Can I retire at age 74 with 647,000?

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 $647,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.8%
1 years$53,429$52,953$52,488$52,035$51,593$49,565
2 years$26,450$25,957$25,480$25,017$24,568$22,550
3 years$17,458$16,963$16,487$16,029$15,587$13,642
4 years$12,963$12,470$11,998$11,548$11,117$9,260
5 years$10,267$9,777$9,311$8,870$8,451$6,687
6 years$8,470$7,983$7,525$7,093$6,687$5,017
7 years$7,187$6,704$6,253$5,832$5,438$3,861
8 years$6,225$5,747$5,303$4,892$4,511$3,026
9 years$5,477$5,004$4,568$4,167$3,799$2,404
10 years$4,879$4,410$3,982$3,592$3,237$1,928
11 years$4,391$3,926$3,506$3,126$2,784$1,559
12 years$3,984$3,524$3,111$2,742$2,413$1,268
13 years$3,639$3,185$2,780$2,421$2,104$1,036
14 years$3,345$2,895$2,498$2,149$1,844$850
15 years$3,090$2,645$2,255$1,916$1,624$700
16 years$2,866$2,426$2,045$1,716$1,435$577
17 years$2,670$2,235$1,860$1,542$1,272$477
18 years$2,495$2,065$1,698$1,389$1,131$395
19 years$2,339$1,914$1,555$1,255$1,008$328
20 years$2,199$1,778$1,427$1,137$901$272
21 years$2,072$1,656$1,312$1,032$806$226
22 years$1,957$1,546$1,210$938$723$188
23 years$1,852$1,446$1,117$855$649$156
24 years$1,756$1,355$1,033$779$583$130
25 years$1,668$1,271$957$712$525$108
26 years$1,587$1,195$887$651$473$90
27 years$1,512$1,125$824$596$426$75
28 years$1,442$1,060$766$546$384$63
29 years$1,377$1,000$713$501$347$52
30 years$1,317$944$664$459$314$44
31 years$1,261$893$619$422$284$36
32 years$1,208$845$577$388$257$30
33 years$1,159$800$539$357$232$25
34 years$1,112$758$504$328$210$21
35 years$1,069$719$471$302$190$18
36 years$1,028$682$441$278$172$15
37 years$989$648$412$256$156$12
38 years$952$616$386$236$142$10
39 years$917$586$362$218$129$9
40 years$885$557$339$201$117$7
41 years$853$530$318$185$106$6
42 years$824$505$298$171$96$5
43 years$796$481$280$158$87$4
44 years$769$459$263$146$79$3
45 years$743$438$247$135$72$3
46 years$719$417$232$124$65$2
47 years$696$398$218$115$59$2
48 years$673$380$205$106$54$2
49 years$652$363$192$98$49$1
50 years$632$347$181$91$44$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 74 starting with $647,000, adding $5,503 every year, while hoping to spend $27,197 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: 53/30/17 Blend
73$647,000$647,000$647,000$647,000
74$718,670$684,379$674,351$753,178
75$763,037$688,977$668,004$782,000
76$811,018$692,887$660,533$810,010
77$862,953$696,050$651,872$839,886
78$919,215$698,397$641,951$871,815
79$980,216$699,859$630,697$906,000
80$1,046,406$700,361$618,034$942,669
81$1,118,284$699,823$603,882$982,073
82$1,196,395$698,160$588,158$1,024,491
83$1,281,341$695,284$570,775$1,070,230
84$1,373,783$691,098$551,642$1,119,630
85$1,474,450$685,503$530,662$1,173,068
86$1,584,141$678,390$507,737$1,230,960
87$1,703,739$669,646$482,762$1,293,768
88$1,834,213$659,152$455,627$1,362,001
89$1,976,632$646,779$426,219$1,436,223
90$2,132,169$632,393$394,419$1,517,057
91$2,302,121$615,850$360,102$1,605,192
92$2,487,910$597,000$323,138$1,701,389
93$2,691,105$575,681$283,392$1,806,490
94$2,913,434$551,725$240,721$1,921,425
95$3,156,796$524,952$194,978$2,047,224
96$3,423,287$495,172$146,007$2,185,021
97$3,715,211$462,184$93,647$2,336,072
98$4,035,108$425,777$37,730$2,501,763
99$4,385,775$385,726$0$2,683,628
100$4,770,291$341,793$0$2,887,337