Can I retire at age 79 with 1,390,000?

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 $1,390,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.7%
1 years$114,785$113,762$112,765$111,791$110,841$107,378
2 years$56,824$55,766$54,740$53,746$52,781$49,324
3 years$37,507$36,444$35,421$34,435$33,487$30,143
4 years$27,850$26,790$25,777$24,809$23,883$20,678
5 years$22,057$21,004$20,004$19,056$18,155$15,098
6 years$18,196$17,151$16,166$15,239$14,366$11,459
7 years$15,440$14,403$13,434$12,529$11,683$8,926
8 years$13,374$12,346$11,393$10,510$9,692$7,084
9 years$11,767$10,750$9,813$8,952$8,162$5,699
10 years$10,483$9,475$8,555$7,717$6,955$4,633
11 years$9,433$8,435$7,532$6,716$5,981$3,797
12 years$8,558$7,571$6,684$5,891$5,183$3,132
13 years$7,819$6,842$5,972$5,201$4,520$2,597
14 years$7,186$6,219$5,366$4,617$3,962$2,162
15 years$6,637$5,681$4,845$4,117$3,489$1,806
16 years$6,158$5,213$4,392$3,687$3,083$1,513
17 years$5,736$4,801$3,997$3,312$2,734$1,270
18 years$5,361$4,436$3,649$2,985$2,431$1,068
19 years$5,025$4,111$3,340$2,697$2,167$900
20 years$4,724$3,820$3,065$2,443$1,935$759
21 years$4,452$3,559$2,820$2,217$1,732$641
22 years$4,205$3,322$2,599$2,016$1,552$542
23 years$3,979$3,107$2,399$1,836$1,393$459
24 years$3,773$2,911$2,219$1,674$1,252$388
25 years$3,584$2,732$2,055$1,529$1,127$329
26 years$3,409$2,567$1,906$1,398$1,015$279
27 years$3,248$2,416$1,770$1,280$915$236
28 years$3,098$2,277$1,646$1,173$826$200
29 years$2,959$2,148$1,531$1,075$746$170
30 years$2,829$2,028$1,426$987$674$144
31 years$2,709$1,918$1,330$906$609$122
32 years$2,595$1,814$1,241$833$551$104
33 years$2,489$1,718$1,158$766$499$88
34 years$2,390$1,628$1,082$705$452$75
35 years$2,296$1,545$1,012$649$409$64
36 years$2,208$1,466$947$597$371$54
37 years$2,124$1,392$886$551$336$46
38 years$2,046$1,323$830$507$304$39
39 years$1,971$1,258$777$468$276$33
40 years$1,900$1,197$729$432$250$28
41 years$1,833$1,140$683$398$227$24
42 years$1,770$1,085$641$367$206$20
43 years$1,709$1,034$601$339$187$17
44 years$1,652$986$565$313$170$15
45 years$1,597$940$530$289$154$12
46 years$1,544$897$498$267$140$11
47 years$1,494$856$468$247$127$9
48 years$1,447$817$440$228$115$8
49 years$1,401$780$413$211$105$6
50 years$1,357$745$388$195$95$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 79 starting with $1,390,000, adding $4,372 every year, while hoping to spend $53,996 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: 39/33/28 Blend
78$1,390,000$1,390,000$1,390,000$1,390,000
79$1,536,290$1,462,620$1,441,075$1,583,305
80$1,635,540$1,476,837$1,431,899$1,632,275
81$1,743,104$1,489,941$1,420,607$1,679,891
82$1,859,773$1,501,820$1,407,070$1,730,349
83$1,986,416$1,512,356$1,391,153$1,783,945
84$2,123,991$1,521,422$1,372,717$1,841,006
85$2,273,550$1,528,883$1,351,615$1,901,893
86$2,436,251$1,534,597$1,327,693$1,967,012
87$2,613,367$1,538,411$1,300,789$2,036,810
88$2,806,301$1,540,163$1,270,736$2,111,786
89$3,016,594$1,539,682$1,237,356$2,192,492
90$3,245,945$1,536,785$1,200,466$2,279,540
91$3,496,222$1,531,278$1,159,872$2,373,612
92$3,769,482$1,522,956$1,115,373$2,475,462
93$4,067,989$1,511,600$1,066,758$2,585,926
94$4,394,235$1,496,980$1,013,805$2,705,933
95$4,750,964$1,478,849$956,285$2,836,509
96$5,141,198$1,456,948$893,956$2,978,794
97$5,568,264$1,431,002$826,567$3,134,049
98$6,035,824$1,400,718$753,854$3,303,673
99$6,547,912$1,365,788$675,542$3,489,211
100$7,108,971$1,325,884$591,345$3,692,377