Can I retire at age 61 with 793,000?

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 $793,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19%
1 years$65,485$64,902$64,333$63,777$63,235$60,943
2 years$32,418$31,815$31,230$30,662$30,112$27,828
3 years$21,398$20,791$20,208$19,646$19,104$16,900
4 years$15,888$15,284$14,706$14,154$13,625$11,518
5 years$12,584$11,983$11,412$10,871$10,358$8,352
6 years$10,381$9,785$9,223$8,694$8,196$6,294
7 years$8,809$8,217$7,664$7,148$6,665$4,867
8 years$7,630$7,044$6,500$5,996$5,530$3,832
9 years$6,713$6,133$5,598$5,107$4,657$3,059
10 years$5,981$5,406$4,881$4,403$3,968$2,466
11 years$5,381$4,812$4,297$3,832$3,412$2,004
12 years$4,883$4,319$3,813$3,361$2,957$1,639
13 years$4,461$3,903$3,407$2,967$2,579$1,347
14 years$4,100$3,548$3,061$2,634$2,260$1,111
15 years$3,787$3,241$2,764$2,349$1,990$920
16 years$3,513$2,974$2,506$2,103$1,759$763
17 years$3,272$2,739$2,280$1,890$1,560$635
18 years$3,058$2,531$2,082$1,703$1,387$529
19 years$2,867$2,345$1,906$1,539$1,236$441
20 years$2,695$2,180$1,749$1,394$1,104$368
21 years$2,540$2,030$1,609$1,265$988$308
22 years$2,399$1,895$1,483$1,150$886$258
23 years$2,270$1,772$1,369$1,047$795$216
24 years$2,153$1,661$1,266$955$715$181
25 years$2,044$1,558$1,173$872$643$152
26 years$1,945$1,465$1,088$798$579$127
27 years$1,853$1,378$1,010$730$522$107
28 years$1,767$1,299$939$669$471$89
29 years$1,688$1,225$874$613$425$75
30 years$1,614$1,157$814$563$384$63
31 years$1,545$1,094$759$517$348$53
32 years$1,481$1,035$708$475$314$44
33 years$1,420$980$661$437$285$37
34 years$1,363$929$617$402$258$31
35 years$1,310$881$577$370$233$26
36 years$1,259$836$540$341$211$22
37 years$1,212$794$505$314$192$19
38 years$1,167$755$473$289$174$16
39 years$1,124$718$443$267$158$13
40 years$1,084$683$416$246$143$11
41 years$1,046$650$390$227$130$9
42 years$1,010$619$366$210$118$8
43 years$975$590$343$194$107$7
44 years$942$562$322$179$97$5
45 years$911$536$302$165$88$5
46 years$881$512$284$152$80$4
47 years$852$488$267$141$73$3
48 years$825$466$251$130$66$3
49 years$799$445$236$120$60$2
50 years$774$425$222$111$54$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $793,000, adding $2,119 every year, while hoping to spend $37,936 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: 53/31/16 Blend
60$793,000$793,000$793,000$793,000
61$876,072$834,043$821,751$918,623
62$925,067$834,547$808,916$948,455
63$977,789$833,805$794,380$976,698
64$1,034,577$831,715$778,045$1,006,582
65$1,095,805$828,170$759,810$1,038,276
66$1,161,882$823,055$739,569$1,071,962
67$1,233,260$816,250$717,210$1,107,849
68$1,310,433$807,628$692,618$1,146,163
69$1,393,947$797,051$665,670$1,187,159
70$1,484,399$784,377$636,240$1,231,118
71$1,582,449$769,451$604,194$1,278,354
72$1,688,818$752,114$569,394$1,329,213
73$1,804,303$732,193$531,695$1,384,080
74$1,929,779$709,508$490,944$1,443,384
75$2,066,209$683,867$446,983$1,507,597
76$2,214,652$655,066$399,647$1,577,245
77$2,376,274$622,891$348,762$1,652,911
78$2,552,356$587,115$294,148$1,735,240
79$2,744,311$547,498$235,616$1,824,947
80$2,953,690$503,785$172,969$1,922,823
81$3,182,205$455,708$106,002$2,029,747
82$3,431,735$402,984$34,498$2,146,690
83$3,704,354$345,312$0$2,274,727
84$4,002,341$282,375$0$2,422,186
85$4,328,207$213,839$0$2,589,996
86$4,684,717$139,350$0$2,773,760
87$5,074,915$58,534$0$2,975,136
88$5,502,152$0$0$3,195,951
89$5,970,119$0$0$3,448,120
90$6,482,881$0$0$3,746,382
91$7,044,915$0$0$4,073,384
92$7,661,152$0$0$4,432,003
93$8,337,020$0$0$4,825,410
94$9,078,502$0$0$5,257,096
95$9,892,185$0$0$5,730,909
96$10,785,325$0$0$6,251,085
97$11,765,915$0$0$6,822,291
98$12,842,762$0$0$7,449,667
99$14,025,563$0$0$8,138,879
100$15,325,005$0$0$8,896,165