Can I retire at age 75 with 870,000?

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 $870,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.7%
1 years$71,844$71,204$70,579$69,970$69,375$68,030
2 years$35,566$34,904$34,262$33,639$33,036$31,686
3 years$23,475$22,810$22,170$21,553$20,959$19,647
4 years$17,431$16,768$16,134$15,528$14,948$13,684
5 years$13,805$13,146$12,521$11,927$11,363$10,150
6 years$11,389$10,735$10,118$9,538$8,992$7,831
7 years$9,664$9,015$8,408$7,842$7,313$6,204
8 years$8,371$7,728$7,131$6,578$6,066$5,011
9 years$7,365$6,728$6,142$5,603$5,109$4,105
10 years$6,561$5,931$5,355$4,830$4,353$3,400
11 years$5,904$5,280$4,714$4,204$3,744$2,841
12 years$5,357$4,739$4,184$3,687$3,244$2,389
13 years$4,894$4,282$3,738$3,255$2,829$2,021
14 years$4,498$3,893$3,359$2,890$2,480$1,718
15 years$4,154$3,556$3,032$2,577$2,183$1,465
16 years$3,854$3,263$2,749$2,307$1,930$1,254
17 years$3,590$3,005$2,502$2,073$1,711$1,076
18 years$3,355$2,776$2,284$1,868$1,521$925
19 years$3,145$2,573$2,091$1,688$1,356$797
20 years$2,957$2,391$1,919$1,529$1,211$688
21 years$2,786$2,227$1,765$1,388$1,084$595
22 years$2,632$2,079$1,627$1,262$972$515
23 years$2,491$1,945$1,502$1,149$872$446
24 years$2,362$1,822$1,389$1,048$784$386
25 years$2,243$1,710$1,286$957$705$335
26 years$2,134$1,607$1,193$875$635$291
27 years$2,033$1,512$1,108$801$573$253
28 years$1,939$1,425$1,030$734$517$220
29 years$1,852$1,344$958$673$467$191
30 years$1,771$1,270$893$618$422$166
31 years$1,695$1,200$832$567$381$144
32 years$1,624$1,136$777$521$345$126
33 years$1,558$1,075$725$479$312$109
34 years$1,496$1,019$677$441$283$95
35 years$1,437$967$633$406$256$83
36 years$1,382$918$593$374$232$72
37 years$1,330$872$555$345$210$63
38 years$1,280$828$519$318$191$55
39 years$1,234$788$487$293$173$48
40 years$1,189$749$456$270$157$42
41 years$1,147$713$428$249$142$36
42 years$1,108$679$401$230$129$32
43 years$1,070$647$376$212$117$28
44 years$1,034$617$353$196$106$24
45 years$999$588$332$181$97$21
46 years$967$561$312$167$88$18
47 years$935$536$293$154$80$16
48 years$905$511$275$143$72$14
49 years$877$488$259$132$66$12
50 years$849$466$243$122$60$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $870,000, adding $3,338 every year, while hoping to spend $31,705 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: 42/39/19 Blend
74$870,000$870,000$870,000$870,000
75$962,183$916,073$902,588$997,113
76$1,026,592$927,227$899,091$1,033,340
77$1,096,508$937,864$894,414$1,069,206
78$1,172,459$947,927$888,484$1,107,387
79$1,255,027$957,352$881,225$1,148,110
80$1,344,850$966,073$872,557$1,191,629
81$1,442,632$974,019$862,395$1,238,224
82$1,549,148$981,112$850,652$1,288,204
83$1,665,247$987,273$837,236$1,341,914
84$1,791,869$992,416$822,050$1,399,731
85$1,930,044$996,450$804,993$1,462,078
86$2,080,909$999,275$785,960$1,529,419
87$2,245,713$1,000,791$764,841$1,602,269
88$2,425,832$1,000,886$741,519$1,681,196
89$2,622,781$999,444$715,875$1,766,832
90$2,838,229$996,341$687,781$1,859,872
91$3,074,012$991,445$657,105$1,961,088
92$3,332,153$984,618$623,710$2,071,331
93$3,614,879$975,711$587,451$2,191,543
94$3,924,643$964,567$548,177$2,322,766
95$4,264,146$951,020$505,730$2,466,151
96$4,636,362$934,893$459,945$2,622,970
97$5,044,568$916,001$410,651$2,794,631
98$5,492,374$894,144$357,667$2,982,686
99$5,983,753$869,114$300,806$3,188,855
100$6,523,085$840,690$239,872$3,415,033