Can I retire at age 75 with 415,000?

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 $415,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.2%
1 years$34,270$33,965$33,667$33,377$33,093$32,652
2 years$16,966$16,650$16,343$16,046$15,758$15,315
3 years$11,198$10,881$10,575$10,281$9,998$9,566
4 years$8,315$7,998$7,696$7,407$7,131$6,713
5 years$6,585$6,271$5,972$5,689$5,420$5,019
6 years$5,433$5,121$4,827$4,550$4,289$3,903
7 years$4,610$4,300$4,011$3,741$3,488$3,119
8 years$3,993$3,686$3,402$3,138$2,894$2,541
9 years$3,513$3,209$2,930$2,673$2,437$2,100
10 years$3,130$2,829$2,554$2,304$2,076$1,756
11 years$2,816$2,518$2,249$2,005$1,786$1,481
12 years$2,555$2,260$1,996$1,759$1,548$1,258
13 years$2,334$2,043$1,783$1,553$1,349$1,074
14 years$2,145$1,857$1,602$1,378$1,183$922
15 years$1,982$1,696$1,446$1,229$1,042$795
16 years$1,839$1,556$1,311$1,101$921$687
17 years$1,712$1,433$1,193$989$816$596
18 years$1,600$1,324$1,089$891$726$518
19 years$1,500$1,227$997$805$647$452
20 years$1,410$1,141$915$729$578$394
21 years$1,329$1,062$842$662$517$344
22 years$1,255$992$776$602$463$301
23 years$1,188$928$716$548$416$264
24 years$1,127$869$663$500$374$232
25 years$1,070$816$614$457$336$203
26 years$1,018$767$569$417$303$179
27 years$970$721$528$382$273$157
28 years$925$680$491$350$247$138
29 years$883$641$457$321$223$122
30 years$845$606$426$295$201$107
31 years$809$572$397$271$182$94
32 years$775$542$370$249$165$83
33 years$743$513$346$229$149$73
34 years$713$486$323$210$135$65
35 years$685$461$302$194$122$57
36 years$659$438$283$178$111$50
37 years$634$416$265$164$100$44
38 years$611$395$248$151$91$39
39 years$588$376$232$140$82$35
40 years$567$357$218$129$75$30
41 years$547$340$204$119$68$27
42 years$528$324$191$110$62$24
43 years$510$309$180$101$56$21
44 years$493$294$169$94$51$18
45 years$477$281$158$86$46$16
46 years$461$268$149$80$42$14
47 years$446$255$140$74$38$13
48 years$432$244$131$68$34$11
49 years$418$233$123$63$31$10
50 years$405$222$116$58$28$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $415,000, adding $6,610 every year, while hoping to spend $35,686 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: 61/26/13 Blend
74$415,000$415,000$415,000$415,000
75$464,148$442,153$435,721$490,603
76$473,522$425,849$412,348$492,869
77$482,655$407,550$386,996$490,707
78$491,487$387,121$359,561$487,484
79$499,946$364,418$329,934$483,099
80$507,956$339,289$298,002$477,444
81$515,429$311,576$263,647$470,400
82$522,268$281,108$226,743$461,840
83$528,363$247,706$187,163$451,624
84$533,594$211,182$144,771$439,601
85$537,826$171,335$99,426$425,607
86$540,908$127,954$50,981$409,463
87$542,673$80,817$0$390,977
88$542,937$29,688$0$370,038
89$541,492$0$0$353,869
90$538,109$0$0$342,515
91$532,536$0$0$338,163
92$524,489$0$0$332,130
93$513,657$0$0$324,204
94$499,693$0$0$314,154
95$482,215$0$0$301,719
96$460,799$0$0$286,616
97$434,974$0$0$268,527
98$404,220$0$0$247,102
99$367,964$0$0$221,954
100$325,568$0$0$192,655