Can I retire at age 74 with 1,120,000?

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 $1,120,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.3%
1 years$92,489$91,665$90,861$90,076$89,310$87,723
2 years$45,786$44,934$44,107$43,306$42,529$40,934
3 years$30,221$29,365$28,540$27,747$26,982$25,431
4 years$22,440$21,586$20,770$19,990$19,244$17,748
5 years$17,772$16,924$16,118$15,354$14,629$13,192
6 years$14,662$13,820$13,026$12,279$11,575$10,200
7 years$12,441$11,606$10,825$10,095$9,414$8,100
8 years$10,776$9,948$9,180$8,469$7,810$6,557
9 years$9,482$8,662$7,907$7,213$6,577$5,384
10 years$8,447$7,635$6,893$6,218$5,604$4,471
11 years$7,601$6,797$6,069$5,411$4,819$3,744
12 years$6,896$6,100$5,386$4,747$4,176$3,158
13 years$6,300$5,513$4,812$4,191$3,642$2,679
14 years$5,790$5,011$4,324$3,720$3,193$2,282
15 years$5,348$4,578$3,904$3,317$2,811$1,952
16 years$4,962$4,200$3,539$2,970$2,484$1,676
17 years$4,622$3,868$3,221$2,669$2,203$1,442
18 years$4,319$3,574$2,940$2,405$1,959$1,244
19 years$4,049$3,313$2,691$2,173$1,746$1,075
20 years$3,807$3,078$2,470$1,968$1,559$930
21 years$3,587$2,867$2,272$1,786$1,395$806
22 years$3,388$2,677$2,094$1,624$1,251$700
23 years$3,206$2,503$1,933$1,479$1,123$608
24 years$3,040$2,345$1,788$1,349$1,009$529
25 years$2,888$2,201$1,656$1,232$908$460
26 years$2,747$2,069$1,536$1,127$818$401
27 years$2,617$1,947$1,426$1,031$737$349
28 years$2,496$1,834$1,326$945$665$304
29 years$2,384$1,731$1,234$866$601$266
30 years$2,280$1,634$1,149$795$543$232
31 years$2,182$1,545$1,071$730$491$202
32 years$2,091$1,462$1,000$671$444$177
33 years$2,006$1,384$933$617$402$154
34 years$1,925$1,312$872$568$364$135
35 years$1,850$1,245$815$523$330$118
36 years$1,779$1,181$763$481$299$103
37 years$1,712$1,122$714$444$271$90
38 years$1,648$1,066$669$409$245$79
39 years$1,588$1,014$626$377$222$69
40 years$1,531$965$587$348$202$60
41 years$1,477$918$551$321$183$53
42 years$1,426$874$516$296$166$46
43 years$1,377$833$485$273$151$40
44 years$1,331$794$455$252$137$35
45 years$1,286$757$427$233$124$31
46 years$1,244$723$401$215$113$27
47 years$1,204$689$377$199$102$24
48 years$1,166$658$354$184$93$21
49 years$1,129$629$333$170$84$18
50 years$1,094$600$313$157$77$16

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 74 starting with $1,120,000, adding $4,285 every year, while hoping to spend $22,887 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: 46/30/24 Blend
73$1,120,000$1,120,000$1,120,000$1,120,000
74$1,238,660$1,179,300$1,161,940$1,286,927
75$1,340,652$1,212,734$1,176,513$1,354,769
76$1,452,280$1,247,039$1,190,808$1,425,751
77$1,574,502$1,282,234$1,204,790$1,502,307
78$1,708,375$1,318,338$1,218,424$1,584,970
79$1,855,062$1,355,368$1,231,674$1,674,327
80$2,015,842$1,393,345$1,244,498$1,771,022
81$2,192,125$1,432,287$1,256,857$1,875,767
82$2,385,466$1,472,213$1,268,706$1,989,343
83$2,597,575$1,513,142$1,279,998$2,112,613
84$2,830,335$1,555,094$1,290,686$2,246,526
85$3,085,823$1,598,088$1,300,718$2,392,127
86$3,366,325$1,642,142$1,310,040$2,550,567
87$3,674,359$1,687,275$1,318,595$2,723,117
88$4,012,699$1,733,508$1,326,324$2,911,172
89$4,384,402$1,780,858$1,333,163$3,116,274
90$4,792,835$1,829,343$1,339,048$3,340,117
91$5,241,706$1,878,983$1,343,909$3,584,571
92$5,735,103$1,929,796$1,347,672$3,851,696
93$6,277,526$1,981,799$1,350,262$4,143,759
94$6,873,936$2,035,009$1,351,598$4,463,261
95$7,529,797$2,089,444$1,351,595$4,812,957
96$8,251,129$2,145,120$1,350,167$5,195,881
97$9,044,566$2,202,052$1,347,219$5,615,378
98$9,917,416$2,260,257$1,342,655$6,075,134
99$10,877,731$2,319,749$1,336,373$6,579,209
100$11,934,384$2,380,540$1,328,266$7,132,080