Can I retire at age 65 with 949,000?

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 $949,000?

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$78,368$77,669$76,988$76,324$75,675$73,370
2 years$38,796$38,073$37,373$36,694$36,036$33,733
3 years$25,607$24,881$24,183$23,510$22,862$20,635
4 years$19,014$18,290$17,599$16,938$16,306$14,170
5 years$15,059$14,340$13,657$13,010$12,395$10,357
6 years$12,423$11,710$11,037$10,404$9,808$7,869
7 years$10,541$9,834$9,172$8,554$7,977$6,137
8 years$9,131$8,429$7,779$7,176$6,617$4,876
9 years$8,034$7,339$6,700$6,112$5,573$3,928
10 years$7,157$6,469$5,841$5,269$4,748$3,197
11 years$6,440$5,759$5,142$4,585$4,084$2,624
12 years$5,843$5,169$4,564$4,022$3,539$2,167
13 years$5,338$4,671$4,077$3,551$3,086$1,799
14 years$4,906$4,246$3,663$3,152$2,705$1,500
15 years$4,532$3,879$3,308$2,811$2,382$1,255
16 years$4,204$3,559$2,999$2,517$2,105$1,052
17 years$3,916$3,278$2,729$2,261$1,866$885
18 years$3,660$3,029$2,491$2,038$1,660$745
19 years$3,431$2,807$2,280$1,842$1,479$629
20 years$3,225$2,608$2,093$1,668$1,321$531
21 years$3,039$2,430$1,925$1,514$1,182$449
22 years$2,871$2,268$1,774$1,376$1,060$381
23 years$2,717$2,121$1,638$1,253$951$322
24 years$2,576$1,987$1,515$1,143$855$273
25 years$2,447$1,865$1,403$1,044$769$232
26 years$2,327$1,753$1,301$955$693$197
27 years$2,217$1,650$1,209$874$625$167
28 years$2,115$1,554$1,123$801$564$142
29 years$2,020$1,466$1,045$734$509$121
30 years$1,932$1,385$974$674$460$103
31 years$1,849$1,309$908$619$416$87
32 years$1,772$1,239$847$569$376$74
33 years$1,700$1,173$791$523$340$63
34 years$1,632$1,112$739$481$308$54
35 years$1,568$1,055$691$443$279$46
36 years$1,507$1,001$646$408$253$39
37 years$1,450$951$605$376$229$33
38 years$1,397$903$566$346$208$28
39 years$1,346$859$531$319$189$24
40 years$1,297$817$497$295$171$20
41 years$1,252$778$466$272$155$17
42 years$1,208$741$438$251$141$15
43 years$1,167$706$411$232$128$13
44 years$1,128$673$385$214$116$11
45 years$1,090$642$362$197$105$9
46 years$1,054$612$340$182$96$8
47 years$1,020$584$319$169$87$7
48 years$988$558$300$156$79$6
49 years$956$533$282$144$72$5
50 years$927$509$265$133$65$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $949,000, adding $5,576 every year, while hoping to spend $51,011 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: 53/37/10 Blend
64$949,000$949,000$949,000$949,000
65$1,051,550$1,001,253$986,543$1,104,309
66$1,104,532$996,039$965,317$1,135,571
67$1,161,210$988,860$941,670$1,163,573
68$1,221,905$979,565$915,468$1,192,840
69$1,286,971$967,996$886,568$1,223,503
70$1,356,798$953,984$854,824$1,255,709
71$1,431,812$937,350$820,081$1,289,621
72$1,512,481$917,904$782,178$1,325,423
73$1,599,319$895,446$740,946$1,363,319
74$1,692,890$869,764$696,208$1,403,539
75$1,793,815$840,632$647,781$1,446,338
76$1,902,773$807,812$595,471$1,492,002
77$2,020,514$771,053$539,077$1,540,850
78$2,147,859$730,087$478,389$1,593,237
79$2,285,714$684,634$413,188$1,649,560
80$2,435,070$634,395$343,243$1,710,258
81$2,597,022$579,055$268,317$1,775,825
82$2,772,771$518,281$188,158$1,846,805
83$2,963,638$451,721$102,505$1,923,809
84$3,171,076$379,003$11,087$2,007,512
85$3,396,686$299,734$0$2,098,667
86$3,642,225$213,499$0$2,207,337
87$3,909,631$119,859$0$2,327,085
88$4,201,033$18,352$0$2,457,792
89$4,518,775$0$0$2,600,637
90$4,865,438$0$0$2,794,186
91$5,243,862$0$0$3,013,711
92$5,657,173$0$0$3,253,565
93$6,108,812$0$0$3,515,757
94$6,602,568$0$0$3,802,497
95$7,142,614$0$0$4,116,222
96$7,733,541$0$0$4,459,611
97$8,380,408$0$0$4,835,616
98$9,088,784$0$0$5,247,491
99$9,864,801$0$0$5,698,813
100$10,715,215$0$0$6,193,527