Can I retire at age 62 with 966,000?

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 $966,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.2%
1 years$79,771$79,061$78,368$77,691$77,030$74,475
2 years$39,491$38,755$38,043$37,351$36,681$34,132
3 years$26,066$25,327$24,616$23,931$23,272$20,808
4 years$19,354$18,618$17,914$17,241$16,598$14,239
5 years$15,329$14,597$13,902$13,243$12,617$10,369
6 years$12,646$11,919$11,235$10,590$9,984$7,848
7 years$10,730$10,010$9,336$8,707$8,119$6,096
8 years$9,294$8,580$7,918$7,304$6,736$4,823
9 years$8,178$7,471$6,820$6,221$5,673$3,869
10 years$7,285$6,585$5,946$5,363$4,833$3,135
11 years$6,555$5,862$5,234$4,667$4,157$2,561
12 years$5,948$5,262$4,645$4,094$3,602$2,106
13 years$5,434$4,755$4,150$3,614$3,141$1,740
14 years$4,994$4,322$3,729$3,208$2,754$1,443
15 years$4,613$3,948$3,367$2,861$2,424$1,201
16 years$4,280$3,623$3,053$2,562$2,143$1,003
17 years$3,986$3,336$2,778$2,302$1,900$839
18 years$3,725$3,083$2,536$2,075$1,689$703
19 years$3,493$2,857$2,321$1,874$1,506$590
20 years$3,283$2,655$2,130$1,698$1,345$496
21 years$3,094$2,473$1,960$1,541$1,204$417
22 years$2,922$2,308$1,806$1,401$1,079$351
23 years$2,766$2,159$1,668$1,276$968$296
24 years$2,622$2,023$1,542$1,164$870$250
25 years$2,490$1,898$1,428$1,063$783$211
26 years$2,369$1,784$1,325$972$706$178
27 years$2,257$1,679$1,230$889$636$150
28 years$2,153$1,582$1,144$815$574$127
29 years$2,056$1,493$1,064$747$518$107
30 years$1,966$1,410$991$686$468$90
31 years$1,882$1,333$924$630$423$76
32 years$1,804$1,261$862$579$383$65
33 years$1,730$1,194$805$532$347$55
34 years$1,661$1,132$752$490$314$46
35 years$1,596$1,073$703$451$284$39
36 years$1,534$1,019$658$415$258$33
37 years$1,476$968$616$383$233$28
38 years$1,422$920$577$353$212$24
39 years$1,370$874$540$325$192$20
40 years$1,321$832$506$300$174$17
41 years$1,274$792$475$277$158$14
42 years$1,230$754$445$255$143$12
43 years$1,188$719$418$236$130$10
44 years$1,148$685$392$218$118$9
45 years$1,110$653$368$201$107$7
46 years$1,073$623$346$186$97$6
47 years$1,038$595$325$172$88$5
48 years$1,005$568$305$159$80$4
49 years$974$542$287$146$73$4
50 years$943$518$270$135$66$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $966,000, adding $4,691 every year, while hoping to spend $33,074 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: 29/49/22 Blend
61$966,000$966,000$966,000$966,000
62$1,069,371$1,018,173$1,003,200$1,092,903
63$1,143,256$1,032,873$1,001,616$1,126,151
64$1,223,569$1,047,185$998,872$1,158,618
65$1,310,931$1,061,054$994,891$1,192,831
66$1,406,024$1,074,424$989,598$1,228,961
67$1,509,600$1,087,232$982,912$1,267,199
68$1,622,486$1,099,413$974,746$1,307,757
69$1,745,592$1,110,897$965,012$1,350,867
70$1,879,919$1,121,608$953,617$1,396,791
71$2,026,571$1,131,466$940,463$1,445,819
72$2,186,760$1,140,387$925,447$1,498,270
73$2,361,823$1,148,280$908,464$1,554,501
74$2,553,231$1,155,048$889,399$1,614,908
75$2,762,604$1,160,588$868,137$1,679,927
76$2,991,724$1,164,791$844,554$1,750,046
77$3,242,555$1,167,542$818,522$1,825,803
78$3,517,260$1,168,716$789,907$1,907,795
79$3,818,220$1,168,182$758,569$1,996,684
80$4,148,057$1,165,802$724,359$2,093,202
81$4,509,660$1,161,427$687,126$2,198,163
82$4,906,208$1,154,900$646,708$2,312,465
83$5,341,207$1,146,055$602,938$2,437,105
84$5,818,513$1,134,716$555,640$2,573,186
85$6,342,380$1,120,694$504,632$2,721,928
86$6,917,487$1,103,793$449,721$2,884,682
87$7,548,993$1,083,801$390,709$3,062,943
88$8,242,579$1,060,497$327,387$3,258,365
89$9,004,504$1,033,643$259,537$3,472,778
90$9,841,663$1,002,991$186,930$3,708,204
91$10,761,651$968,275$109,331$3,966,882
92$11,772,836$929,218$26,490$4,251,286
93$12,884,437$885,521$0$4,564,151
94$14,106,611$836,873$0$4,923,035
95$15,450,547$782,941$0$5,324,327
96$16,928,574$723,377$0$5,765,560
97$18,554,275$657,809$0$6,250,886
98$20,342,616$585,846$0$6,784,885
99$22,310,085$507,075$0$7,372,613
100$24,474,851$421,059$0$8,019,653