Can I retire at age 75 with 927,000?

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 $927,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.8%
1 years$76,551$75,869$75,204$74,554$73,920$73,057
2 years$37,896$37,191$36,507$35,843$35,200$34,331
3 years$25,013$24,304$23,622$22,965$22,332$21,485
4 years$18,573$17,866$17,191$16,545$15,928$15,108
5 years$14,710$14,007$13,341$12,708$12,108$11,319
6 years$12,135$11,438$10,781$10,163$9,581$8,822
7 years$10,297$9,606$8,959$8,355$7,792$7,065
8 years$8,919$8,234$7,598$7,009$6,464$5,769
9 years$7,848$7,169$6,544$5,970$5,444$4,780
10 years$6,991$6,319$5,706$5,146$4,638$4,005
11 years$6,291$5,626$5,023$4,479$3,989$3,386
12 years$5,708$5,049$4,458$3,929$3,457$2,883
13 years$5,215$4,563$3,983$3,468$3,014$2,470
14 years$4,792$4,148$3,579$3,079$2,642$2,126
15 years$4,427$3,789$3,231$2,746$2,327$1,837
16 years$4,107$3,476$2,929$2,459$2,056$1,593
17 years$3,825$3,202$2,666$2,209$1,823$1,386
18 years$3,575$2,958$2,433$1,991$1,621$1,208
19 years$3,352$2,742$2,228$1,799$1,445$1,055
20 years$3,151$2,548$2,044$1,629$1,291$924
21 years$2,969$2,373$1,880$1,479$1,155$810
22 years$2,804$2,215$1,733$1,344$1,035$711
23 years$2,654$2,072$1,600$1,224$929$625
24 years$2,516$1,941$1,480$1,117$835$550
25 years$2,390$1,822$1,371$1,020$752$484
26 years$2,273$1,712$1,271$932$677$427
27 years$2,166$1,611$1,180$854$610$376
28 years$2,066$1,518$1,097$782$551$332
29 years$1,973$1,432$1,021$717$497$293
30 years$1,887$1,353$951$658$449$259
31 years$1,806$1,279$887$604$406$229
32 years$1,731$1,210$827$555$368$202
33 years$1,660$1,146$773$511$333$179
34 years$1,594$1,086$722$470$301$158
35 years$1,531$1,030$675$433$273$140
36 years$1,472$978$631$398$247$124
37 years$1,417$929$591$367$224$110
38 years$1,364$883$553$338$203$97
39 years$1,314$839$518$312$184$86
40 years$1,267$798$486$288$167$76
41 years$1,223$760$456$266$152$68
42 years$1,180$724$427$245$137$60
43 years$1,140$690$401$226$125$53
44 years$1,101$657$376$209$113$47
45 years$1,065$627$353$193$103$42
46 years$1,030$598$332$178$93$37
47 years$997$571$312$165$85$33
48 years$965$545$293$152$77$29
49 years$934$520$276$141$70$26
50 years$905$497$259$130$64$23

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $927,000, adding $6,512 every year, while hoping to spend $32,764 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: 50/36/14 Blend
74$927,000$927,000$927,000$927,000
75$1,028,271$979,140$964,772$1,075,440
76$1,098,294$992,257$962,231$1,121,658
77$1,174,361$1,004,919$958,507$1,167,894
78$1,257,055$1,017,069$953,525$1,217,409
79$1,347,015$1,028,645$947,209$1,270,520
80$1,444,945$1,039,584$939,475$1,327,580
81$1,551,621$1,049,815$930,239$1,388,977
82$1,667,896$1,059,266$919,412$1,455,141
83$1,794,708$1,067,857$906,899$1,526,545
84$1,933,091$1,075,504$892,603$1,603,713
85$2,084,181$1,082,119$876,420$1,687,224
86$2,249,231$1,087,606$858,243$1,777,715
87$2,429,619$1,091,865$837,961$1,875,892
88$2,626,862$1,094,788$815,454$1,982,533
89$2,842,630$1,096,261$790,600$2,098,499
90$3,078,763$1,096,162$763,270$2,224,737
91$3,337,286$1,094,364$733,329$2,362,296
92$3,620,431$1,090,729$700,636$2,512,334
93$3,930,652$1,085,112$665,045$2,676,127
94$4,270,656$1,077,359$626,401$2,855,087
95$4,643,420$1,067,308$584,543$3,050,769
96$5,052,228$1,054,784$539,304$3,264,891
97$5,500,691$1,039,605$490,507$3,499,352
98$5,992,792$1,021,576$437,969$3,756,244
99$6,532,915$1,000,491$381,499$4,037,877
100$7,125,889$976,132$320,896$4,346,803