Can I retire at age 75 with 864,000?

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 $864,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.6%
1 years$71,348$70,713$70,093$69,488$68,897$68,149
2 years$35,321$34,663$34,026$33,407$32,808$32,055
3 years$23,313$22,653$22,017$21,404$20,815$20,080
4 years$17,311$16,652$16,023$15,421$14,845$14,134
5 years$13,710$13,055$12,434$11,845$11,285$10,600
6 years$11,311$10,661$10,049$9,472$8,930$8,271
7 years$9,597$8,953$8,350$7,788$7,262$6,631
8 years$8,313$7,674$7,082$6,533$6,025$5,421
9 years$7,314$6,682$6,100$5,565$5,074$4,496
10 years$6,516$5,890$5,318$4,797$4,323$3,772
11 years$5,863$5,243$4,682$4,175$3,718$3,193
12 years$5,320$4,706$4,155$3,662$3,222$2,723
13 years$4,860$4,253$3,712$3,233$2,810$2,335
14 years$4,467$3,866$3,335$2,870$2,463$2,013
15 years$4,126$3,531$3,011$2,559$2,168$1,742
16 years$3,828$3,240$2,730$2,291$1,916$1,512
17 years$3,565$2,984$2,484$2,059$1,699$1,317
18 years$3,332$2,757$2,268$1,855$1,511$1,150
19 years$3,124$2,555$2,076$1,677$1,347$1,006
20 years$2,936$2,375$1,905$1,518$1,203$882
21 years$2,767$2,212$1,753$1,378$1,076$775
22 years$2,614$2,065$1,615$1,253$965$681
23 years$2,474$1,931$1,491$1,141$866$599
24 years$2,345$1,809$1,379$1,041$779$528
25 years$2,228$1,698$1,278$951$701$466
26 years$2,119$1,596$1,185$869$631$411
27 years$2,019$1,502$1,100$795$569$363
28 years$1,926$1,415$1,023$729$513$321
29 years$1,839$1,335$952$668$464$284
30 years$1,759$1,261$887$613$419$251
31 years$1,684$1,192$827$563$379$222
32 years$1,613$1,128$771$518$343$197
33 years$1,547$1,068$720$476$310$175
34 years$1,485$1,012$673$438$281$155
35 years$1,427$960$629$403$254$137
36 years$1,372$911$588$371$230$121
37 years$1,320$865$551$342$209$108
38 years$1,271$823$516$315$189$96
39 years$1,225$782$483$291$172$85
40 years$1,181$744$453$268$156$75
41 years$1,140$708$425$247$141$67
42 years$1,100$675$398$228$128$59
43 years$1,062$643$374$211$116$53
44 years$1,027$613$351$195$106$47
45 years$992$584$329$180$96$41
46 years$960$557$309$166$87$37
47 years$929$532$291$153$79$33
48 years$899$508$273$142$72$29
49 years$871$485$257$131$65$26
50 years$844$463$241$121$59$23

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $864,000, adding $3,436 every year, while hoping to spend $21,345 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: 61/22/17 Blend
74$864,000$864,000$864,000$864,000
75$955,672$909,880$896,488$1,009,634
76$1,030,440$931,753$903,810$1,068,294
77$1,112,118$953,983$910,661$1,129,591
78$1,201,390$976,564$917,004$1,195,985
79$1,299,007$999,490$922,798$1,267,973
80$1,405,795$1,022,755$928,001$1,346,103
81$1,522,665$1,046,349$932,569$1,430,977
82$1,650,621$1,070,264$936,454$1,523,259
83$1,790,767$1,094,490$939,608$1,623,681
84$1,944,319$1,119,014$941,978$1,733,048
85$2,112,616$1,143,822$943,511$1,852,247
86$2,297,134$1,168,900$944,150$1,982,258
87$2,499,498$1,194,232$943,834$2,124,158
88$2,721,496$1,219,798$942,502$2,279,135
89$2,965,099$1,245,580$940,087$2,448,497
90$3,232,480$1,271,554$936,521$2,633,688
91$3,526,029$1,297,696$931,731$2,836,296
92$3,848,382$1,323,981$925,641$3,058,073
93$4,202,439$1,350,378$918,172$3,300,950
94$4,591,397$1,376,856$909,240$3,567,052
95$5,018,780$1,403,382$898,760$3,858,726
96$5,488,465$1,429,918$886,638$4,178,554
97$6,004,729$1,456,424$872,781$4,529,383
98$6,572,279$1,482,856$857,087$4,914,353
99$7,196,304$1,509,169$839,452$5,336,920
100$7,882,519$1,535,310$819,766$5,800,897