Can I retire at age 74 with 867,000?

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 $867,000?

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$71,596$70,958$70,336$69,729$69,136$67,464
2 years$35,444$34,783$34,144$33,523$32,922$31,248
3 years$23,394$22,731$22,093$21,479$20,887$19,263
4 years$17,371$16,710$16,078$15,474$14,897$13,335
5 years$13,758$13,101$12,477$11,886$11,324$9,829
6 years$11,350$10,698$10,084$9,505$8,961$7,534
7 years$9,631$8,984$8,379$7,815$7,287$5,929
8 years$8,342$7,701$7,106$6,556$6,046$4,755
9 years$7,340$6,705$6,121$5,584$5,091$3,868
10 years$6,539$5,910$5,336$4,813$4,338$3,180
11 years$5,884$5,261$4,698$4,189$3,731$2,636
12 years$5,338$4,722$4,169$3,674$3,233$2,200
13 years$4,877$4,268$3,725$3,244$2,819$1,847
14 years$4,482$3,879$3,347$2,880$2,471$1,556
15 years$4,140$3,544$3,022$2,568$2,176$1,317
16 years$3,841$3,251$2,740$2,299$1,923$1,117
17 years$3,578$2,994$2,493$2,066$1,705$950
18 years$3,344$2,767$2,276$1,862$1,516$810
19 years$3,135$2,564$2,083$1,682$1,351$692
20 years$2,947$2,383$1,912$1,524$1,207$592
21 years$2,777$2,220$1,759$1,383$1,080$507
22 years$2,623$2,072$1,621$1,257$968$434
23 years$2,482$1,938$1,497$1,145$869$373
24 years$2,353$1,816$1,384$1,044$781$320
25 years$2,235$1,704$1,282$954$703$275
26 years$2,126$1,601$1,189$872$633$236
27 years$2,026$1,507$1,104$798$571$203
28 years$1,932$1,420$1,026$731$515$175
29 years$1,846$1,340$955$671$465$151
30 years$1,765$1,265$890$616$420$130
31 years$1,689$1,196$829$565$380$112
32 years$1,619$1,132$774$520$344$96
33 years$1,553$1,072$723$478$311$83
34 years$1,491$1,016$675$440$282$72
35 years$1,432$963$631$405$255$62
36 years$1,377$914$590$373$231$53
37 years$1,325$868$553$343$209$46
38 years$1,276$825$518$316$190$40
39 years$1,229$785$485$292$172$34
40 years$1,185$747$454$269$156$29
41 years$1,144$711$426$248$142$25
42 years$1,104$677$400$229$129$22
43 years$1,066$645$375$212$117$19
44 years$1,030$615$352$195$106$16
45 years$996$586$331$180$96$14
46 years$963$559$311$167$87$12
47 years$932$534$292$154$79$10
48 years$902$510$274$142$72$9
49 years$874$487$258$131$65$8
50 years$846$465$242$122$59$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 74 starting with $867,000, adding $4,071 every year, while hoping to spend $22,472 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: 51/31/18 Blend
73$867,000$867,000$867,000$867,000
74$959,633$913,682$900,244$1,003,618
75$1,033,606$934,543$906,492$1,055,197
76$1,114,370$955,672$912,196$1,108,576
77$1,202,596$977,060$917,315$1,166,124
78$1,299,019$998,694$921,803$1,228,245
79$1,404,451$1,020,562$925,616$1,295,381
80$1,519,785$1,042,649$928,703$1,368,020
81$1,646,003$1,064,939$931,014$1,446,700
82$1,784,187$1,087,413$932,496$1,532,013
83$1,935,531$1,110,053$933,091$1,624,613
84$2,101,347$1,132,838$932,741$1,725,219
85$2,283,080$1,155,742$931,384$1,834,626
86$2,482,323$1,178,743$928,954$1,953,707
87$2,700,830$1,201,811$925,384$2,083,427
88$2,940,531$1,224,916$920,601$2,224,848
89$3,203,555$1,248,026$914,531$2,379,141
90$3,492,244$1,271,107$907,094$2,547,597
91$3,809,181$1,294,118$898,209$2,731,640
92$4,157,208$1,317,021$887,790$2,932,838
93$4,539,457$1,339,769$875,745$3,152,921
94$4,959,380$1,362,316$861,981$3,393,793
95$5,420,777$1,384,610$846,398$3,657,558
96$5,927,837$1,406,596$828,892$3,946,531
97$6,485,171$1,428,214$809,355$4,263,266
98$7,097,864$1,449,402$787,674$4,610,577
99$7,771,515$1,470,091$763,729$4,991,568
100$8,512,292$1,490,208$737,397$5,409,660