Can I retire at age 75 with 863,000?

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 $863,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.6%
1 years$71,266$70,631$70,012$69,407$68,817$66,694
2 years$35,280$34,623$33,986$33,369$32,770$30,650
3 years$23,286$22,627$21,991$21,380$20,791$18,740
4 years$17,291$16,633$16,004$15,403$14,828$12,862
5 years$13,694$13,040$12,420$11,831$11,272$9,396
6 years$11,297$10,648$10,037$9,461$8,919$7,135
7 years$9,586$8,943$8,341$7,779$7,254$5,561
8 years$8,303$7,665$7,074$6,525$6,018$4,416
9 years$7,306$6,674$6,093$5,558$5,068$3,555
10 years$6,508$5,883$5,312$4,791$4,318$2,892
11 years$5,856$5,237$4,676$4,170$3,714$2,372
12 years$5,314$4,701$4,150$3,657$3,218$1,957
13 years$4,855$4,248$3,708$3,229$2,806$1,624
14 years$4,461$3,861$3,331$2,866$2,460$1,353
15 years$4,121$3,527$3,008$2,556$2,166$1,131
16 years$3,823$3,236$2,727$2,289$1,914$948
17 years$3,561$2,981$2,482$2,056$1,697$797
18 years$3,328$2,754$2,265$1,853$1,509$670
19 years$3,120$2,553$2,074$1,675$1,345$565
20 years$2,933$2,372$1,903$1,517$1,202$477
21 years$2,764$2,209$1,751$1,376$1,075$403
22 years$2,611$2,062$1,613$1,252$964$341
23 years$2,471$1,929$1,490$1,140$865$289
24 years$2,343$1,807$1,378$1,040$778$245
25 years$2,225$1,696$1,276$949$700$208
26 years$2,117$1,594$1,184$868$630$176
27 years$2,016$1,500$1,099$795$568$149
28 years$1,923$1,414$1,022$728$513$127
29 years$1,837$1,334$951$668$463$108
30 years$1,757$1,259$886$613$418$91
31 years$1,682$1,191$826$563$378$78
32 years$1,611$1,126$770$517$342$66
33 years$1,546$1,067$719$476$310$56
34 years$1,484$1,011$672$438$280$48
35 years$1,425$959$628$403$254$40
36 years$1,371$910$588$371$230$34
37 years$1,319$864$550$342$209$29
38 years$1,270$822$515$315$189$25
39 years$1,224$781$483$290$171$21
40 years$1,180$743$452$268$155$18
41 years$1,138$708$424$247$141$15
42 years$1,099$674$398$228$128$13
43 years$1,061$642$373$211$116$11
44 years$1,025$612$350$194$105$9
45 years$991$584$329$180$96$8
46 years$959$557$309$166$87$7
47 years$928$531$290$153$79$6
48 years$898$507$273$142$72$5
49 years$870$484$256$131$65$4
50 years$843$463$241$121$59$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $863,000, adding $3,565 every year, while hoping to spend $58,945 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: 61/30/9 Blend
74$863,000$863,000$863,000$863,000
75$954,703$908,964$895,588$1,010,831
76$989,366$890,787$862,873$1,030,676
77$1,025,589$869,742$827,087$1,045,232
78$1,063,468$845,629$788,064$1,059,640
79$1,103,110$818,233$745,631$1,073,887
80$1,144,626$787,326$699,609$1,087,962
81$1,188,141$752,667$649,809$1,101,853
82$1,233,787$714,004$596,033$1,115,552
83$1,281,710$671,066$538,077$1,129,053
84$1,332,066$623,570$475,724$1,142,353
85$1,385,026$571,215$408,750$1,155,451
86$1,440,777$513,682$336,922$1,168,350
87$1,499,520$450,637$259,993$1,181,057
88$1,561,476$381,723$177,708$1,193,587
89$1,626,886$306,567$89,800$1,205,957
90$1,696,011$224,771$0$1,218,194
91$1,769,136$135,917$0$1,230,716
92$1,846,575$39,564$0$1,252,408
93$1,928,667$0$0$1,274,720
94$2,015,786$0$0$1,319,125
95$2,108,338$0$0$1,380,209
96$2,206,770$0$0$1,445,209
97$2,311,567$0$0$1,514,452
98$2,423,265$0$0$1,588,296
99$2,542,448$0$0$1,667,132
100$2,669,755$0$0$1,751,389