Can I retire at age 77 with 1,690,000?

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 $1,690,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.2%
1 years$139,559$138,316$137,103$135,919$134,763$134,082
2 years$69,088$67,802$66,555$65,346$64,173$63,486
3 years$45,601$44,309$43,065$41,868$40,714$40,042
4 years$33,860$32,572$31,341$30,163$29,037$28,386
5 years$26,817$25,537$24,322$23,168$22,074$21,444
6 years$22,124$20,853$19,655$18,528$17,466$16,860
7 years$18,772$17,512$16,334$15,233$14,205$13,621
8 years$16,260$15,011$13,852$12,778$11,784$11,224
9 years$14,307$13,070$11,931$10,884$9,924$9,387
10 years$12,745$11,520$10,402$9,382$8,456$7,941
11 years$11,469$10,256$9,157$8,166$7,272$6,780
12 years$10,405$9,205$8,127$7,162$6,302$5,832
13 years$9,507$8,319$7,261$6,323$5,495$5,047
14 years$8,737$7,562$6,524$5,613$4,817$4,390
15 years$8,070$6,908$5,890$5,006$4,241$3,835
16 years$7,487$6,338$5,340$4,482$3,749$3,363
17 years$6,974$5,837$4,860$4,027$3,324$2,957
18 years$6,518$5,393$4,436$3,629$2,955$2,608
19 years$6,110$4,999$4,061$3,279$2,634$2,305
20 years$5,744$4,645$3,727$2,970$2,353$2,041
21 years$5,413$4,327$3,428$2,696$2,106$1,811
22 years$5,112$4,039$3,160$2,451$1,887$1,609
23 years$4,838$3,777$2,917$2,232$1,694$1,431
24 years$4,587$3,539$2,698$2,036$1,523$1,275
25 years$4,357$3,321$2,499$1,859$1,370$1,137
26 years$4,145$3,121$2,318$1,700$1,234$1,015
27 years$3,949$2,938$2,152$1,556$1,113$906
28 years$3,767$2,768$2,001$1,426$1,004$810
29 years$3,598$2,611$1,862$1,307$907$724
30 years$3,440$2,466$1,734$1,200$819$648
31 years$3,293$2,331$1,617$1,102$741$581
32 years$3,156$2,206$1,508$1,013$670$520
33 years$3,027$2,089$1,408$931$606$466
34 years$2,905$1,980$1,316$857$549$418
35 years$2,791$1,878$1,230$789$497$375
36 years$2,684$1,782$1,151$726$451$336
37 years$2,583$1,693$1,077$669$408$302
38 years$2,487$1,609$1,009$617$370$271
39 years$2,396$1,530$945$569$336$243
40 years$2,310$1,456$886$525$304$218
41 years$2,229$1,386$831$484$276$196
42 years$2,152$1,320$779$447$251$176
43 years$2,078$1,257$731$412$227$158
44 years$2,008$1,198$686$381$206$142
45 years$1,941$1,143$644$352$187$128
46 years$1,878$1,090$605$325$170$115
47 years$1,817$1,040$569$300$155$103
48 years$1,759$993$534$277$140$93
49 years$1,703$948$502$256$127$83
50 years$1,650$906$472$237$116$75

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 77 starting with $1,690,000, adding $5,218 every year, while hoping to spend $51,311 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: 80/5/15 Blend
76$1,690,000$1,690,000$1,690,000$1,690,000
77$1,867,762$1,778,192$1,751,997$2,011,009
78$2,003,680$1,810,729$1,756,095$2,138,518
79$2,151,741$1,843,141$1,758,610$2,271,292
80$2,313,130$1,875,367$1,759,435$2,415,549
81$2,489,151$1,907,342$1,758,458$2,572,418
82$2,681,240$1,938,996$1,755,561$2,743,142
83$2,890,974$1,970,255$1,750,620$2,929,091
84$3,120,093$2,001,037$1,743,506$3,131,773
85$3,370,510$2,031,256$1,734,081$3,352,849
86$3,644,334$2,060,819$1,722,204$3,594,152
87$3,943,884$2,089,626$1,707,726$3,857,698
88$4,271,714$2,117,572$1,690,489$4,145,709
89$4,630,637$2,144,542$1,670,329$4,460,634
90$5,023,752$2,170,415$1,647,075$4,805,172
91$5,454,470$2,195,060$1,620,547$5,182,295
92$5,926,547$2,218,339$1,590,557$5,595,279
93$6,444,122$2,240,104$1,556,907$6,047,734
94$7,011,750$2,260,197$1,519,391$6,543,637
95$7,634,452$2,278,450$1,477,794$7,087,372
96$8,317,756$2,294,684$1,431,890$7,683,767
97$9,067,751$2,308,708$1,381,442$8,338,146
98$9,891,146$2,320,319$1,326,205$9,056,373
99$10,795,329$2,329,301$1,265,919$9,844,911
100$11,788,441$2,335,425$1,200,316$10,710,883