Can I retire at age 65 with 859,000?

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 $859,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.5%
1 years$70,935$70,304$69,687$69,085$68,498$66,412
2 years$35,117$34,463$33,829$33,214$32,618$30,534
3 years$23,178$22,522$21,889$21,281$20,694$18,678
4 years$17,211$16,556$15,930$15,331$14,759$12,826
5 years$13,631$12,980$12,362$11,776$11,220$9,375
6 years$11,245$10,599$9,991$9,417$8,878$7,123
7 years$9,542$8,901$8,302$7,743$7,220$5,555
8 years$8,265$7,630$7,041$6,495$5,990$4,413
9 years$7,272$6,643$6,064$5,532$5,044$3,555
10 years$6,478$5,856$5,287$4,769$4,298$2,894
11 years$5,829$5,213$4,655$4,150$3,696$2,375
12 years$5,289$4,679$4,131$3,640$3,203$1,961
13 years$4,832$4,228$3,691$3,214$2,793$1,628
14 years$4,441$3,843$3,316$2,853$2,449$1,357
15 years$4,102$3,511$2,994$2,544$2,156$1,136
16 years$3,806$3,221$2,714$2,278$1,905$953
17 years$3,545$2,967$2,470$2,047$1,689$801
18 years$3,313$2,741$2,255$1,845$1,502$675
19 years$3,106$2,541$2,064$1,667$1,339$569
20 years$2,919$2,361$1,894$1,510$1,196$481
21 years$2,751$2,199$1,742$1,370$1,070$407
22 years$2,598$2,053$1,606$1,246$959$344
23 years$2,459$1,920$1,483$1,135$861$292
24 years$2,332$1,799$1,371$1,035$774$247
25 years$2,215$1,688$1,270$945$696$210
26 years$2,107$1,587$1,178$864$627$178
27 years$2,007$1,493$1,094$791$566$151
28 years$1,915$1,407$1,017$725$510$129
29 years$1,829$1,327$946$665$461$109
30 years$1,749$1,254$881$610$416$93
31 years$1,674$1,185$822$560$376$79
32 years$1,604$1,121$767$515$341$67
33 years$1,538$1,062$716$473$308$57
34 years$1,477$1,006$669$436$279$49
35 years$1,419$955$625$401$253$41
36 years$1,364$906$585$369$229$35
37 years$1,313$860$548$340$208$30
38 years$1,264$818$513$314$188$25
39 years$1,218$778$480$289$171$22
40 years$1,174$740$450$267$155$18
41 years$1,133$704$422$246$140$16
42 years$1,094$671$396$227$127$13
43 years$1,056$639$372$210$116$11
44 years$1,021$609$349$194$105$10
45 years$987$581$328$179$95$8
46 years$954$554$308$165$87$7
47 years$923$529$289$153$79$6
48 years$894$505$272$141$71$5
49 years$866$482$255$130$65$4
50 years$839$461$240$120$59$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $859,000, adding $5,742 every year, while hoping to spend $58,277 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: 47/28/25 Blend
64$859,000$859,000$859,000$859,000
65$952,541$907,014$893,699$990,262
66$987,694$889,451$861,632$999,783
67$1,024,479$869,075$826,537$1,003,919
68$1,063,002$845,685$788,252$1,007,251
69$1,103,376$819,072$746,606$1,009,730
70$1,145,724$789,010$701,421$1,011,310
71$1,190,180$755,264$652,512$1,011,942
72$1,236,891$717,584$599,683$1,011,578
73$1,286,013$675,705$542,732$1,010,169
74$1,337,719$629,347$481,446$1,007,669
75$1,392,195$578,215$415,603$1,004,029
76$1,449,646$521,994$344,973$999,204
77$1,510,294$460,356$269,314$993,150
78$1,574,381$392,950$188,372$985,823
79$1,642,170$319,407$101,885$977,185
80$1,713,951$239,337$9,578$967,200
81$1,790,038$152,329$0$955,836
82$1,870,776$57,947$0$966,789
83$1,956,542$0$0$980,583
84$2,047,746$0$0$1,008,372
85$2,144,839$0$0$1,057,015
86$2,248,315$0$0$1,108,912
87$2,358,714$0$0$1,164,341
88$2,476,627$0$0$1,223,607
89$2,602,702$0$0$1,287,044
90$2,737,652$0$0$1,355,018
91$2,882,255$0$0$1,427,932
92$3,037,366$0$0$1,506,226
93$3,203,924$0$0$1,590,384
94$3,382,959$0$0$1,680,938
95$3,575,600$0$0$1,778,470
96$3,783,089$0$0$1,883,623
97$4,006,790$0$0$1,997,099
98$4,248,200$0$0$2,119,672
99$4,508,964$0$0$2,252,193
100$4,790,891$0$0$2,395,594