Can I retire at age 75 with 977,000?

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 $977,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.8%
1 years$80,680$79,961$79,260$78,576$77,907$75,748
2 years$39,940$39,197$38,476$37,777$37,099$34,939
3 years$26,362$25,615$24,896$24,204$23,537$21,445
4 years$19,575$18,830$18,118$17,438$16,787$14,778
5 years$15,503$14,763$14,060$13,394$12,761$10,842
6 years$12,790$12,055$11,363$10,711$10,097$8,269
7 years$10,852$10,124$9,443$8,806$8,212$6,474
8 years$9,400$8,678$8,008$7,387$6,813$5,165
9 years$8,271$7,556$6,897$6,292$5,737$4,178
10 years$7,368$6,660$6,013$5,424$4,888$3,416
11 years$6,630$5,929$5,294$4,721$4,204$2,816
12 years$6,015$5,322$4,698$4,141$3,643$2,337
13 years$5,496$4,809$4,198$3,655$3,177$1,949
14 years$5,051$4,371$3,772$3,245$2,785$1,633
15 years$4,665$3,993$3,405$2,894$2,452$1,373
16 years$4,328$3,664$3,087$2,591$2,167$1,157
17 years$4,032$3,374$2,809$2,328$1,922$978
18 years$3,768$3,118$2,565$2,098$1,709$828
19 years$3,532$2,890$2,348$1,896$1,523$702
20 years$3,321$2,685$2,155$1,717$1,360$597
21 years$3,129$2,501$1,982$1,558$1,217$507
22 years$2,955$2,335$1,827$1,417$1,091$432
23 years$2,797$2,184$1,687$1,290$979$368
24 years$2,652$2,046$1,560$1,177$880$314
25 years$2,519$1,920$1,445$1,075$792$268
26 years$2,396$1,805$1,340$983$714$229
27 years$2,283$1,698$1,244$900$643$195
28 years$2,178$1,600$1,157$824$580$167
29 years$2,080$1,510$1,076$756$524$142
30 years$1,989$1,426$1,003$694$474$122
31 years$1,904$1,348$935$637$428$104
32 years$1,824$1,275$872$585$387$89
33 years$1,750$1,208$814$538$351$76
34 years$1,680$1,145$761$495$317$65
35 years$1,614$1,086$711$456$287$56
36 years$1,552$1,030$665$420$260$48
37 years$1,493$979$623$387$236$41
38 years$1,438$930$583$357$214$35
39 years$1,385$884$546$329$194$30
40 years$1,336$841$512$303$176$26
41 years$1,289$801$480$280$160$22
42 years$1,244$763$450$258$145$19
43 years$1,201$727$423$238$132$16
44 years$1,161$693$397$220$119$14
45 years$1,122$661$373$203$108$12
46 years$1,085$630$350$188$98$10
47 years$1,050$601$329$173$89$9
48 years$1,017$574$309$160$81$7
49 years$985$548$290$148$74$6
50 years$954$524$273$137$67$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $977,000, adding $4,725 every year, while hoping to spend $40,281 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: 54/40/6 Blend
74$977,000$977,000$977,000$977,000
75$1,081,528$1,029,747$1,014,603$1,138,219
76$1,148,985$1,037,346$1,005,734$1,184,661
77$1,221,973$1,043,967$995,217$1,230,324
78$1,301,013$1,049,520$982,956$1,279,035
79$1,386,678$1,053,909$968,847$1,331,090
80$1,479,600$1,057,031$952,784$1,386,814
81$1,580,471$1,058,778$934,654$1,446,566
82$1,690,055$1,059,033$914,341$1,510,746
83$1,809,190$1,057,676$891,721$1,579,793
84$1,938,800$1,054,574$866,666$1,654,195
85$2,079,899$1,049,590$839,041$1,734,489
86$2,233,606$1,042,577$808,706$1,821,270
87$2,401,151$1,033,380$775,514$1,915,196
88$2,583,885$1,021,833$739,311$2,016,993
89$2,783,300$1,007,761$699,937$2,127,465
90$3,001,035$990,979$657,223$2,247,499
91$3,238,894$971,291$610,994$2,378,076
92$3,498,866$948,489$561,066$2,520,281
93$3,783,137$922,351$507,249$2,675,311
94$4,094,116$892,646$449,341$2,844,489
95$4,434,456$859,126$387,134$3,029,277
96$4,807,077$821,530$320,409$3,231,290
97$5,215,195$779,581$248,939$3,452,311
98$5,662,352$732,987$172,485$3,694,312
99$6,152,447$681,439$90,799$3,959,468
100$6,689,777$624,610$3,621$4,250,182