Can I retire at age 64 with 978,000?

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 $978,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%20%
1 years$80,762$80,043$79,341$78,656$77,987$74,863
2 years$39,981$39,237$38,515$37,815$37,137$34,029
3 years$26,389$25,642$24,922$24,229$23,561$20,567
4 years$19,595$18,849$18,137$17,455$16,804$13,946
5 years$15,519$14,778$14,075$13,407$12,774$10,060
6 years$12,803$12,067$11,375$10,722$10,108$7,539
7 years$10,863$10,134$9,452$8,815$8,220$5,796
8 years$9,410$8,687$8,016$7,395$6,820$4,537
9 years$8,279$7,563$6,904$6,299$5,743$3,599
10 years$7,376$6,667$6,019$5,430$4,893$2,884
11 years$6,637$5,935$5,299$4,725$4,208$2,329
12 years$6,022$5,327$4,703$4,145$3,647$1,891
13 years$5,501$4,814$4,202$3,659$3,180$1,544
14 years$5,056$4,376$3,775$3,248$2,788$1,265
15 years$4,670$3,997$3,409$2,897$2,455$1,039
16 years$4,333$3,668$3,091$2,594$2,169$856
17 years$4,036$3,378$2,812$2,331$1,923$707
18 years$3,772$3,121$2,567$2,100$1,710$584
19 years$3,536$2,893$2,350$1,898$1,524$484
20 years$3,324$2,688$2,157$1,719$1,362$401
21 years$3,132$2,504$1,984$1,560$1,219$333
22 years$2,958$2,337$1,828$1,418$1,092$276
23 years$2,800$2,186$1,688$1,292$980$229
24 years$2,655$2,048$1,561$1,178$881$191
25 years$2,521$1,922$1,446$1,076$793$159
26 years$2,399$1,806$1,341$984$714$132
27 years$2,285$1,700$1,245$900$644$110
28 years$2,180$1,602$1,158$825$581$91
29 years$2,082$1,511$1,077$757$525$76
30 years$1,991$1,427$1,004$694$474$63
31 years$1,906$1,349$936$638$429$53
32 years$1,826$1,277$873$586$388$44
33 years$1,751$1,209$815$539$351$37
34 years$1,681$1,146$762$496$318$30
35 years$1,615$1,087$712$456$288$25
36 years$1,553$1,032$666$420$261$21
37 years$1,495$980$623$387$236$18
38 years$1,439$931$584$357$214$15
39 years$1,387$885$547$329$194$12
40 years$1,337$842$513$304$176$10
41 years$1,290$802$481$280$160$8
42 years$1,245$764$451$259$145$7
43 years$1,203$728$423$239$132$6
44 years$1,162$694$397$220$119$5
45 years$1,123$661$373$204$108$4
46 years$1,087$631$350$188$98$3
47 years$1,051$602$329$174$89$3
48 years$1,018$575$309$160$81$2
49 years$986$549$291$148$74$2
50 years$955$524$273$137$67$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $978,000, adding $6,022 every year, while hoping to spend $25,210 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: 48/39/13 Blend
63$978,000$978,000$978,000$978,000
64$1,083,968$1,032,134$1,016,975$1,131,818
65$1,167,709$1,055,885$1,024,220$1,189,196
66$1,259,147$1,079,955$1,030,863$1,248,365
67$1,359,041$1,104,333$1,036,857$1,312,046
68$1,468,224$1,129,007$1,042,153$1,380,670
69$1,587,617$1,153,962$1,046,700$1,454,712
70$1,718,231$1,179,184$1,050,441$1,534,692
71$1,861,182$1,204,654$1,053,322$1,621,186
72$2,017,695$1,230,356$1,055,281$1,714,827
73$2,189,123$1,256,266$1,056,256$1,816,313
74$2,376,954$1,282,364$1,056,181$1,926,413
75$2,582,827$1,308,623$1,054,987$2,045,975
76$2,808,546$1,335,017$1,052,600$2,175,932
77$3,056,101$1,361,515$1,048,945$2,317,314
78$3,327,680$1,388,086$1,043,941$2,471,256
79$3,625,696$1,414,695$1,037,506$2,639,007
80$3,952,805$1,441,303$1,029,550$2,821,946
81$4,311,933$1,467,869$1,019,983$3,021,591
82$4,706,305$1,494,350$1,008,707$3,239,617
83$5,139,472$1,520,696$995,622$3,477,869
84$5,615,344$1,546,857$980,622$3,738,381
85$6,138,233$1,572,776$963,596$4,023,395
86$6,712,885$1,598,395$944,429$4,335,382
87$7,344,531$1,623,648$922,999$4,677,067
88$8,038,934$1,648,467$899,180$5,051,452
89$8,802,441$1,672,777$872,838$5,461,849
90$9,642,047$1,696,501$843,836$5,911,904
91$10,565,458$1,719,552$812,027$6,405,642
92$11,581,165$1,741,840$777,260$6,947,494
93$12,698,522$1,763,268$739,376$7,542,349
94$13,927,836$1,783,733$698,210$8,195,594
95$15,280,462$1,803,123$653,587$8,913,168
96$16,768,915$1,821,322$605,328$9,701,616
97$18,406,979$1,838,202$553,241$10,568,154
98$20,209,847$1,853,629$497,131$11,520,737
99$22,194,256$1,867,462$436,789$12,568,132
100$24,378,649$1,879,547$372,001$13,720,004