Can I retire at age 74 with 487,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $487,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19%
1 years$40,216$39,858$39,508$39,167$38,834$37,426
2 years$19,909$19,538$19,179$18,830$18,492$17,090
3 years$13,141$12,768$12,410$12,065$11,732$10,379
4 years$9,757$9,386$9,031$8,692$8,368$7,073
5 years$7,728$7,359$7,009$6,676$6,361$5,129
6 years$6,375$6,009$5,664$5,339$5,033$3,865
7 years$5,410$5,046$4,707$4,390$4,093$2,989
8 years$4,686$4,326$3,992$3,682$3,396$2,354
9 years$4,123$3,766$3,438$3,136$2,860$1,879
10 years$3,673$3,320$2,997$2,704$2,437$1,515
11 years$3,305$2,955$2,639$2,353$2,096$1,231
12 years$2,998$2,653$2,342$2,064$1,816$1,007
13 years$2,739$2,397$2,092$1,822$1,584$827
14 years$2,518$2,179$1,880$1,617$1,388$682
15 years$2,326$1,991$1,697$1,443$1,222$565
16 years$2,158$1,826$1,539$1,292$1,080$469
17 years$2,010$1,682$1,400$1,161$958$390
18 years$1,878$1,554$1,278$1,046$852$325
19 years$1,761$1,440$1,170$945$759$271
20 years$1,655$1,338$1,074$856$678$226
21 years$1,560$1,247$988$777$607$189
22 years$1,473$1,164$910$706$544$158
23 years$1,394$1,088$841$643$488$133
24 years$1,322$1,020$777$587$439$111
25 years$1,256$957$720$536$395$93
26 years$1,194$899$668$490$356$78
27 years$1,138$847$620$448$321$65
28 years$1,085$798$577$411$289$55
29 years$1,037$753$537$377$261$46
30 years$991$711$500$346$236$39
31 years$949$672$466$318$213$33
32 years$909$636$435$292$193$27
33 years$872$602$406$268$175$23
34 years$837$571$379$247$158$19
35 years$804$541$355$227$143$16
36 years$773$514$332$209$130$14
37 years$744$488$310$193$118$11
38 years$717$464$291$178$107$10
39 years$691$441$272$164$97$8
40 years$666$419$255$151$88$7
41 years$642$399$239$139$80$6
42 years$620$380$225$129$72$5
43 years$599$362$211$119$66$4
44 years$579$345$198$110$60$3
45 years$559$329$186$101$54$3
46 years$541$314$174$94$49$2
47 years$524$300$164$86$45$2
48 years$507$286$154$80$40$2
49 years$491$273$145$74$37$1
50 years$475$261$136$68$33$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 74 starting with $487,000, adding $4,838 every year, while hoping to spend $20,508 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: 30/41/29 Blend
73$487,000$487,000$487,000$487,000
74$541,664$515,853$508,305$552,983
75$575,094$519,310$503,513$565,704
76$611,246$522,248$497,873$577,271
77$650,376$524,622$491,335$589,312
78$692,766$526,380$483,846$601,882
79$738,726$527,471$475,353$615,045
80$788,596$527,836$465,797$628,872
81$842,749$527,417$455,118$643,443
82$901,599$526,149$443,253$658,847
83$965,597$523,966$430,137$675,186
84$1,035,242$520,794$415,701$692,573
85$1,111,082$516,558$399,872$711,135
86$1,193,720$511,178$382,576$731,014
87$1,283,821$504,567$363,734$752,369
88$1,382,115$496,635$343,263$775,378
89$1,489,406$487,285$321,078$800,241
90$1,606,580$476,417$297,088$827,178
91$1,734,611$463,921$271,200$856,438
92$1,874,572$449,684$243,317$888,297
93$2,027,645$433,585$213,334$923,063
94$2,195,130$415,496$181,146$961,079
95$2,378,459$395,281$146,640$1,002,726
96$2,579,210$372,798$109,701$1,048,431
97$2,799,119$347,895$70,206$1,098,664
98$3,040,099$320,411$28,027$1,153,953
99$3,304,257$290,179$0$1,214,880
100$3,593,911$257,018$0$1,287,349