Can I retire at age 78 with 1,930,000?

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 $1,930,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.1%
1 years$159,378$157,958$156,573$155,221$153,901$151,289
2 years$78,900$77,430$76,006$74,625$73,286$70,663
3 years$52,077$50,602$49,181$47,813$46,496$43,943
4 years$38,669$37,198$35,791$34,447$33,161$30,698
5 years$30,626$29,163$27,775$26,458$25,209$22,842
6 years$25,265$23,814$22,447$21,159$19,947$17,680
7 years$21,438$19,999$18,653$17,396$16,222$14,056
8 years$18,569$17,143$15,819$14,593$13,458$11,391
9 years$16,339$14,926$13,625$12,430$11,333$9,365
10 years$14,555$13,156$11,879$10,715$9,657$7,786
11 years$13,097$11,712$10,458$9,325$8,305$6,529
12 years$11,883$10,512$9,281$8,179$7,197$5,514
13 years$10,857$9,500$8,292$7,221$6,276$4,683
14 years$9,977$8,635$7,451$6,410$5,501$3,996
15 years$9,216$7,889$6,727$5,717$4,844$3,423
16 years$8,551$7,238$6,099$5,119$4,281$2,941
17 years$7,964$6,666$5,550$4,599$3,796$2,535
18 years$7,443$6,159$5,066$4,145$3,375$2,189
19 years$6,978$5,708$4,638$3,745$3,008$1,895
20 years$6,559$5,305$4,256$3,392$2,687$1,643
21 years$6,181$4,941$3,915$3,078$2,405$1,426
22 years$5,838$4,612$3,608$2,799$2,155$1,240
23 years$5,525$4,314$3,332$2,549$1,935$1,079
24 years$5,239$4,042$3,081$2,325$1,739$939
25 years$4,976$3,793$2,854$2,123$1,565$819
26 years$4,733$3,565$2,647$1,941$1,410$714
27 years$4,509$3,355$2,458$1,777$1,271$623
28 years$4,302$3,161$2,285$1,628$1,147$544
29 years$4,108$2,982$2,126$1,493$1,035$476
30 years$3,929$2,816$1,980$1,370$936$416
31 years$3,761$2,662$1,846$1,258$846$364
32 years$3,604$2,519$1,723$1,157$765$318
33 years$3,456$2,386$1,608$1,064$692$278
34 years$3,318$2,261$1,503$979$627$243
35 years$3,188$2,145$1,405$901$568$213
36 years$3,065$2,036$1,314$830$515$186
37 years$2,950$1,933$1,230$764$466$163
38 years$2,840$1,837$1,152$705$423$143
39 years$2,737$1,747$1,079$650$383$125
40 years$2,639$1,662$1,012$599$348$110
41 years$2,546$1,582$949$553$315$96
42 years$2,457$1,507$890$510$286$84
43 years$2,373$1,436$835$471$260$74
44 years$2,293$1,369$784$435$236$65
45 years$2,217$1,305$736$402$214$57
46 years$2,144$1,245$691$371$194$50
47 years$2,075$1,188$649$343$176$43
48 years$2,008$1,134$610$317$160$38
49 years$1,945$1,083$574$293$146$33
50 years$1,884$1,035$539$271$132$29

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $1,930,000, adding $3,470 every year, while hoping to spend $31,539 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: 62/11/27 Blend
77$1,930,000$1,930,000$1,930,000$1,930,000
78$2,130,439$2,028,149$1,998,234$2,246,949
79$2,314,187$2,093,971$2,031,618$2,392,288
80$2,515,620$2,161,962$2,065,063$2,547,175
81$2,736,508$2,232,193$2,098,538$2,715,624
82$2,978,803$2,304,741$2,132,009$2,898,968
83$3,244,651$2,379,684$2,165,442$3,098,674
84$3,536,419$2,457,102$2,198,798$3,316,356
85$3,856,714$2,537,080$2,232,038$3,553,793
86$4,208,405$2,619,703$2,265,117$3,812,946
87$4,594,655$2,705,061$2,297,991$4,095,973
88$5,018,948$2,793,248$2,330,612$4,405,250
89$5,485,121$2,884,358$2,362,929$4,743,398
90$5,997,403$2,978,490$2,394,886$5,113,301
91$6,560,450$3,075,749$2,426,427$5,518,137
92$7,179,395$3,176,240$2,457,492$5,961,408
93$7,859,891$3,280,072$2,488,014$6,446,971
94$8,608,164$3,387,361$2,517,928$6,979,076
95$9,431,079$3,498,223$2,547,161$7,562,404
96$10,336,195$3,612,782$2,575,636$8,202,115
97$11,331,842$3,731,163$2,603,275$8,903,892
98$12,427,197$3,853,498$2,629,992$9,673,998
99$13,632,373$3,979,921$2,655,699$10,519,332
100$14,958,511$4,110,574$2,680,301$11,447,496