Can I retire at age 77 with 560,000?

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 $560,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11%
1 years$46,244$45,832$45,430$45,038$44,655$44,467
2 years$22,893$22,467$22,054$21,653$21,264$21,074
3 years$15,111$14,682$14,270$13,873$13,491$13,305
4 years$11,220$10,793$10,385$9,995$9,622$9,442
5 years$8,886$8,462$8,059$7,677$7,314$7,140
6 years$7,331$6,910$6,513$6,139$5,788$5,620
7 years$6,220$5,803$5,412$5,048$4,707$4,545
8 years$5,388$4,974$4,590$4,234$3,905$3,750
9 years$4,741$4,331$3,953$3,607$3,288$3,139
10 years$4,223$3,817$3,447$3,109$2,802$2,659
11 years$3,800$3,398$3,034$2,706$2,410$2,273
12 years$3,448$3,050$2,693$2,373$2,088$1,958
13 years$3,150$2,757$2,406$2,095$1,821$1,696
14 years$2,895$2,506$2,162$1,860$1,596$1,478
15 years$2,674$2,289$1,952$1,659$1,405$1,292
16 years$2,481$2,100$1,770$1,485$1,242$1,135
17 years$2,311$1,934$1,610$1,334$1,101$999
18 years$2,160$1,787$1,470$1,203$979$882
19 years$2,025$1,656$1,346$1,087$873$781
20 years$1,903$1,539$1,235$984$780$693
21 years$1,794$1,434$1,136$893$698$615
22 years$1,694$1,338$1,047$812$625$548
23 years$1,603$1,252$967$740$561$488
24 years$1,520$1,173$894$675$505$435
25 years$1,444$1,101$828$616$454$389
26 years$1,373$1,034$768$563$409$347
27 years$1,308$973$713$516$369$311
28 years$1,248$917$663$472$333$278
29 years$1,192$865$617$433$300$249
30 years$1,140$817$575$398$271$223
31 years$1,091$773$536$365$245$200
32 years$1,046$731$500$336$222$180
33 years$1,003$692$467$309$201$161
34 years$963$656$436$284$182$145
35 years$925$622$408$261$165$130
36 years$889$591$381$241$149$117
37 years$856$561$357$222$135$105
38 years$824$533$334$204$123$95
39 years$794$507$313$188$111$85
40 years$766$482$294$174$101$76
41 years$739$459$275$160$92$69
42 years$713$437$258$148$83$62
43 years$689$417$242$137$75$56
44 years$665$397$227$126$68$50
45 years$643$379$214$117$62$45
46 years$622$361$201$108$56$41
47 years$602$345$188$99$51$37
48 years$583$329$177$92$47$33
49 years$564$314$166$85$42$30
50 years$547$300$156$78$38$27

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 77 starting with $560,000, adding $3,844 every year, while hoping to spend $24,372 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: 65/17/18 Blend
76$560,000$560,000$560,000$560,000
77$621,085$591,405$582,725$658,433
78$658,504$594,452$576,315$686,999
79$698,923$596,832$568,873$715,057
80$742,622$598,486$560,339$745,134
81$789,910$599,351$550,650$777,428
82$841,124$599,363$539,740$812,157
83$896,637$598,450$527,540$849,563
84$956,859$596,539$513,978$889,913
85$1,022,239$593,550$498,977$933,501
86$1,093,273$589,400$482,458$980,652
87$1,170,506$584,000$464,340$1,031,725
88$1,254,537$577,255$444,534$1,087,116
89$1,346,025$569,066$422,952$1,147,263
90$1,445,696$559,327$399,497$1,212,650
91$1,554,348$547,925$374,071$1,283,810
92$1,672,861$534,742$346,571$1,361,332
93$1,802,200$519,652$316,889$1,445,867
94$1,943,432$502,522$284,912$1,538,133
95$2,097,727$483,211$250,522$1,638,922
96$2,266,377$461,570$213,596$1,749,108
97$2,450,801$437,441$174,006$1,869,659
98$2,652,565$410,657$131,616$2,001,638
99$2,873,389$381,042$86,288$2,146,223
100$3,115,170$348,409$37,874$2,304,712