515$277$144$73$14
49 years$884$492$261$133$66$13
50 years$856$470$245$123$60$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $877,000, adding $6,110 every year, while hoping to spend $41,264 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: 74/5/21 Blend
72$877,000$877,000$877,000$877,000
73$972,756$926,275$912,682$1,039,395
74$1,028,073$927,758$899,352$1,085,955
75$1,087,649$927,931$884,193$1,131,375
76$1,151,875$926,685$867,099$1,180,096
77$1,221,181$923,907$847,962$1,232,439
78$1,296,038$919,475$826,665$1,288,757
79$1,376,964$913,261$803,089$1,349,442
80$1,464,531$905,126$777,108$1,414,922
81$1,559,363$894,927$748,591$1,485,673
82$1,662,149$882,511$717,401$1,562,219
83$1,773,648$867,713$683,393$1,645,138
84$1,894,691$850,362$646,418$1,735,066
85$2,026,195$830,275$606,318$1,832,708
86$2,169,166$807,258$562,929$1,938,840
87$2,324,714$781,107$516,081$2,054,318
88$2,494,059$751,605$465,593$2,180,085
89$2,678,541$718,522$411,279$2,317,185
90$2,879,639$681,616$352,943$2,466,767
91$3,098,977$640,630$290,382$2,630,098
92$3,338,344$595,292$223,381$2,808,577
93$3,599,710$545,316$151,719$3,003,746
94$3,885,242$490,398$75,163$3,217,308
95$4,197,327$430,218$0$3,451,139
96$4,538,591$364,436$0$3,708,773
97$4,911,929$292,694$0$4,009,098
98$5,320,525$214,615$0$4,337,832
99$5,767,886$129,799$0$4,697,813
100$6,257,875$37,824$0$5,092,168