Can I retire at age 80 with 977,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $977,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.2%
1 years$80,680$79,961$79,260$78,576$77,907$77,514
2 years$39,940$39,197$38,476$37,777$37,099$36,702
3 years$26,362$25,615$24,896$24,204$23,537$23,149
4 years$19,575$18,830$18,118$17,438$16,787$16,410
5 years$15,503$14,763$14,060$13,394$12,761$12,397
6 years$12,790$12,055$11,363$10,711$10,097$9,747
7 years$10,852$10,124$9,443$8,806$8,212$7,875
8 years$9,400$8,678$8,008$7,387$6,813$6,489
9 years$8,271$7,556$6,897$6,292$5,737$5,427
10 years$7,368$6,660$6,013$5,424$4,888$4,591
11 years$6,630$5,929$5,294$4,721$4,204$3,920
12 years$6,015$5,322$4,698$4,141$3,643$3,372
13 years$5,496$4,809$4,198$3,655$3,177$2,918
14 years$5,051$4,371$3,772$3,245$2,785$2,538
15 years$4,665$3,993$3,405$2,894$2,452$2,217
16 years$4,328$3,664$3,087$2,591$2,167$1,944
17 years$4,032$3,374$2,809$2,328$1,922$1,710
18 years$3,768$3,118$2,565$2,098$1,709$1,507
19 years$3,532$2,890$2,348$1,896$1,523$1,332
20 years$3,321$2,685$2,155$1,717$1,360$1,180
21 years$3,129$2,501$1,982$1,558$1,217$1,047
22 years$2,955$2,335$1,827$1,417$1,091$930
23 years$2,797$2,184$1,687$1,290$979$827
24 years$2,652$2,046$1,560$1,177$880$737
25 years$2,519$1,920$1,445$1,075$792$657
26 years$2,396$1,805$1,340$983$714$586
27 years$2,283$1,698$1,244$900$643$524
28 years$2,178$1,600$1,157$824$580$468
29 years$2,080$1,510$1,076$756$524$419
30 years$1,989$1,426$1,003$694$474$375
31 years$1,904$1,348$935$637$428$336
32 years$1,824$1,275$872$585$387$301
33 years$1,750$1,208$814$538$351$269
34 years$1,680$1,145$761$495$317$242
35 years$1,614$1,086$711$456$287$217
36 years$1,552$1,030$665$420$260$194
37 years$1,493$979$623$387$236$174
38 years$1,438$930$583$357$214$156
39 years$1,385$884$546$329$194$140
40 years$1,336$841$512$303$176$126
41 years$1,289$801$480$280$160$113
42 years$1,244$763$450$258$145$102
43 years$1,201$727$423$238$132$91
44 years$1,161$693$397$220$119$82
45 years$1,122$661$373$203$108$74
46 years$1,085$630$350$188$98$66
47 years$1,050$601$329$173$89$60
48 years$1,017$574$309$160$81$53
49 years$985$548$290$148$74$48
50 years$954$524$273$137$67$43

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $977,000, adding $2,272 every year, while hoping to spend $34,642 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: 73/6/21 Blend
79$977,000$977,000$977,000$977,000
80$1,078,998$1,027,217$1,012,073$1,152,121
81$1,152,197$1,040,691$1,009,119$1,214,523
82$1,231,701$1,053,665$1,004,904$1,278,481
83$1,318,117$1,066,077$999,351$1,347,677
84$1,412,112$1,077,862$992,377$1,422,624
85$1,514,420$1,088,951$983,894$1,503,891
86$1,625,849$1,099,268$973,813$1,592,104
87$1,747,289$1,108,734$962,038$1,687,952
88$1,879,716$1,117,267$948,471$1,792,195
89$2,024,209$1,124,774$933,006$1,905,672
90$2,181,952$1,131,162$915,535$2,029,306
91$2,354,249$1,136,327$895,945$2,164,115
92$2,542,538$1,140,163$874,114$2,311,223
93$2,748,400$1,142,553$849,919$2,471,868
94$2,973,574$1,143,376$823,229$2,647,413
95$3,219,979$1,142,502$793,908$2,839,364
96$3,489,725$1,139,792$761,812$3,049,378
97$3,785,136$1,135,101$726,791$3,279,285
98$4,108,772$1,128,273$688,691$3,531,099
99$4,463,451$1,119,143$647,347$3,807,043
100$4,852,279$1,107,537$602,589$4,109,566