Can I retire at age 74 with 809,000?

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 $809,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.9%
1 years$66,806$66,211$65,631$65,064$64,511$62,951
2 years$33,073$32,457$31,860$31,281$30,719$29,158
3 years$21,829$21,211$20,615$20,042$19,490$17,974
4 years$16,209$15,592$15,003$14,439$13,900$12,443
5 years$12,837$12,224$11,643$11,091$10,567$9,172
6 years$10,591$9,982$9,409$8,869$8,361$7,030
7 years$8,986$8,383$7,819$7,292$6,800$5,532
8 years$7,784$7,186$6,631$6,117$5,641$4,437
9 years$6,849$6,257$5,711$5,210$4,751$3,609
10 years$6,101$5,515$4,979$4,491$4,048$2,967
11 years$5,490$4,910$4,384$3,909$3,481$2,460
12 years$4,981$4,407$3,890$3,429$3,017$2,053
13 years$4,551$3,982$3,476$3,027$2,631$1,723
14 years$4,182$3,620$3,123$2,687$2,306$1,452
15 years$3,863$3,307$2,820$2,396$2,030$1,229
16 years$3,584$3,034$2,556$2,146$1,794$1,043
17 years$3,338$2,794$2,326$1,928$1,591$887
18 years$3,120$2,582$2,124$1,737$1,415$756
19 years$2,925$2,393$1,944$1,570$1,261$646
20 years$2,750$2,223$1,784$1,422$1,126$552
21 years$2,591$2,071$1,641$1,290$1,008$473
22 years$2,447$1,933$1,512$1,173$903$405
23 years$2,316$1,808$1,397$1,068$811$348
24 years$2,196$1,694$1,292$975$729$299
25 years$2,086$1,590$1,196$890$656$257
26 years$1,984$1,494$1,109$814$591$221
27 years$1,890$1,406$1,030$745$533$190
28 years$1,803$1,325$958$682$481$163
29 years$1,722$1,250$891$626$434$141
30 years$1,647$1,181$830$574$392$121
31 years$1,576$1,116$774$527$355$104
32 years$1,511$1,056$722$485$321$90
33 years$1,449$1,000$674$446$290$77
34 years$1,391$948$630$410$263$67
35 years$1,336$899$589$378$238$58
36 years$1,285$853$551$348$216$50
37 years$1,236$810$516$320$195$43
38 years$1,191$770$483$295$177$37
39 years$1,147$732$452$272$161$32
40 years$1,106$697$424$251$146$27
41 years$1,067$663$398$232$132$24
42 years$1,030$632$373$214$120$20
43 years$995$602$350$197$109$18
44 years$961$574$329$182$99$15
45 years$929$547$308$168$90$13
46 years$899$522$290$155$81$11
47 years$870$498$272$144$74$10
48 years$842$475$256$133$67$8
49 years$815$454$240$123$61$7
50 years$790$434$226$113$55$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 74 starting with $809,000, adding $5,594 every year, while hoping to spend $36,533 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: 57/19/24 Blend
73$809,000$809,000$809,000$809,000
74$897,288$854,411$841,872$942,298
75$949,941$857,407$831,204$976,692
76$1,006,739$859,324$818,954$1,009,805
77$1,068,069$860,073$805,030$1,045,120
78$1,134,351$859,555$789,338$1,082,857
79$1,206,049$857,669$771,776$1,123,263
80$1,283,676$854,303$752,239$1,166,611
81$1,367,790$849,343$730,618$1,213,203
82$1,459,008$842,666$706,798$1,263,373
83$1,558,010$834,139$680,659$1,317,492
84$1,665,541$823,626$652,075$1,375,970
85$1,782,421$810,979$620,915$1,439,259
86$1,909,554$796,042$587,041$1,507,863
87$2,047,931$778,651$550,310$1,582,337
88$2,198,647$758,632$510,572$1,663,295
89$2,362,903$735,799$467,670$1,751,417
90$2,542,024$709,957$421,441$1,847,455
91$2,737,464$680,899$371,714$1,952,240
92$2,950,829$648,407$318,309$2,066,692
93$3,183,882$612,247$261,041$2,191,827
94$3,438,567$572,176$199,715$2,328,769
95$3,717,022$527,934$134,127$2,478,758
96$4,021,603$479,248$64,065$2,643,168
97$4,354,903$425,828$0$2,823,514
98$4,719,777$367,367$0$3,024,213
99$5,119,370$303,543$0$3,262,061
100$5,557,143$234,014$0$3,522,742