Can I retire at age 77 with 1,960,000?

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 $1,960,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.5%
1 years$161,855$160,413$159,007$157,634$156,293$150,928
2 years$80,126$78,634$77,188$75,785$74,425$69,075
3 years$52,887$51,388$49,946$48,556$47,218$42,050
4 years$39,270$37,776$36,348$34,982$33,677$28,730
5 years$31,102$29,617$28,207$26,870$25,600$20,889
6 years$25,658$24,184$22,796$21,488$20,257$15,785
7 years$21,771$20,310$18,943$17,666$16,474$12,240
8 years$18,858$17,409$16,065$14,820$13,667$9,668
9 years$16,593$15,158$13,837$12,623$11,510$7,740
10 years$14,782$13,361$12,064$10,881$9,807$6,261
11 years$13,301$11,894$10,621$9,470$8,434$5,105
12 years$12,068$10,676$9,425$8,307$7,309$4,188
13 years$11,025$9,648$8,421$7,333$6,373$3,453
14 years$10,132$8,770$7,566$6,510$5,587$2,859
15 years$9,359$8,011$6,831$5,806$4,919$2,375
16 years$8,684$7,350$6,194$5,198$4,348$1,978
17 years$8,088$6,769$5,636$4,671$3,855$1,651
18 years$7,559$6,255$5,145$4,209$3,428$1,380
19 years$7,086$5,797$4,710$3,803$3,055$1,156
20 years$6,661$5,387$4,323$3,445$2,729$969
21 years$6,278$5,018$3,976$3,126$2,442$813
22 years$5,929$4,684$3,664$2,842$2,189$683
23 years$5,611$4,381$3,383$2,589$1,965$574
24 years$5,320$4,104$3,129$2,361$1,766$483
25 years$5,053$3,852$2,898$2,156$1,589$407
26 years$4,807$3,620$2,688$1,972$1,431$342
27 years$4,579$3,407$2,496$1,805$1,291$288
28 years$4,368$3,210$2,320$1,653$1,165$243
29 years$4,172$3,029$2,159$1,516$1,052$205
30 years$3,990$2,860$2,011$1,392$950$173
31 years$3,819$2,704$1,875$1,278$859$146
32 years$3,660$2,558$1,749$1,174$777$123
33 years$3,510$2,423$1,633$1,080$703$103
34 years$3,370$2,296$1,526$994$637$87
35 years$3,237$2,178$1,427$915$577$74
36 years$3,113$2,067$1,335$843$522$62
37 years$2,995$1,963$1,249$776$474$52
38 years$2,884$1,866$1,170$715$429$44
39 years$2,779$1,774$1,096$660$389$37
40 years$2,680$1,688$1,027$608$353$31
41 years$2,585$1,607$963$561$320$27
42 years$2,495$1,530$904$518$291$22
43 years$2,410$1,458$848$478$264$19
44 years$2,329$1,390$796$442$239$16
45 years$2,251$1,325$747$408$217$13
46 years$2,178$1,264$702$377$197$11
47 years$2,107$1,207$660$348$179$10
48 years$2,040$1,152$620$322$163$8
49 years$1,975$1,100$583$297$148$7
50 years$1,914$1,051$548$275$134$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 77 starting with $1,960,000, adding $3,204 every year, while hoping to spend $22,109 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: 58/20/22 Blend
76$1,960,000$1,960,000$1,960,000$1,960,000
77$2,163,225$2,059,345$2,028,965$2,275,771
78$2,360,350$2,136,729$2,073,411$2,430,154
79$2,576,841$2,217,164$2,118,606$2,595,734
80$2,814,650$2,300,776$2,164,550$2,775,778
81$3,075,926$2,387,696$2,211,245$2,971,689
82$3,363,040$2,478,063$2,258,691$3,185,009
83$3,678,600$2,572,018$2,306,887$3,417,437
84$4,025,483$2,669,712$2,355,833$3,670,842
85$4,406,854$2,771,300$2,405,526$3,947,279
86$4,826,205$2,876,946$2,455,963$4,249,014
87$5,287,380$2,986,818$2,507,140$4,578,538
88$5,794,616$3,101,095$2,559,051$4,938,596
89$6,352,579$3,219,961$2,611,692$5,332,208
90$6,966,411$3,343,608$2,665,053$5,762,699
91$7,641,780$3,472,240$2,719,127$6,233,731
92$8,384,927$3,606,066$2,773,904$6,749,337
93$9,202,732$3,745,305$2,829,371$7,313,956
94$10,102,772$3,890,187$2,885,517$7,932,479
95$11,093,400$4,040,950$2,942,327$8,610,288
96$12,183,816$4,197,846$2,999,784$9,353,315
97$13,384,160$4,361,135$3,057,872$10,168,091
98$14,705,603$4,531,090$3,116,569$11,061,809
99$16,160,455$4,707,994$3,175,855$12,042,392
100$17,762,281$4,892,145$3,235,705$13,118,567