Can I retire at age 74 with 3,200,000?

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 $3,200,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.5%
1 years$264,253$261,899$259,603$257,361$255,172$252,508
2 years$130,818$128,382$126,021$123,731$121,511$118,827
3 years$86,346$83,899$81,544$79,276$77,091$74,472
4 years$64,114$61,675$59,343$57,114$54,982$52,448
5 years$50,778$48,354$46,053$43,869$41,797$39,354
6 years$41,891$39,484$37,217$35,082$33,072$30,725
7 years$35,545$33,159$30,928$28,843$26,897$24,646
8 years$30,788$28,423$26,229$24,196$22,313$20,158
9 years$27,090$24,748$22,591$20,609$18,791$16,731
10 years$24,133$21,814$19,696$17,766$16,011$14,045
11 years$21,716$19,420$17,340$15,461$13,770$11,896
12 years$19,703$17,430$15,388$13,562$11,933$10,149
13 years$18,000$15,752$13,749$11,973$10,406$8,710
14 years$16,543$14,318$12,353$10,628$9,121$7,512
15 years$15,281$13,080$11,153$9,478$8,031$6,506
16 years$14,177$12,000$10,112$8,487$7,098$5,653
17 years$13,205$11,052$9,202$7,625$6,294$4,927
18 years$12,341$10,212$8,400$6,872$5,596$4,305
19 years$11,569$9,465$7,690$6,210$4,988$3,769
20 years$10,876$8,795$7,057$5,624$4,455$3,307
21 years$10,249$8,192$6,491$5,104$3,987$2,906
22 years$9,680$7,647$5,983$4,641$3,574$2,557
23 years$9,161$7,152$5,524$4,226$3,208$2,252
24 years$8,686$6,701$5,109$3,855$2,883$1,986
25 years$8,250$6,289$4,732$3,520$2,595$1,753
26 years$7,848$5,910$4,388$3,219$2,337$1,549
27 years$7,477$5,562$4,075$2,946$2,107$1,369
28 years$7,132$5,241$3,788$2,699$1,901$1,211
29 years$6,812$4,945$3,525$2,475$1,717$1,072
30 years$6,514$4,670$3,284$2,272$1,551$949
31 years$6,235$4,414$3,061$2,087$1,402$841
32 years$5,975$4,177$2,856$1,918$1,269$745
33 years$5,731$3,956$2,667$1,763$1,148$661
34 years$5,501$3,749$2,492$1,622$1,039$586
35 years$5,286$3,556$2,330$1,494$942$520
36 years$5,082$3,375$2,179$1,376$853$461
37 years$4,890$3,206$2,040$1,267$773$409
38 years$4,709$3,046$1,910$1,168$701$363
39 years$4,538$2,897$1,790$1,077$636$323
40 years$4,375$2,756$1,677$993$577$286
41 years$4,221$2,624$1,573$917$523$254
42 years$4,074$2,499$1,475$846$475$226
43 years$3,935$2,381$1,384$781$431$201
44 years$3,802$2,269$1,300$721$391$178
45 years$3,676$2,164$1,220$666$355$158
46 years$3,555$2,064$1,146$615$322$141
47 years$3,440$1,970$1,077$568$293$125
48 years$3,330$1,881$1,012$525$266$111
49 years$3,225$1,796$951$485$241$99
50 years$3,124$1,715$894$449$219$88

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 74 starting with $3,200,000, adding $4,165 every year, while hoping to spend $56,393 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: 74/14/12 Blend
73$3,200,000$3,200,000$3,200,000$3,200,000
74$3,530,696$3,361,096$3,311,496$3,783,143
75$3,830,825$3,465,788$3,362,430$4,055,137
76$4,159,678$3,573,720$3,413,179$4,345,618
77$4,520,124$3,684,991$3,463,679$4,662,327
78$4,915,324$3,799,703$3,513,860$5,007,849
79$5,348,760$3,917,962$3,563,648$5,385,029
80$5,824,267$4,039,876$3,612,964$5,797,000
81$6,346,069$4,165,556$3,661,724$6,247,215
82$6,918,818$4,295,118$3,709,842$6,739,472
83$7,547,639$4,428,681$3,757,223$7,277,957
84$8,238,178$4,566,365$3,803,770$7,867,279
85$8,996,652$4,708,298$3,849,377$8,512,516
86$9,829,914$4,854,608$3,893,934$9,219,260
87$10,745,510$5,005,428$3,937,326$9,993,671
88$11,751,755$5,160,897$3,979,429$10,842,534
89$12,857,808$5,321,155$4,020,114$11,773,324
90$14,073,761$5,486,348$4,059,244$12,794,274
91$15,410,731$5,656,625$4,096,675$13,914,456
92$16,880,968$5,832,142$4,132,256$15,143,862
93$18,497,967$6,013,057$4,165,826$16,493,501
94$20,276,596$6,199,534$4,197,218$17,975,502
95$22,233,239$6,391,741$4,226,255$19,603,228
96$24,385,944$6,589,851$4,252,750$21,391,400
97$26,754,601$6,794,044$4,276,507$23,356,240
98$29,361,121$7,004,503$4,297,321$25,515,617
99$32,229,649$7,221,418$4,314,975$27,889,223
100$35,386,788$7,444,982$4,329,241$30,498,752