Can I retire at age 74 with 977,000?

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 $977,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.2%
1 years$80,680$79,961$79,260$78,576$77,907$76,241
2 years$39,940$39,197$38,476$37,777$37,099$35,428
3 years$26,362$25,615$24,896$24,204$23,537$21,914
4 years$19,575$18,830$18,118$17,438$16,787$15,224
5 years$15,503$14,763$14,060$13,394$12,761$11,263
6 years$12,790$12,055$11,363$10,711$10,097$8,666
7 years$10,852$10,124$9,443$8,806$8,212$6,847
8 years$9,400$8,678$8,008$7,387$6,813$5,514
9 years$8,271$7,556$6,897$6,292$5,737$4,503
10 years$7,368$6,660$6,013$5,424$4,888$3,719
11 years$6,630$5,929$5,294$4,721$4,204$3,097
12 years$6,015$5,322$4,698$4,141$3,643$2,597
13 years$5,496$4,809$4,198$3,655$3,177$2,189
14 years$5,051$4,371$3,772$3,245$2,785$1,854
15 years$4,665$3,993$3,405$2,894$2,452$1,576
16 years$4,328$3,664$3,087$2,591$2,167$1,344
17 years$4,032$3,374$2,809$2,328$1,922$1,149
18 years$3,768$3,118$2,565$2,098$1,709$985
19 years$3,532$2,890$2,348$1,896$1,523$845
20 years$3,321$2,685$2,155$1,717$1,360$727
21 years$3,129$2,501$1,982$1,558$1,217$626
22 years$2,955$2,335$1,827$1,417$1,091$539
23 years$2,797$2,184$1,687$1,290$979$465
24 years$2,652$2,046$1,560$1,177$880$402
25 years$2,519$1,920$1,445$1,075$792$347
26 years$2,396$1,805$1,340$983$714$300
27 years$2,283$1,698$1,244$900$643$260
28 years$2,178$1,600$1,157$824$580$225
29 years$2,080$1,510$1,076$756$524$195
30 years$1,989$1,426$1,003$694$474$169
31 years$1,904$1,348$935$637$428$146
32 years$1,824$1,275$872$585$387$127
33 years$1,750$1,208$814$538$351$110
34 years$1,680$1,145$761$495$317$95
35 years$1,614$1,086$711$456$287$82
36 years$1,552$1,030$665$420$260$72
37 years$1,493$979$623$387$236$62
38 years$1,438$930$583$357$214$54
39 years$1,385$884$546$329$194$47
40 years$1,336$841$512$303$176$40
41 years$1,289$801$480$280$160$35
42 years$1,244$763$450$258$145$30
43 years$1,201$727$423$238$132$26
44 years$1,161$693$397$220$119$23
45 years$1,122$661$373$203$108$20
46 years$1,085$630$350$188$98$17
47 years$1,050$601$329$173$89$15
48 years$1,017$574$309$160$81$13
49 years$985$548$290$148$74$11
50 years$954$524$273$137$67$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 74 starting with $977,000, adding $3,572 every year, while hoping to spend $46,835 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: 28/49/23 Blend
73$977,000$977,000$977,000$977,000
74$1,080,339$1,028,558$1,013,414$1,102,710
75$1,140,701$1,029,125$997,531$1,121,077
76$1,205,651$1,028,150$979,547$1,136,436
77$1,275,606$1,025,508$959,341$1,151,959
78$1,351,027$1,021,067$936,788$1,167,687
79$1,432,418$1,014,686$911,756$1,183,675
80$1,520,333$1,006,214$884,109$1,199,983
81$1,615,383$995,495$853,703$1,216,684
82$1,718,238$982,360$820,387$1,233,864
83$1,829,633$966,630$784,005$1,251,621
84$1,950,379$948,118$744,392$1,270,068
85$2,081,366$926,624$701,378$1,289,337
86$2,223,573$901,937$654,782$1,309,580
87$2,378,077$873,831$604,416$1,330,968
88$2,546,063$842,071$550,087$1,353,700
89$2,728,835$806,406$491,588$1,378,000
90$2,927,826$766,570$428,706$1,404,123
91$3,144,614$722,282$361,218$1,432,359
92$3,380,937$673,246$288,891$1,463,037
93$3,638,705$619,147$211,481$1,496,526
94$3,920,023$559,655$128,735$1,533,246
95$4,227,205$494,418$40,388$1,573,667
96$4,562,800$423,065$0$1,618,321
97$4,929,616$345,206$0$1,681,029
98$5,330,742$260,425$0$1,760,671
99$5,769,579$168,287$0$1,848,150
100$6,249,872$68,330$0$1,944,385