Can I retire at age 78 with 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 $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%14.5%
1 years$79,276$78,570$77,881$77,208$76,552$75,129
2 years$39,245$38,515$37,806$37,119$36,453$35,025
3 years$25,904$25,170$24,463$23,783$23,127$21,739
4 years$19,234$18,502$17,803$17,134$16,495$15,156
5 years$15,234$14,506$13,816$13,161$12,539$11,254
6 years$12,567$11,845$11,165$10,525$9,922$8,692
7 years$10,664$9,948$9,278$8,653$8,069$6,894
8 years$9,236$8,527$7,869$7,259$6,694$5,574
9 years$8,127$7,424$6,777$6,183$5,637$4,572
10 years$7,240$6,544$5,909$5,330$4,803$3,792
11 years$6,515$5,826$5,202$4,638$4,131$3,172
12 years$5,911$5,229$4,617$4,068$3,580$2,672
13 years$5,400$4,725$4,125$3,592$3,122$2,263
14 years$4,963$4,295$3,706$3,188$2,736$1,926
15 years$4,584$3,924$3,346$2,844$2,409$1,645
16 years$4,253$3,600$3,034$2,546$2,129$1,410
17 years$3,961$3,316$2,760$2,288$1,888$1,211
18 years$3,702$3,064$2,520$2,062$1,679$1,043
19 years$3,471$2,839$2,307$1,863$1,496$900
20 years$3,263$2,639$2,117$1,687$1,337$778
21 years$3,075$2,458$1,947$1,531$1,196$673
22 years$2,904$2,294$1,795$1,392$1,072$584
23 years$2,748$2,146$1,657$1,268$962$506
24 years$2,606$2,010$1,533$1,156$865$440
25 years$2,475$1,887$1,420$1,056$778$382
26 years$2,354$1,773$1,317$966$701$332
27 years$2,243$1,669$1,223$884$632$289
28 years$2,140$1,572$1,136$810$570$251
29 years$2,044$1,483$1,058$743$515$219
30 years$1,954$1,401$985$682$465$191
31 years$1,871$1,324$918$626$421$166
32 years$1,792$1,253$857$575$381$145
33 years$1,719$1,187$800$529$344$126
34 years$1,650$1,125$748$487$312$110
35 years$1,586$1,067$699$448$282$96
36 years$1,525$1,013$654$413$256$84
37 years$1,467$962$612$380$232$73
38 years$1,413$914$573$350$210$64
39 years$1,361$869$537$323$191$56
40 years$1,312$827$503$298$173$49
41 years$1,266$787$472$275$157$42
42 years$1,222$750$443$254$142$37
43 years$1,180$714$415$234$129$32
44 years$1,141$681$390$216$117$28
45 years$1,103$649$366$200$106$25
46 years$1,067$619$344$185$97$22
47 years$1,032$591$323$170$88$19
48 years$999$564$304$158$80$16
49 years$967$539$285$146$72$14
50 years$937$515$268$135$66$13

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $960,000, adding $3,629 every year, while hoping to spend $49,717 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: 66/5/29 Blend
77$960,000$960,000$960,000$960,000
78$1,061,663$1,010,783$995,903$1,123,374
79$1,117,054$1,007,413$976,368$1,162,132
80$1,176,429$1,002,212$954,511$1,198,625
81$1,240,141$995,036$930,204$1,237,439
82$1,308,579$985,737$903,309$1,278,808
83$1,382,169$974,152$873,684$1,322,990
84$1,461,379$960,114$841,181$1,370,272
85$1,546,722$943,442$805,643$1,420,973
86$1,638,763$923,946$766,908$1,475,444
87$1,738,122$901,425$724,804$1,534,074
88$1,845,480$875,664$679,155$1,597,294
89$1,961,585$846,438$629,773$1,665,582
90$2,087,261$813,508$576,465$1,739,465
91$2,223,413$776,621$519,027$1,819,527
92$2,371,034$735,509$457,248$1,906,414
93$2,531,219$689,888$390,905$2,000,842
94$2,705,170$639,460$319,767$2,103,598
95$2,894,211$583,907$243,593$2,215,558
96$3,099,798$522,895$162,131$2,337,687
97$3,323,531$456,071$75,116$2,471,053
98$3,567,173$383,060$0$2,616,834
99$3,832,662$303,467$0$2,781,826
100$4,122,133$216,877$0$2,987,140