Can I retire at age 78 with 1,490,000?

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 $1,490,000?

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$123,043$121,947$120,878$119,834$118,815$118,314
2 years$60,912$59,778$58,678$57,612$56,578$56,073
3 years$40,205$39,065$37,969$36,913$35,896$35,401
4 years$29,853$28,717$27,632$26,594$25,601$25,121
5 years$23,644$22,515$21,443$20,426$19,462$18,998
6 years$19,505$18,385$17,329$16,335$15,399$14,952
7 years$16,551$15,440$14,401$13,430$12,524$12,094
8 years$14,336$13,235$12,213$11,266$10,390$9,976
9 years$12,614$11,523$10,519$9,596$8,750$8,353
10 years$11,237$10,157$9,171$8,272$7,455$7,075
11 years$10,111$9,042$8,074$7,199$6,412$6,048
12 years$9,174$8,116$7,165$6,315$5,556$5,209
13 years$8,381$7,334$6,402$5,575$4,845$4,514
14 years$7,703$6,667$5,752$4,949$4,247$3,931
15 years$7,115$6,090$5,193$4,413$3,740$3,439
16 years$6,601$5,588$4,708$3,952$3,305$3,019
17 years$6,148$5,146$4,284$3,551$2,930$2,659
18 years$5,746$4,755$3,911$3,200$2,606$2,348
19 years$5,387$4,407$3,580$2,891$2,322$2,078
20 years$5,064$4,095$3,286$2,619$2,074$1,843
21 years$4,772$3,815$3,022$2,377$1,856$1,637
22 years$4,507$3,561$2,786$2,161$1,664$1,457
23 years$4,266$3,330$2,572$1,968$1,494$1,298
24 years$4,045$3,120$2,379$1,795$1,343$1,158
25 years$3,841$2,928$2,203$1,639$1,208$1,034
26 years$3,654$2,752$2,043$1,499$1,088$924
27 years$3,481$2,590$1,897$1,372$981$827
28 years$3,321$2,441$1,764$1,257$885$740
29 years$3,172$2,302$1,641$1,153$799$663
30 years$3,033$2,174$1,529$1,058$722$594
31 years$2,903$2,055$1,425$972$653$533
32 years$2,782$1,945$1,330$893$591$478
33 years$2,668$1,842$1,242$821$535$429
34 years$2,562$1,746$1,160$755$484$386
35 years$2,461$1,656$1,085$695$438$346
36 years$2,366$1,572$1,015$640$397$311
37 years$2,277$1,493$950$590$360$280
38 years$2,193$1,418$889$544$326$251
39 years$2,113$1,349$833$502$296$226
40 years$2,037$1,283$781$463$268$203
41 years$1,965$1,222$732$427$244$183
42 years$1,897$1,163$687$394$221$165
43 years$1,832$1,108$645$364$201$148
44 years$1,770$1,057$605$336$182$133
45 years$1,711$1,008$568$310$165$120
46 years$1,655$961$534$286$150$108
47 years$1,602$917$501$265$136$97
48 years$1,551$876$471$244$124$87
49 years$1,502$836$443$226$112$79
50 years$1,455$799$416$209$102$71

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $1,490,000, adding $3,998 every year, while hoping to spend $38,879 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: 46/44/10 Blend
77$1,490,000$1,490,000$1,490,000$1,490,000
78$1,646,104$1,567,134$1,544,039$1,717,050
79$1,772,640$1,602,557$1,554,397$1,801,881
80$1,910,779$1,638,412$1,563,800$1,889,521
81$2,061,664$1,674,680$1,572,173$1,983,710
82$2,226,553$1,711,339$1,579,440$2,085,066
83$2,406,831$1,748,364$1,585,521$2,194,273
84$2,604,022$1,785,727$1,590,330$2,312,082
85$2,819,805$1,823,401$1,593,778$2,439,320
86$3,056,028$1,861,350$1,595,773$2,576,901
87$3,314,727$1,899,540$1,596,215$2,725,830
88$3,598,143$1,937,932$1,595,002$2,887,214
89$3,908,744$1,976,482$1,592,026$3,062,273
90$4,249,251$2,015,144$1,587,173$3,252,354
91$4,622,656$2,053,867$1,580,325$3,458,938
92$5,032,258$2,092,598$1,571,357$3,683,658
93$5,481,689$2,131,276$1,560,139$3,928,317
94$5,974,951$2,169,838$1,546,533$4,194,898
95$6,516,450$2,208,215$1,530,396$4,485,589
96$7,111,042$2,246,331$1,511,578$4,802,802
97$7,764,075$2,284,108$1,489,923$5,149,194
98$8,481,440$2,321,458$1,465,264$5,527,695
99$9,269,627$2,358,290$1,437,431$5,941,535
100$10,135,786$2,394,503$1,406,242$6,394,274