Can I retire at age 78 with 1,290,000?

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 $1,290,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.9%
1 years$106,527$105,578$104,652$103,749$102,866$101,204
2 years$52,736$51,754$50,802$49,879$48,984$47,314
3 years$34,808$33,822$32,872$31,958$31,077$29,451
4 years$25,846$24,863$23,923$23,024$22,165$20,595
5 years$20,470$19,493$18,565$17,685$16,849$15,341
6 years$16,887$15,917$15,003$14,143$13,332$11,887
7 years$14,329$13,367$12,468$11,627$10,843$9,461
8 years$12,411$11,458$10,574$9,754$8,995$7,676
9 years$10,921$9,976$9,107$8,308$7,575$6,319
10 years$9,729$8,794$7,940$7,162$6,454$5,259
11 years$8,754$7,829$6,990$6,233$5,551$4,416
12 years$7,943$7,026$6,203$5,467$4,810$3,734
13 years$7,256$6,350$5,542$4,827$4,195$3,175
14 years$6,669$5,772$4,980$4,284$3,677$2,713
15 years$6,160$5,273$4,496$3,821$3,238$2,327
16 years$5,715$4,838$4,076$3,421$2,861$2,003
17 years$5,323$4,455$3,709$3,074$2,537$1,728
18 years$4,975$4,117$3,386$2,770$2,256$1,495
19 years$4,664$3,815$3,100$2,503$2,011$1,296
20 years$4,384$3,545$2,845$2,267$1,796$1,125
21 years$4,132$3,302$2,617$2,058$1,607$978
22 years$3,902$3,083$2,412$1,871$1,441$852
23 years$3,693$2,883$2,227$1,704$1,293$742
24 years$3,502$2,701$2,059$1,554$1,162$647
25 years$3,326$2,535$1,907$1,419$1,046$565
26 years$3,164$2,383$1,769$1,298$942$494
27 years$3,014$2,242$1,643$1,188$849$432
28 years$2,875$2,113$1,527$1,088$766$378
29 years$2,746$1,993$1,421$998$692$330
30 years$2,626$1,882$1,324$916$625$289
31 years$2,514$1,780$1,234$841$565$253
32 years$2,409$1,684$1,151$773$511$222
33 years$2,310$1,595$1,075$711$463$194
34 years$2,218$1,511$1,004$654$419$170
35 years$2,131$1,433$939$602$380$149
36 years$2,049$1,361$879$555$344$131
37 years$1,971$1,292$822$511$312$115
38 years$1,898$1,228$770$471$283$101
39 years$1,829$1,168$721$434$256$88
40 years$1,764$1,111$676$400$232$78
41 years$1,701$1,058$634$370$211$68
42 years$1,642$1,007$595$341$191$60
43 years$1,586$960$558$315$174$52
44 years$1,533$915$524$291$158$46
45 years$1,482$872$492$268$143$40
46 years$1,433$832$462$248$130$35
47 years$1,387$794$434$229$118$31
48 years$1,342$758$408$212$107$27
49 years$1,300$724$383$196$97$24
50 years$1,259$692$360$181$88$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $1,290,000, adding $4,516 every year, while hoping to spend $56,702 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: 63/9/28 Blend
77$1,290,000$1,290,000$1,290,000$1,290,000
78$1,426,238$1,357,868$1,337,873$1,505,167
79$1,511,384$1,364,073$1,322,362$1,565,449
80$1,603,314$1,368,682$1,304,430$1,624,667
81$1,702,661$1,371,556$1,283,937$1,688,134
82$1,810,119$1,372,549$1,260,736$1,756,276
83$1,926,453$1,371,505$1,234,671$1,829,563
84$2,052,501$1,368,259$1,205,583$1,908,517
85$2,189,186$1,362,634$1,173,300$1,993,712
86$2,337,525$1,354,444$1,137,647$2,085,786
87$2,498,632$1,343,492$1,098,438$2,185,440
88$2,673,737$1,329,568$1,055,481$2,293,453
89$2,864,191$1,312,449$1,008,572$2,410,683
90$3,071,479$1,291,900$957,500$2,538,078
91$3,297,238$1,267,671$902,044$2,676,687
92$3,543,267$1,239,498$841,973$2,827,667
93$3,811,547$1,207,099$777,045$2,992,297
94$4,104,257$1,170,180$707,009$3,171,991
95$4,423,798$1,128,426$631,601$3,368,307
96$4,772,811$1,081,504$550,544$3,582,971
97$5,154,203$1,029,063$463,553$3,817,883
98$5,571,176$970,731$370,326$4,075,145
99$6,027,254$906,115$270,551$4,357,075
100$6,526,319$834,800$163,899$4,666,236