Can I retire at age 75 with 924,000?

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 $924,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.8%
1 years$76,303$75,623$74,960$74,313$73,681$73,125
2 years$37,774$37,070$36,388$35,727$35,086$34,525
3 years$24,932$24,226$23,546$22,891$22,260$21,712
4 years$18,513$17,809$17,135$16,492$15,876$15,345
5 years$14,662$13,962$13,298$12,667$12,069$11,556
6 years$12,096$11,401$10,747$10,130$9,550$9,056
7 years$10,264$9,575$8,930$8,328$7,766$7,293
8 years$8,890$8,207$7,574$6,987$6,443$5,989
9 years$7,822$7,146$6,523$5,951$5,426$4,991
10 years$6,968$6,299$5,687$5,130$4,623$4,207
11 years$6,270$5,607$5,007$4,464$3,976$3,579
12 years$5,689$5,033$4,443$3,916$3,446$3,067
13 years$5,198$4,548$3,970$3,457$3,005$2,644
14 years$4,777$4,134$3,567$3,069$2,634$2,291
15 years$4,412$3,777$3,221$2,737$2,319$1,993
16 years$4,094$3,465$2,920$2,451$2,050$1,741
17 years$3,813$3,191$2,657$2,202$1,817$1,524
18 years$3,564$2,949$2,425$1,984$1,616$1,339
19 years$3,341$2,733$2,220$1,793$1,440$1,178
20 years$3,140$2,540$2,038$1,624$1,286$1,039
21 years$2,959$2,366$1,874$1,474$1,151$917
22 years$2,795$2,208$1,728$1,340$1,032$811
23 years$2,645$2,065$1,595$1,220$926$719
24 years$2,508$1,935$1,475$1,113$833$637
25 years$2,382$1,816$1,366$1,017$749$566
26 years$2,266$1,707$1,267$929$675$502
27 years$2,159$1,606$1,177$851$608$447
28 years$2,059$1,513$1,094$779$549$397
29 years$1,967$1,428$1,018$715$496$354
30 years$1,881$1,348$948$656$448$315
31 years$1,800$1,275$884$602$405$281
32 years$1,725$1,206$825$554$366$250
33 years$1,655$1,142$770$509$332$223
34 years$1,589$1,083$720$468$300$199
35 years$1,526$1,027$673$431$272$178
36 years$1,468$975$629$397$246$158
37 years$1,412$926$589$366$223$141
38 years$1,360$880$552$337$202$126
39 years$1,310$836$517$311$184$113
40 years$1,263$796$484$287$166$101
41 years$1,219$758$454$265$151$90
42 years$1,176$721$426$244$137$80
43 years$1,136$687$400$225$124$72
44 years$1,098$655$375$208$113$64
45 years$1,061$625$352$192$102$57
46 years$1,027$596$331$178$93$51
47 years$993$569$311$164$84$46
48 years$962$543$292$152$77$41
49 years$931$519$275$140$70$37
50 years$902$495$258$130$63$33

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $924,000, adding $2,465 every year, while hoping to spend $31,384 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: 62/14/24 Blend
74$924,000$924,000$924,000$924,000
75$1,020,791$971,819$957,497$1,077,465
76$1,091,519$986,045$956,180$1,130,360
77$1,168,410$999,917$953,768$1,184,416
78$1,252,058$1,013,384$950,190$1,242,743
79$1,343,120$1,026,392$945,373$1,305,763
80$1,442,315$1,038,882$939,241$1,373,941
81$1,550,438$1,050,794$931,712$1,447,790
82$1,668,361$1,062,061$922,702$1,527,875
83$1,797,045$1,072,613$912,124$1,614,822
84$1,937,548$1,082,375$899,884$1,709,319
85$2,091,034$1,091,268$885,886$1,812,126
86$2,258,785$1,099,206$870,029$1,924,081
87$2,442,212$1,106,098$852,207$2,046,110
88$2,642,869$1,111,849$832,307$2,179,231
89$2,862,468$1,116,355$810,215$2,324,571
90$3,102,891$1,119,508$785,809$2,483,370
91$3,366,214$1,121,191$758,961$2,656,998
92$3,654,720$1,121,283$729,539$2,846,963
93$3,970,927$1,119,651$697,404$3,054,933
94$4,317,604$1,116,156$662,410$3,282,743
95$4,697,805$1,110,653$624,406$3,532,420
96$5,114,889$1,102,983$583,232$3,806,198
97$5,572,561$1,092,982$538,723$4,106,541
98$6,074,897$1,080,474$490,705$4,436,168
99$6,626,391$1,065,271$438,998$4,798,075
100$7,231,991$1,047,177$383,412$5,195,568