Can I retire at age 80 with 935,000?

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 $935,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.6%
1 years$77,211$76,524$75,853$75,198$74,558$73,749
2 years$38,223$37,512$36,822$36,153$35,504$34,689
3 years$25,229$24,514$23,826$23,163$22,525$21,730
4 years$18,733$18,021$17,339$16,688$16,065$15,296
5 years$14,837$14,128$13,456$12,818$12,212$11,471
6 years$12,240$11,537$10,874$10,251$9,663$8,951
7 years$10,386$9,689$9,037$8,428$7,859$7,176
8 years$8,996$8,305$7,664$7,070$6,520$5,866
9 years$7,915$7,231$6,601$6,022$5,491$4,866
10 years$7,051$6,374$5,755$5,191$4,678$4,082
11 years$6,345$5,674$5,066$4,518$4,023$3,456
12 years$5,757$5,093$4,496$3,963$3,487$2,946
13 years$5,260$4,602$4,017$3,498$3,040$2,527
14 years$4,834$4,183$3,609$3,105$2,665$2,178
15 years$4,465$3,822$3,259$2,769$2,347$1,885
16 years$4,142$3,506$2,955$2,480$2,074$1,637
17 years$3,858$3,229$2,689$2,228$1,839$1,425
18 years$3,606$2,984$2,454$2,008$1,635$1,245
19 years$3,380$2,765$2,247$1,814$1,457$1,089
20 years$3,178$2,570$2,062$1,643$1,302$955
21 years$2,995$2,394$1,897$1,491$1,165$838
22 years$2,828$2,234$1,748$1,356$1,044$737
23 years$2,677$2,090$1,614$1,235$937$649
24 years$2,538$1,958$1,493$1,126$842$572
25 years$2,411$1,837$1,383$1,029$758$504
26 years$2,293$1,727$1,282$941$683$445
27 years$2,185$1,625$1,191$861$616$393
28 years$2,084$1,531$1,107$789$556$348
29 years$1,990$1,445$1,030$723$502$307
30 years$1,903$1,364$959$664$453$272
31 years$1,822$1,290$894$610$410$241
32 years$1,746$1,220$835$560$371$213
33 years$1,674$1,156$779$515$335$189
34 years$1,607$1,095$728$474$304$167
35 years$1,544$1,039$681$436$275$148
36 years$1,485$986$637$402$249$131
37 years$1,429$937$596$370$226$117
38 years$1,376$890$558$341$205$103
39 years$1,326$846$523$315$186$92
40 years$1,278$805$490$290$168$81
41 years$1,233$767$460$268$153$72
42 years$1,190$730$431$247$139$64
43 years$1,150$696$405$228$126$57
44 years$1,111$663$380$211$114$50
45 years$1,074$632$357$195$104$45
46 years$1,039$603$335$180$94$40
47 years$1,005$576$315$166$86$35
48 years$973$549$296$153$78$31
49 years$942$525$278$142$71$28
50 years$913$501$261$131$64$25

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $935,000, adding $5,513 every year, while hoping to spend $41,640 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: 33/43/24 Blend
79$935,000$935,000$935,000$935,000
80$1,036,057$986,502$972,009$1,062,494
81$1,097,430$990,536$960,267$1,086,858
82$1,163,667$993,372$946,736$1,108,956
83$1,235,222$994,907$931,311$1,131,935
84$1,312,590$995,033$913,886$1,155,898
85$1,396,317$993,633$894,344$1,180,964
86$1,487,005$990,585$872,569$1,207,267
87$1,585,314$985,757$848,434$1,234,956
88$1,691,969$979,012$821,809$1,264,201
89$1,807,769$970,203$792,559$1,295,193
90$1,933,592$959,173$760,540$1,328,145
91$2,070,404$945,758$725,603$1,363,297
92$2,219,267$929,783$687,594$1,400,918
93$2,381,352$911,062$646,347$1,441,310
94$2,557,944$889,398$601,695$1,484,809
95$2,750,460$864,585$553,457$1,531,793
96$2,960,459$836,401$501,450$1,582,684
97$3,189,655$804,614$445,477$1,637,951
98$3,439,937$768,977$385,338$1,698,121
99$3,713,383$729,229$320,819$1,763,778
100$4,012,281$685,095$251,700$1,835,577