Can I retire at age 77 with 1,630,000?

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 $1,630,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.6%
1 years$134,604$133,405$132,235$131,093$129,978$129,105
2 years$66,636$65,395$64,192$63,026$61,895$61,014
3 years$43,982$42,736$41,536$40,381$39,268$38,408
4 years$32,658$31,416$30,228$29,092$28,007$27,172
5 years$25,865$24,630$23,458$22,346$21,290$20,485
6 years$21,338$20,112$18,958$17,870$16,846$16,071
7 years$18,106$16,890$15,754$14,692$13,700$12,955
8 years$15,683$14,478$13,361$12,325$11,366$10,651
9 years$13,799$12,606$11,507$10,498$9,572$8,887
10 years$12,293$11,111$10,032$9,049$8,156$7,501
11 years$11,061$9,892$8,832$7,876$7,014$6,388
12 years$10,036$8,878$7,839$6,908$6,078$5,481
13 years$9,169$8,023$7,003$6,099$5,300$4,732
14 years$8,426$7,293$6,292$5,414$4,646$4,105
15 years$7,784$6,662$5,681$4,828$4,091$3,576
16 years$7,222$6,113$5,151$4,323$3,616$3,127
17 years$6,726$5,629$4,687$3,884$3,206$2,742
18 years$6,286$5,202$4,279$3,500$2,850$2,411
19 years$5,893$4,821$3,917$3,163$2,541$2,125
20 years$5,540$4,480$3,595$2,865$2,269$1,877
21 years$5,221$4,173$3,306$2,600$2,031$1,660
22 years$4,931$3,895$3,047$2,364$1,820$1,471
23 years$4,666$3,643$2,814$2,153$1,634$1,304
24 years$4,425$3,413$2,602$1,964$1,469$1,158
25 years$4,202$3,203$2,410$1,793$1,322$1,030
26 years$3,998$3,011$2,235$1,640$1,190$916
27 years$3,808$2,833$2,076$1,501$1,073$816
28 years$3,633$2,670$1,930$1,375$968$727
29 years$3,470$2,519$1,796$1,261$875$648
30 years$3,318$2,379$1,673$1,157$790$578
31 years$3,176$2,249$1,559$1,063$714$516
32 years$3,043$2,128$1,455$977$646$461
33 years$2,919$2,015$1,358$898$585$411
34 years$2,802$1,910$1,269$826$529$368
35 years$2,692$1,811$1,187$761$480$329
36 years$2,589$1,719$1,110$701$435$294
37 years$2,491$1,633$1,039$646$394$263
38 years$2,399$1,552$973$595$357$235
39 years$2,311$1,476$912$549$324$210
40 years$2,228$1,404$854$506$294$188
41 years$2,150$1,336$801$467$266$168
42 years$2,075$1,273$752$431$242$151
43 years$2,004$1,213$705$398$219$135
44 years$1,937$1,156$662$367$199$121
45 years$1,872$1,102$622$339$181$108
46 years$1,811$1,052$584$313$164$97
47 years$1,752$1,003$548$289$149$87
48 years$1,696$958$515$267$135$78
49 years$1,643$915$484$247$123$69
50 years$1,591$874$455$228$112$62

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 77 starting with $1,630,000, adding $5,497 every year, while hoping to spend $47,628 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: 65/16/19 Blend
76$1,630,000$1,630,000$1,630,000$1,630,000
77$1,801,930$1,715,540$1,690,275$1,910,113
78$1,935,051$1,748,926$1,696,224$2,016,775
79$2,080,154$1,782,351$1,700,775$2,127,345
80$2,238,411$1,815,768$1,703,832$2,247,046
81$2,411,112$1,849,123$1,705,293$2,376,774
82$2,599,677$1,882,361$1,705,052$2,517,515
83$2,805,667$1,915,421$1,702,995$2,670,356
84$3,030,805$1,948,236$1,699,005$2,836,497
85$3,276,984$1,980,736$1,692,959$3,017,257
86$3,546,290$2,012,846$1,684,726$3,214,094
87$3,841,020$2,044,484$1,674,172$3,428,611
88$4,163,702$2,075,561$1,661,155$3,662,577
89$4,517,120$2,105,984$1,645,524$3,917,943
90$4,904,342$2,135,653$1,627,125$4,196,858
91$5,328,744$2,164,460$1,605,793$4,501,690
92$5,794,047$2,192,289$1,581,358$4,835,051
93$6,304,346$2,219,017$1,553,640$5,199,820
94$6,864,154$2,244,514$1,522,451$5,599,169
95$7,478,440$2,268,637$1,487,596$6,036,598
96$8,152,679$2,291,239$1,448,869$6,515,962
97$8,892,901$2,312,158$1,406,054$7,041,511
98$9,705,747$2,331,224$1,358,928$7,617,931
99$10,598,536$2,348,257$1,307,254$8,250,387
100$11,579,328$2,363,062$1,250,788$8,944,571