Can I retire at age 74 with 875,000?

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 $875,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.4%
1 years$72,257$71,613$70,985$70,372$69,774$68,788
2 years$35,771$35,104$34,459$33,833$33,226$32,234
3 years$23,610$22,941$22,297$21,677$21,080$20,114
4 years$17,531$16,864$16,227$15,617$15,034$14,101
5 years$13,885$13,222$12,593$11,995$11,429$10,531
6 years$11,455$10,797$10,177$9,593$9,043$8,182
7 years$9,719$9,067$8,457$7,887$7,355$6,530
8 years$8,419$7,772$7,172$6,616$6,101$5,314
9 years$7,407$6,767$6,177$5,635$5,138$4,387
10 years$6,599$5,965$5,385$4,858$4,378$3,663
11 years$5,938$5,310$4,741$4,228$3,765$3,085
12 years$5,387$4,766$4,208$3,708$3,263$2,617
13 years$4,922$4,307$3,759$3,274$2,845$2,233
14 years$4,523$3,915$3,378$2,906$2,494$1,914
15 years$4,178$3,576$3,050$2,592$2,196$1,648
16 years$3,877$3,281$2,765$2,321$1,941$1,423
17 years$3,611$3,022$2,516$2,085$1,721$1,232
18 years$3,375$2,792$2,297$1,879$1,530$1,070
19 years$3,164$2,588$2,103$1,698$1,364$931
20 years$2,974$2,405$1,930$1,538$1,218$811
21 years$2,802$2,240$1,775$1,396$1,090$708
22 years$2,647$2,091$1,636$1,269$977$618
23 years$2,505$1,956$1,510$1,156$877$541
24 years$2,375$1,832$1,397$1,054$788$474
25 years$2,256$1,720$1,294$963$709$415
26 years$2,146$1,616$1,200$880$639$364
27 years$2,044$1,521$1,114$806$576$320
28 years$1,950$1,433$1,036$738$520$281
29 years$1,863$1,352$964$677$469$247
30 years$1,781$1,277$898$621$424$217
31 years$1,705$1,207$837$571$383$191
32 years$1,634$1,142$781$524$347$168
33 years$1,567$1,082$729$482$314$148
34 years$1,504$1,025$681$444$284$130
35 years$1,445$972$637$408$257$114
36 years$1,390$923$596$376$233$101
37 years$1,337$877$558$347$211$89
38 years$1,288$833$522$319$192$78
39 years$1,241$792$489$295$174$69
40 years$1,196$754$459$272$158$61
41 years$1,154$717$430$251$143$53
42 years$1,114$683$403$231$130$47
43 years$1,076$651$379$214$118$42
44 years$1,040$620$355$197$107$37
45 years$1,005$592$334$182$97$32
46 years$972$564$313$168$88$28
47 years$941$539$294$155$80$25
48 years$911$514$277$144$73$22
49 years$882$491$260$133$66$19
50 years$854$469$244$123$60$17

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 74 starting with $875,000, adding $2,986 every year, while hoping to spend $44,296 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: 69/15/16 Blend
73$875,000$875,000$875,000$875,000
74$967,330$920,955$907,393$1,030,241
75$1,018,867$918,951$890,660$1,070,519
76$1,074,176$915,365$871,881$1,109,029
77$1,133,596$910,071$850,943$1,150,042
78$1,197,496$902,938$827,723$1,193,800
79$1,266,285$893,827$802,096$1,240,570
80$1,340,410$882,588$773,930$1,290,646
81$1,420,362$869,065$743,087$1,344,356
82$1,506,681$853,091$709,422$1,402,059
83$1,599,959$834,489$672,785$1,464,155
84$1,700,850$813,074$633,018$1,531,082
85$1,810,069$788,646$589,956$1,603,329
86$1,928,403$760,998$543,427$1,681,431
87$2,056,719$729,906$493,251$1,765,985
88$2,195,970$695,136$439,240$1,857,645
89$2,347,202$656,441$381,198$1,957,137
90$2,511,569$613,559$318,920$2,065,262
91$2,690,336$566,211$252,192$2,182,906
92$2,884,900$514,104$180,789$2,311,044
93$3,096,793$456,929$104,479$2,450,758
94$3,327,705$394,358$23,019$2,603,238
95$3,579,494$326,044$0$2,769,803
96$3,854,205$251,623$0$2,962,816
97$4,154,089$170,707$0$3,177,875
98$4,481,623$82,889$0$3,412,867
99$4,839,537$0$0$3,669,796
100$5,230,832$0$0$3,952,898