Can I retire at age 75 with 779,000?

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 $779,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.3%
1 years$64,329$63,756$63,197$62,651$62,119$61,521
2 years$31,846$31,253$30,678$30,121$29,580$28,978
3 years$21,020$20,424$19,851$19,299$18,767$18,179
4 years$15,608$15,014$14,446$13,904$13,385$12,816
5 years$12,361$11,771$11,211$10,679$10,175$9,626
6 years$10,198$9,612$9,060$8,540$8,051$7,524
7 years$8,653$8,072$7,529$7,021$6,548$6,042
8 years$7,495$6,919$6,385$5,890$5,432$4,947
9 years$6,595$6,025$5,500$5,017$4,574$4,111
10 years$5,875$5,310$4,795$4,325$3,898$3,455
11 years$5,286$4,727$4,221$3,764$3,352$2,930
12 years$4,796$4,243$3,746$3,301$2,905$2,503
13 years$4,382$3,835$3,347$2,915$2,533$2,151
14 years$4,027$3,485$3,007$2,587$2,221$1,858
15 years$3,720$3,184$2,715$2,307$1,955$1,611
16 years$3,451$2,921$2,462$2,066$1,728$1,402
17 years$3,215$2,690$2,240$1,856$1,532$1,223
18 years$3,004$2,486$2,045$1,673$1,362$1,070
19 years$2,816$2,304$1,872$1,512$1,214$939
20 years$2,648$2,141$1,718$1,369$1,085$825
21 years$2,495$1,994$1,580$1,243$971$726
22 years$2,356$1,862$1,456$1,130$870$639
23 years$2,230$1,741$1,345$1,029$781$564
24 years$2,115$1,631$1,244$938$702$498
25 years$2,008$1,531$1,152$857$632$441
26 years$1,911$1,439$1,068$784$569$390
27 years$1,820$1,354$992$717$513$345
28 years$1,736$1,276$922$657$463$306
29 years$1,658$1,204$858$603$418$271
30 years$1,586$1,137$799$553$378$241
31 years$1,518$1,075$745$508$341$213
32 years$1,455$1,017$695$467$309$189
33 years$1,395$963$649$429$279$168
34 years$1,339$913$607$395$253$149
35 years$1,287$866$567$364$229$133
36 years$1,237$822$531$335$208$118
37 years$1,191$780$497$309$188$105
38 years$1,146$742$465$284$171$93
39 years$1,105$705$436$262$155$83
40 years$1,065$671$408$242$140$74
41 years$1,027$639$383$223$127$66
42 years$992$608$359$206$116$58
43 years$958$580$337$190$105$52
44 years$926$552$316$176$95$46
45 years$895$527$297$162$86$41
46 years$865$503$279$150$78$37
47 years$837$480$262$138$71$33
48 years$811$458$246$128$65$29
49 years$785$437$232$118$59$26
50 years$761$418$218$109$53$23

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $779,000, adding $4,719 every year, while hoping to spend $47,497 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: 36/38/26 Blend
74$779,000$779,000$779,000$779,000
75$863,326$822,039$809,964$887,513
76$900,848$811,782$786,562$895,571
77$940,607$799,431$760,783$899,595
78$982,778$784,833$732,499$903,012
79$1,027,557$767,825$701,573$905,795
80$1,075,157$748,238$667,865$907,925
81$1,125,810$725,888$631,225$909,381
82$1,179,770$700,584$591,499$910,146
83$1,237,316$672,123$548,524$910,205
84$1,298,755$640,289$502,132$909,550
85$1,364,420$604,855$452,145$908,175
86$1,434,679$565,581$398,380$906,080
87$1,509,933$522,211$340,643$903,271
88$1,590,624$474,478$278,732$899,763
89$1,677,236$422,095$212,438$895,577
90$1,770,299$364,764$141,540$890,745
91$1,870,398$302,165$65,810$885,311
92$1,978,172$233,965$0$879,332
93$2,094,324$159,808$0$877,040
94$2,219,627$79,320$0$894,114
95$2,354,929$0$0$912,456
96$2,501,162$0$0$935,571
97$2,659,350$0$0$996,541
98$2,830,620$0$0$1,062,646
99$3,016,211$0$0$1,134,373
100$3,217,483$0$0$1,212,262