Can I retire at age 64 with 1,510,000?

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 $1,510,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.6%
1 years$124,694$123,584$122,500$121,442$120,410$116,230
2 years$61,730$60,580$59,466$58,386$57,338$53,170
3 years$40,744$39,590$38,478$37,408$36,377$32,353
4 years$30,254$29,103$28,002$26,951$25,945$22,093
5 years$23,961$22,817$21,731$20,701$19,723$16,055
6 years$19,767$18,632$17,562$16,554$15,606$12,125
7 years$16,773$15,647$14,594$13,610$12,692$9,397
8 years$14,528$13,412$12,377$11,417$10,529$7,418
9 years$12,783$11,678$10,660$9,725$8,867$5,935
10 years$11,388$10,293$9,294$8,383$7,555$4,798
11 years$10,247$9,164$8,182$7,296$6,498$3,909
12 years$9,297$8,225$7,261$6,399$5,631$3,205
13 years$8,494$7,433$6,488$5,650$4,910$2,641
14 years$7,806$6,756$5,829$5,015$4,304$2,185
15 years$7,211$6,172$5,263$4,473$3,790$1,814
16 years$6,690$5,663$4,772$4,005$3,349$1,509
17 years$6,231$5,215$4,342$3,598$2,970$1,259
18 years$5,823$4,819$3,964$3,243$2,641$1,052
19 years$5,459$4,466$3,629$2,930$2,354$880
20 years$5,132$4,150$3,330$2,654$2,102$737
21 years$4,836$3,866$3,063$2,408$1,881$618
22 years$4,568$3,608$2,823$2,190$1,686$519
23 years$4,323$3,375$2,607$1,994$1,514$436
24 years$4,099$3,162$2,411$1,819$1,361$367
25 years$3,893$2,967$2,233$1,661$1,224$308
26 years$3,703$2,789$2,071$1,519$1,103$259
27 years$3,528$2,625$1,923$1,390$994$218
28 years$3,365$2,473$1,788$1,274$897$184
29 years$3,214$2,333$1,664$1,168$810$155
30 years$3,074$2,204$1,549$1,072$732$130
31 years$2,942$2,083$1,445$985$662$110
32 years$2,819$1,971$1,348$905$599$92
33 years$2,704$1,867$1,258$832$542$78
34 years$2,596$1,769$1,176$766$491$66
35 years$2,494$1,678$1,099$705$444$55
36 years$2,398$1,593$1,028$649$403$47
37 years$2,308$1,513$963$598$365$39
38 years$2,222$1,438$901$551$331$33
39 years$2,141$1,367$844$508$300$28
40 years$2,064$1,301$792$469$272$24
41 years$1,992$1,238$742$433$247$20
42 years$1,922$1,179$696$399$224$17
43 years$1,857$1,123$653$368$203$14
44 years$1,794$1,071$613$340$184$12
45 years$1,734$1,021$576$314$167$10
46 years$1,678$974$541$290$152$8
47 years$1,623$930$508$268$138$7
48 years$1,571$887$477$248$125$6
49 years$1,522$847$449$229$114$5
50 years$1,474$809$422$212$103$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $1,510,000, adding $2,922 every year, while hoping to spend $27,110 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: 66/18/16 Blend
63$1,510,000$1,510,000$1,510,000$1,510,000
64$1,667,034$1,587,004$1,563,599$1,770,436
65$1,808,227$1,635,922$1,587,135$1,888,854
66$1,962,912$1,686,329$1,610,550$2,014,824
67$2,132,439$1,738,269$1,633,813$2,151,854
68$2,318,290$1,791,786$1,656,888$2,301,027
69$2,522,101$1,846,929$1,679,740$2,463,535
70$2,745,672$1,903,746$1,702,328$2,640,690
71$2,990,986$1,962,285$1,724,611$2,833,936
72$3,260,228$2,022,598$1,746,547$3,044,866
73$3,555,804$2,084,738$1,768,089$3,275,231
74$3,880,364$2,148,758$1,789,188$3,526,962
75$4,236,827$2,214,713$1,809,792$3,802,184
76$4,628,412$2,282,662$1,829,848$4,103,239
77$5,058,659$2,352,662$1,849,297$4,432,704
78$5,531,474$2,424,774$1,868,080$4,793,421
79$6,051,156$2,499,060$1,886,132$5,188,519
80$6,622,443$2,575,583$1,903,387$5,621,444
81$7,250,554$2,654,408$1,919,772$6,095,993
82$7,941,240$2,735,604$1,935,214$6,616,349
83$8,700,837$2,819,239$1,949,634$7,187,121
84$9,536,325$2,905,384$1,962,950$7,813,385
85$10,455,394$2,994,112$1,975,073$8,500,735
86$11,466,519$3,085,499$1,985,913$9,255,332
87$12,579,037$3,179,620$1,995,373$10,083,967
88$13,803,233$3,276,556$2,003,353$10,994,119
89$15,150,443$3,376,388$2,009,745$11,994,030
90$16,633,156$3,479,198$2,014,439$13,092,781
91$18,265,132$3,585,074$2,017,318$14,300,379
92$20,061,536$3,694,102$2,018,258$15,627,847
93$22,039,073$3,806,374$2,017,130$17,087,333
94$24,216,153$3,921,981$2,013,799$18,692,222
95$26,613,063$4,041,020$2,008,123$20,457,262
96$29,252,153$4,163,588$1,999,953$22,398,705
97$32,158,054$4,289,785$1,989,132$24,534,458
98$35,357,905$4,419,714$1,975,498$26,884,253
99$38,881,613$4,553,482$1,958,879$29,469,832
100$42,762,131$4,691,196$1,939,095$32,315,154