Can I retire at age 64 with 787,000?

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 $787,000?

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$64,990$64,411$63,846$63,295$62,756$60,482
2 years$32,173$31,574$30,993$30,430$29,884$27,617
3 years$21,236$20,634$20,055$19,497$18,960$16,772
4 years$15,768$15,168$14,595$14,046$13,522$11,430
5 years$12,488$11,892$11,326$10,789$10,279$8,289
6 years$10,303$9,711$9,153$8,628$8,134$6,246
7 years$8,742$8,155$7,606$7,094$6,615$4,830
8 years$7,572$6,990$6,451$5,951$5,488$3,803
9 years$6,662$6,086$5,556$5,069$4,621$3,036
10 years$5,935$5,365$4,844$4,369$3,938$2,448
11 years$5,341$4,776$4,264$3,803$3,387$1,989
12 years$4,846$4,287$3,785$3,335$2,935$1,627
13 years$4,427$3,874$3,381$2,945$2,559$1,337
14 years$4,068$3,521$3,038$2,614$2,243$1,103
15 years$3,758$3,217$2,743$2,331$1,975$913
16 years$3,487$2,951$2,487$2,087$1,746$757
17 years$3,248$2,718$2,263$1,875$1,548$630
18 years$3,035$2,512$2,066$1,690$1,376$525
19 years$2,845$2,328$1,891$1,527$1,227$438
20 years$2,675$2,163$1,736$1,383$1,096$366
21 years$2,521$2,015$1,596$1,255$981$306
22 years$2,381$1,881$1,471$1,141$879$256
23 years$2,253$1,759$1,359$1,039$789$214
24 years$2,136$1,648$1,256$948$709$179
25 years$2,029$1,547$1,164$866$638$150
26 years$1,930$1,454$1,079$792$575$126
27 years$1,839$1,368$1,002$725$518$106
28 years$1,754$1,289$932$664$468$89
29 years$1,675$1,216$867$609$422$75
30 years$1,602$1,148$808$559$382$63
31 years$1,534$1,086$753$513$345$53
32 years$1,469$1,027$702$472$312$44
33 years$1,409$973$656$434$282$37
34 years$1,353$922$613$399$256$31
35 years$1,300$875$573$367$232$26
36 years$1,250$830$536$338$210$22
37 years$1,203$788$502$312$190$18
38 years$1,158$749$470$287$172$15
39 years$1,116$712$440$265$156$13
40 years$1,076$678$413$244$142$11
41 years$1,038$645$387$225$129$9
42 years$1,002$614$363$208$117$8
43 years$968$585$340$192$106$6
44 years$935$558$320$177$96$5
45 years$904$532$300$164$87$5
46 years$874$508$282$151$79$4
47 years$846$484$265$140$72$3
48 years$819$463$249$129$65$3
49 years$793$442$234$119$59$2
50 years$768$422$220$110$54$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $787,000, adding $6,486 every year, while hoping to spend $56,630 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: 36/49/15 Blend
63$787,000$787,000$787,000$787,000
64$873,964$832,253$820,055$901,195
65$902,855$812,780$787,273$901,966
66$932,794$790,454$751,495$896,947
67$963,829$765,077$712,560$890,308
68$996,011$736,436$670,302$881,935
69$1,029,392$704,310$624,544$871,708
70$1,064,029$668,460$575,106$859,499
71$1,099,983$628,637$521,795$845,174
72$1,137,317$584,577$464,411$828,593
73$1,176,102$536,000$402,748$809,606
74$1,216,411$482,610$336,585$788,057
75$1,258,321$424,094$265,698$763,782
76$1,301,919$360,124$189,847$736,608
77$1,347,293$290,349$108,786$706,353
78$1,394,543$214,401$22,256$672,827
79$1,443,771$131,891$0$635,828
80$1,495,090$42,409$0$606,366
81$1,548,622$0$0$577,531
82$1,604,496$0$0$574,950
83$1,662,854$0$0$596,162
84$1,723,847$0$0$618,358
85$1,787,641$0$0$641,602
86$1,854,412$0$0$665,962
87$1,924,353$0$0$691,513
88$1,997,673$0$0$718,335
89$2,074,598$0$0$746,516
90$2,155,375$0$0$776,152
91$2,240,269$0$0$807,345
92$2,329,572$0$0$840,208
93$2,423,599$0$0$874,865
94$2,522,693$0$0$911,449
95$2,627,229$0$0$950,106
96$2,737,616$0$0$990,995
97$2,854,297$0$0$1,034,291
98$2,977,760$0$0$1,080,182
99$3,108,534$0$0$1,128,876
100$3,247,199$0$0$1,180,600