Can I retire at age 64 with 877,000?

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 $877,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.4%
1 years$72,422$71,777$71,147$70,533$69,933$67,559
2 years$35,852$35,185$34,538$33,910$33,302$30,934
3 years$23,664$22,994$22,348$21,727$21,128$18,841
4 years$17,571$16,903$16,264$15,653$15,069$12,879
5 years$13,916$13,252$12,621$12,023$11,455$9,369
6 years$11,481$10,821$10,200$9,615$9,064$7,083
7 years$9,742$9,088$8,476$7,905$7,371$5,496
8 years$8,438$7,790$7,188$6,631$6,115$4,343
9 years$7,424$6,782$6,191$5,648$5,150$3,480
10 years$6,614$5,978$5,398$4,869$4,388$2,816
11 years$5,951$5,322$4,752$4,237$3,774$2,298
12 years$5,400$4,777$4,217$3,717$3,270$1,886
13 years$4,933$4,317$3,768$3,281$2,852$1,557
14 years$4,534$3,924$3,386$2,913$2,500$1,290
15 years$4,188$3,585$3,057$2,598$2,201$1,072
16 years$3,885$3,289$2,771$2,326$1,945$893
17 years$3,619$3,029$2,522$2,090$1,725$746
18 years$3,382$2,799$2,302$1,883$1,534$624
19 years$3,171$2,594$2,107$1,702$1,367$523
20 years$2,981$2,410$1,934$1,541$1,221$439
21 years$2,809$2,245$1,779$1,399$1,093$369
22 years$2,653$2,096$1,640$1,272$979$310
23 years$2,511$1,960$1,514$1,158$879$261
24 years$2,381$1,837$1,400$1,056$790$220
25 years$2,261$1,724$1,297$965$711$185
26 years$2,151$1,620$1,203$882$641$156
27 years$2,049$1,524$1,117$807$577$131
28 years$1,955$1,436$1,038$740$521$111
29 years$1,867$1,355$966$678$471$93
30 years$1,785$1,280$900$623$425$79
31 years$1,709$1,210$839$572$384$67
32 years$1,638$1,145$783$526$348$56
33 years$1,571$1,084$731$483$315$47
34 years$1,508$1,027$683$445$285$40
35 years$1,449$975$638$409$258$34
36 years$1,393$925$597$377$234$28
37 years$1,340$879$559$347$212$24
38 years$1,291$835$524$320$192$20
39 years$1,244$794$490$295$174$17
40 years$1,199$755$460$272$158$14
41 years$1,157$719$431$251$143$12
42 years$1,117$685$404$232$130$10
43 years$1,078$652$379$214$118$9
44 years$1,042$622$356$198$107$7
45 years$1,007$593$334$182$97$6
46 years$974$566$314$169$88$5
47 years$943$540$295$156$80$4
48 years$913$515$277$144$73$4
49 years$884$492$261$133$66$3
50 years$856$470$245$123$60$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $877,000, adding $3,646 every year, while hoping to spend $39,676 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: 53/39/8 Blend
63$877,000$877,000$877,000$877,000
64$970,215$923,734$910,140$1,019,538
65$1,026,962$926,782$898,415$1,056,446
66$1,088,167$928,649$884,967$1,091,947
67$1,154,244$929,237$869,697$1,129,621
68$1,225,645$928,438$852,501$1,169,683
69$1,302,871$926,141$833,269$1,212,368
70$1,386,467$922,226$811,887$1,257,938
71$1,477,038$916,566$788,237$1,306,683
72$1,575,245$909,027$762,192$1,358,926
73$1,681,817$899,467$733,623$1,415,023
74$1,797,556$887,733$702,392$1,475,368
75$1,923,341$873,667$668,357$1,540,399
76$2,060,144$857,099$631,369$1,610,601
77$2,209,030$837,848$591,271$1,686,510
78$2,371,173$815,724$547,900$1,768,721
79$2,547,864$790,526$501,087$1,857,891
80$2,740,525$762,041$450,652$1,954,749
81$2,950,721$730,043$396,410$2,060,100
82$3,180,172$694,292$338,168$2,174,838
83$3,430,773$654,537$275,721$2,299,948
84$3,704,613$610,510$208,858$2,436,522
85$4,003,987$561,928$137,358$2,585,770
86$4,331,424$508,493$60,990$2,749,026
87$4,689,710$449,890$0$2,927,767
88$5,081,909$385,784$0$3,125,380
89$5,511,400$315,823$0$3,347,587
90$5,981,899$239,634$0$3,591,199
91$6,497,501$156,825$0$3,858,444
92$7,062,717$66,980$0$4,151,787
93$7,682,513$0$0$4,473,949
94$8,362,358$0$0$4,840,957
95$9,108,280$0$0$5,275,260
96$9,926,913$0$0$5,751,988
97$10,825,569$0$0$6,275,411
98$11,812,301$0$0$6,850,229
99$12,895,978$0$0$7,481,623
100$14,086,374$0$0$8,175,298