Can I retire at age 80 with 917,000?

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 $917,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$75,725$75,050$74,392$73,750$73,123$71,793
2 years$37,488$36,789$36,113$35,457$34,820$33,486
3 years$24,743$24,042$23,367$22,717$22,092$20,793
4 years$18,373$17,674$17,005$16,367$15,756$14,504
5 years$14,551$13,856$13,197$12,571$11,977$10,775
6 years$12,004$11,315$10,665$10,053$9,477$8,327
7 years$10,186$9,502$8,863$8,265$7,708$6,609
8 years$8,823$8,145$7,516$6,934$6,394$5,346
9 years$7,763$7,092$6,474$5,906$5,385$4,388
10 years$6,916$6,251$5,644$5,091$4,588$3,641
11 years$6,223$5,565$4,969$4,431$3,946$3,048
12 years$5,646$4,995$4,410$3,886$3,419$2,569
13 years$5,158$4,514$3,940$3,431$2,982$2,177
14 years$4,741$4,103$3,540$3,046$2,614$1,854
15 years$4,379$3,748$3,196$2,716$2,301$1,585
16 years$4,063$3,439$2,898$2,432$2,034$1,359
17 years$3,784$3,167$2,637$2,185$1,804$1,169
18 years$3,537$2,926$2,407$1,969$1,604$1,007
19 years$3,315$2,712$2,204$1,779$1,429$870
20 years$3,117$2,520$2,022$1,612$1,277$752
21 years$2,937$2,348$1,860$1,463$1,143$652
22 years$2,774$2,191$1,714$1,330$1,024$565
23 years$2,625$2,050$1,583$1,211$919$491
24 years$2,489$1,920$1,464$1,105$826$426
25 years$2,364$1,802$1,356$1,009$744$371
26 years$2,249$1,694$1,258$922$670$323
27 years$2,142$1,594$1,168$844$604$281
28 years$2,044$1,502$1,086$774$545$245
29 years$1,952$1,417$1,010$709$492$213
30 years$1,867$1,338$941$651$445$186
31 years$1,787$1,265$877$598$402$162
32 years$1,712$1,197$818$549$364$141
33 years$1,642$1,134$764$505$329$123
34 years$1,576$1,074$714$465$298$108
35 years$1,515$1,019$668$428$270$94
36 years$1,456$967$625$394$244$82
37 years$1,401$919$585$363$222$72
38 years$1,349$873$547$335$201$63
39 years$1,300$830$513$309$182$55
40 years$1,254$790$481$285$165$48
41 years$1,209$752$451$263$150$42
42 years$1,167$716$423$242$136$36
43 years$1,128$682$397$224$123$32
44 years$1,090$650$372$207$112$28
45 years$1,053$620$350$191$102$24
46 years$1,019$592$328$176$92$21
47 years$986$565$309$163$84$19
48 years$954$539$290$150$76$16
49 years$924$515$273$139$69$14
50 years$895$492$256$129$63$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $917,000, adding $2,711 every year, while hoping to spend $57,899 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: 80/7/13 Blend
79$917,000$917,000$917,000$917,000
80$1,013,330$964,729$950,516$1,091,649
81$1,055,086$950,397$920,754$1,129,166
82$1,099,160$933,422$888,055$1,162,555
83$1,145,728$913,613$852,258$1,197,525
84$1,194,982$890,769$813,198$1,234,206
85$1,247,129$864,676$770,699$1,272,743
86$1,302,399$835,108$724,580$1,313,298
87$1,361,040$801,825$674,650$1,356,046
88$1,423,325$764,573$620,710$1,401,183
89$1,489,552$723,085$562,552$1,448,924
90$1,560,047$677,077$499,958$1,499,506
91$1,635,167$626,250$432,702$1,553,193
92$1,715,304$570,285$360,547$1,610,275
93$1,800,885$508,849$283,246$1,671,070
94$1,892,380$441,587$200,539$1,735,932
95$1,990,303$368,126$112,157$1,805,252
96$2,095,218$288,069$17,819$1,879,460
97$2,207,745$200,999$0$1,959,032
98$2,328,563$106,475$0$2,055,986
99$2,458,416$4,032$0$2,162,794
100$2,598,123$0$0$2,277,667