Can I retire at age 64 with 1,250,000?

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 $1,250,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.7%
1 years$103,224$102,304$101,407$100,532$99,677$97,346
2 years$51,101$50,149$49,227$48,333$47,465$45,130
3 years$33,729$32,773$31,853$30,967$30,114$27,848
4 years$25,045$24,092$23,181$22,310$21,477$19,298
5 years$19,835$18,888$17,989$17,136$16,327$14,239
6 years$16,364$15,424$14,538$13,704$12,919$10,926
7 years$13,885$12,953$12,081$11,267$10,506$8,608
8 years$12,027$11,103$10,246$9,451$8,716$6,912
9 years$10,582$9,667$8,825$8,051$7,340$5,628
10 years$9,427$8,521$7,694$6,940$6,254$4,633
11 years$8,483$7,586$6,773$6,040$5,379$3,846
12 years$7,696$6,809$6,011$5,298$4,661$3,215
13 years$7,031$6,153$5,371$4,677$4,065$2,701
14 years$6,462$5,593$4,825$4,152$3,563$2,280
15 years$5,969$5,109$4,357$3,703$3,137$1,932
16 years$5,538$4,688$3,950$3,315$2,773$1,641
17 years$5,158$4,317$3,594$2,979$2,458$1,398
18 years$4,821$3,989$3,281$2,684$2,186$1,194
19 years$4,519$3,697$3,004$2,426$1,948$1,021
20 years$4,248$3,436$2,757$2,197$1,740$874
21 years$4,004$3,200$2,536$1,994$1,557$750
22 years$3,781$2,987$2,337$1,813$1,396$644
23 years$3,579$2,794$2,158$1,651$1,253$553
24 years$3,393$2,618$1,996$1,506$1,126$476
25 years$3,223$2,457$1,848$1,375$1,014$410
26 years$3,066$2,309$1,714$1,257$913$353
27 years$2,921$2,173$1,592$1,151$823$304
28 years$2,786$2,047$1,480$1,054$743$262
29 years$2,661$1,931$1,377$967$671$226
30 years$2,544$1,824$1,283$887$606$195
31 years$2,436$1,724$1,196$815$548$168
32 years$2,334$1,632$1,116$749$496$145
33 years$2,239$1,545$1,042$689$448$125
34 years$2,149$1,464$973$634$406$108
35 years$2,065$1,389$910$583$368$93
36 years$1,985$1,318$851$537$333$81
37 years$1,910$1,252$797$495$302$70
38 years$1,840$1,190$746$456$274$60
39 years$1,772$1,132$699$421$248$52
40 years$1,709$1,077$655$388$225$45
41 years$1,649$1,025$614$358$204$39
42 years$1,591$976$576$330$185$34
43 years$1,537$930$541$305$168$29
44 years$1,485$886$508$282$153$25
45 years$1,436$845$477$260$139$22
46 years$1,389$806$448$240$126$19
47 years$1,344$770$421$222$114$16
48 years$1,301$735$395$205$104$14
49 years$1,260$702$372$190$94$12
50 years$1,220$670$349$175$86$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $1,250,000, adding $5,240 every year, while hoping to spend $45,553 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: 61/18/21 Blend
63$1,250,000$1,250,000$1,250,000$1,250,000
64$1,382,905$1,316,655$1,297,280$1,459,360
65$1,475,493$1,332,703$1,292,271$1,527,749
66$1,575,999$1,348,011$1,285,567$1,596,866
67$1,685,181$1,362,494$1,277,064$1,671,272
68$1,803,876$1,376,062$1,266,652$1,751,490
69$1,933,001$1,388,619$1,254,215$1,838,094
70$2,073,569$1,400,063$1,239,633$1,931,717
71$2,226,692$1,410,286$1,222,780$2,033,061
72$2,393,595$1,419,170$1,203,523$2,142,898
73$2,575,625$1,426,592$1,181,724$2,262,081
74$2,774,265$1,432,422$1,157,238$2,391,550
75$2,991,148$1,436,519$1,129,914$2,532,344
76$3,228,072$1,438,734$1,099,592$2,685,609
77$3,487,014$1,438,911$1,066,108$2,852,609
78$3,770,153$1,436,881$1,029,286$3,034,739
79$4,079,888$1,432,467$988,946$3,233,538
80$4,418,858$1,425,480$944,897$3,450,705
81$4,789,972$1,415,720$896,942$3,688,115
82$5,196,433$1,402,973$844,873$3,947,834
83$5,641,765$1,387,015$788,473$4,232,143
84$6,129,854$1,367,607$727,515$4,543,559
85$6,664,975$1,344,496$661,763$4,884,859
86$7,251,839$1,317,413$590,969$5,259,104
87$7,895,636$1,286,075$514,875$5,669,674
88$8,602,079$1,250,181$433,212$6,120,293
89$9,377,463$1,209,413$345,697$6,615,074
90$10,228,723$1,163,433$252,036$7,158,549
91$11,163,497$1,111,885$151,923$7,755,720
92$12,190,197$1,054,391$45,037$8,412,102
93$13,318,094$990,553$0$9,133,777
94$14,557,399$919,949$0$9,942,923
95$15,919,359$842,132$0$10,843,245
96$17,416,368$756,630$0$11,832,882
97$19,062,078$662,946$0$12,920,918
98$20,871,533$560,553$0$14,117,363
99$22,861,303$448,894$0$15,433,252
100$25,049,647$327,381$0$16,880,748