Can I retire at age 73 with 921,000?

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 $921,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.9%
1 years$76,055$75,378$74,717$74,072$73,442$71,959
2 years$37,651$36,950$36,270$35,611$34,972$33,485
3 years$24,851$24,147$23,469$22,817$22,188$20,742
4 years$18,453$17,751$17,080$16,438$15,825$14,432
5 years$14,615$13,917$13,255$12,626$12,030$10,694
6 years$12,057$11,364$10,712$10,097$9,519$8,241
7 years$10,230$9,544$8,901$8,301$7,741$6,522
8 years$8,861$8,181$7,549$6,964$6,422$5,261
9 years$7,797$7,123$6,502$5,932$5,408$4,305
10 years$6,946$6,278$5,669$5,113$4,608$3,561
11 years$6,250$5,589$4,991$4,450$3,963$2,972
12 years$5,671$5,017$4,429$3,903$3,434$2,497
13 years$5,181$4,534$3,957$3,446$2,995$2,109
14 years$4,761$4,121$3,555$3,059$2,625$1,790
15 years$4,398$3,764$3,210$2,728$2,311$1,525
16 years$4,080$3,454$2,910$2,443$2,043$1,303
17 years$3,800$3,181$2,648$2,195$1,811$1,116
18 years$3,552$2,939$2,418$1,978$1,611$959
19 years$3,330$2,724$2,213$1,787$1,436$825
20 years$3,130$2,531$2,031$1,619$1,282$711
21 years$2,950$2,358$1,868$1,469$1,147$613
22 years$2,786$2,201$1,722$1,336$1,029$530
23 years$2,637$2,058$1,590$1,216$923$458
24 years$2,500$1,929$1,470$1,109$830$397
25 years$2,374$1,810$1,362$1,013$747$344
26 years$2,259$1,701$1,263$926$673$298
27 years$2,152$1,601$1,173$848$606$258
28 years$2,053$1,509$1,090$777$547$224
29 years$1,961$1,423$1,015$712$494$194
30 years$1,875$1,344$945$654$446$169
31 years$1,795$1,271$881$601$404$147
32 years$1,720$1,202$822$552$365$127
33 years$1,649$1,138$768$508$330$111
34 years$1,583$1,079$717$467$299$96
35 years$1,521$1,023$670$430$271$84
36 years$1,463$971$627$396$246$73
37 years$1,408$923$587$365$223$63
38 years$1,355$877$550$336$202$55
39 years$1,306$834$515$310$183$48
40 years$1,259$793$483$286$166$42
41 years$1,215$755$453$264$151$36
42 years$1,173$719$425$243$137$31
43 years$1,132$685$398$225$124$27
44 years$1,094$653$374$208$113$24
45 years$1,058$623$351$192$102$21
46 years$1,023$594$330$177$93$18
47 years$990$567$310$164$84$16
48 years$958$541$291$151$76$14
49 years$928$517$274$140$69$12
50 years$899$494$257$129$63$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $921,000, adding $2,581 every year, while hoping to spend $25,822 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: 57/38/5 Blend
72$921,000$921,000$921,000$921,000
73$1,017,604$968,791$954,516$1,074,493
74$1,093,926$988,788$959,018$1,133,001
75$1,177,166$1,008,898$962,805$1,193,568
76$1,268,004$1,029,102$965,826$1,258,907
77$1,367,188$1,049,374$968,028$1,329,475
78$1,475,537$1,069,691$969,354$1,405,775
79$1,593,959$1,090,022$969,744$1,488,362
80$1,723,450$1,110,340$969,137$1,577,847
81$1,865,105$1,130,611$967,467$1,674,903
82$2,020,135$1,150,799$964,666$1,780,270
83$2,189,868$1,170,868$960,662$1,894,766
84$2,375,770$1,190,776$955,379$2,019,291
85$2,579,454$1,210,479$948,740$2,154,837
86$2,802,696$1,229,931$940,661$2,302,496
87$3,047,454$1,249,080$931,055$2,463,473
88$3,315,881$1,267,872$919,833$2,639,096
89$3,610,352$1,286,249$906,898$2,830,826
90$3,933,481$1,304,148$892,152$3,040,278
91$4,288,148$1,321,503$875,491$3,269,226
92$4,677,524$1,338,241$856,805$3,519,631
93$5,105,104$1,354,288$835,981$3,793,650
94$5,574,738$1,369,561$812,899$4,093,664
95$6,090,664$1,383,973$787,435$4,422,293
96$6,657,555$1,397,431$759,457$4,782,429
97$7,280,557$1,409,836$728,830$5,177,258
98$7,965,339$1,421,084$695,411$5,610,292
99$8,718,147$1,431,060$659,051$6,085,402
100$9,545,862$1,439,646$619,593$6,606,854