Can I retire at age 64 with 770,000?

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 $770,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.2%
1 years$63,586$63,019$62,467$61,928$61,401$60,836
2 years$31,478$30,892$30,324$29,773$29,239$28,669
3 years$20,777$20,188$19,621$19,076$18,550$17,994
4 years$15,427$14,840$14,279$13,743$13,230$12,692
5 years$12,219$11,635$11,081$10,556$10,057$9,538
6 years$10,080$9,501$8,955$8,442$7,958$7,459
7 years$8,553$7,979$7,442$6,940$6,472$5,993
8 years$7,408$6,839$6,311$5,822$5,369$4,910
9 years$6,519$5,955$5,436$4,959$4,522$4,083
10 years$5,807$5,249$4,739$4,275$3,853$3,433
11 years$5,225$4,673$4,172$3,720$3,313$2,913
12 years$4,741$4,194$3,703$3,263$2,871$2,490
13 years$4,331$3,790$3,308$2,881$2,504$2,141
14 years$3,981$3,445$2,972$2,557$2,195$1,851
15 years$3,677$3,147$2,684$2,281$1,933$1,606
16 years$3,411$2,888$2,433$2,042$1,708$1,398
17 years$3,177$2,659$2,214$1,835$1,514$1,221
18 years$2,970$2,457$2,021$1,654$1,347$1,069
19 years$2,784$2,277$1,850$1,494$1,200$938
20 years$2,617$2,116$1,698$1,353$1,072$825
21 years$2,466$1,971$1,562$1,228$959$726
22 years$2,329$1,840$1,440$1,117$860$641
23 years$2,204$1,721$1,329$1,017$772$566
24 years$2,090$1,612$1,229$928$694$500
25 years$1,985$1,513$1,139$847$624$442
26 years$1,888$1,422$1,056$775$562$392
27 years$1,799$1,338$981$709$507$347
28 years$1,716$1,261$912$650$457$308
29 years$1,639$1,190$848$596$413$273
30 years$1,567$1,124$790$547$373$242
31 years$1,500$1,062$737$502$337$215
32 years$1,438$1,005$687$461$305$191
33 years$1,379$952$642$424$276$170
34 years$1,324$902$600$390$250$151
35 years$1,272$856$561$359$227$134
36 years$1,223$812$524$331$205$120
37 years$1,177$771$491$305$186$106
38 years$1,133$733$460$281$169$95
39 years$1,092$697$431$259$153$84
40 years$1,053$663$404$239$139$75
41 years$1,016$631$378$221$126$67
42 years$980$601$355$204$114$59
43 years$947$573$333$188$104$53
44 years$915$546$313$173$94$47
45 years$884$521$294$160$85$42
46 years$855$497$276$148$78$37
47 years$828$474$259$137$70$33
48 years$801$453$243$126$64$30
49 years$776$432$229$117$58$26
50 years$752$413$215$108$53$24

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $770,000, adding $2,283 every year, while hoping to spend $20,832 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: 56/15/29 Blend
63$770,000$770,000$770,000$770,000
64$850,895$810,085$798,150$891,614
65$915,521$827,614$802,723$937,444
66$986,041$845,304$806,751$985,006
67$1,063,034$863,140$810,193$1,036,411
68$1,147,137$881,108$813,009$1,092,039
69$1,239,052$899,189$815,152$1,152,306
70$1,339,552$917,367$816,576$1,217,672
71$1,449,488$935,619$817,233$1,288,646
72$1,569,797$953,925$817,071$1,365,785
73$1,701,509$972,261$816,036$1,449,706
74$1,845,761$990,600$814,072$1,541,090
75$2,003,804$1,008,914$811,118$1,640,687
76$2,177,016$1,027,174$807,114$1,749,323
77$2,366,912$1,045,347$801,994$1,867,910
78$2,575,166$1,063,397$795,689$1,997,452
79$2,803,616$1,081,287$788,127$2,139,060
80$3,054,290$1,098,976$779,235$2,293,954
81$3,329,421$1,116,419$768,933$2,463,483
82$3,631,469$1,133,570$757,139$2,649,131
83$3,963,143$1,150,379$743,767$2,852,539
84$4,327,427$1,166,792$728,727$3,075,511
85$4,727,610$1,182,749$711,925$3,320,040
86$5,167,313$1,198,191$693,261$3,588,322
87$5,650,526$1,213,050$672,633$3,882,778
88$6,181,646$1,227,256$649,932$4,206,077
89$6,765,516$1,240,733$625,047$4,561,162
90$7,407,470$1,253,400$597,857$4,951,278
91$8,113,388$1,265,173$568,241$5,380,002
92$8,889,745$1,275,958$536,069$5,851,279
93$9,743,678$1,285,659$501,207$6,369,455
94$10,683,048$1,294,171$463,512$6,939,324
95$11,716,518$1,301,384$422,838$7,566,171
96$12,853,631$1,307,180$379,032$8,255,820
97$14,104,904$1,311,435$331,932$9,014,693
98$15,481,922$1,314,014$281,370$9,849,871
99$16,997,454$1,314,776$227,171$10,769,156
100$18,665,566$1,313,571$169,153$11,781,151