Can I retire at age 66 with 789,000?

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 $789,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.2%
1 years$65,155$64,575$64,008$63,456$62,916$60,829
2 years$32,255$31,654$31,072$30,508$29,960$27,878
3 years$21,290$20,686$20,106$19,546$19,008$16,995
4 years$15,808$15,207$14,632$14,082$13,557$11,630
5 years$12,520$11,922$11,355$10,816$10,305$8,469
6 years$10,329$9,735$9,176$8,650$8,154$6,410
7 years$8,764$8,176$7,626$7,112$6,632$4,979
8 years$7,591$7,008$6,467$5,966$5,502$3,940
9 years$6,679$6,102$5,570$5,082$4,633$3,160
10 years$5,950$5,378$4,856$4,380$3,948$2,561
11 years$5,354$4,788$4,275$3,812$3,395$2,092
12 years$4,858$4,298$3,794$3,344$2,942$1,720
13 years$4,438$3,884$3,390$2,952$2,566$1,421
14 years$4,079$3,530$3,046$2,621$2,249$1,179
15 years$3,768$3,225$2,750$2,337$1,980$981
16 years$3,496$2,959$2,493$2,093$1,750$819
17 years$3,256$2,725$2,269$1,880$1,552$685
18 years$3,043$2,518$2,071$1,694$1,380$574
19 years$2,853$2,334$1,896$1,531$1,230$482
20 years$2,682$2,169$1,740$1,387$1,098$405
21 years$2,527$2,020$1,600$1,258$983$341
22 years$2,387$1,885$1,475$1,144$881$287
23 years$2,259$1,763$1,362$1,042$791$242
24 years$2,142$1,652$1,260$950$711$204
25 years$2,034$1,551$1,167$868$640$172
26 years$1,935$1,457$1,082$794$576$145
27 years$1,843$1,371$1,005$726$520$123
28 years$1,759$1,292$934$666$469$103
29 years$1,680$1,219$869$610$423$87
30 years$1,606$1,151$810$560$382$74
31 years$1,537$1,088$755$514$346$62
32 years$1,473$1,030$704$473$313$53
33 years$1,413$975$658$435$283$45
34 years$1,356$924$614$400$256$38
35 years$1,303$877$574$368$232$32
36 years$1,253$832$537$339$210$27
37 years$1,206$790$503$312$191$23
38 years$1,161$751$471$288$173$19
39 years$1,119$714$441$266$157$16
40 years$1,079$680$414$245$142$14
41 years$1,041$647$388$226$129$12
42 years$1,005$616$364$209$117$10
43 years$970$587$341$193$106$8
44 years$937$560$320$178$96$7
45 years$906$534$301$164$88$6
46 years$877$509$283$152$79$5
47 years$848$486$265$140$72$4
48 years$821$464$249$129$66$4
49 years$795$443$234$120$60$3
50 years$770$423$220$111$54$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 66 starting with $789,000, adding $5,206 every year, while hoping to spend $20,283 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: 71/24/5 Blend
65$789,000$789,000$789,000$789,000
66$874,848$833,031$820,801$936,176
67$942,502$852,269$826,717$996,573
68$1,016,376$871,769$832,152$1,059,622
69$1,097,084$891,524$837,067$1,128,058
70$1,185,302$911,523$841,423$1,202,403
71$1,281,771$931,756$845,180$1,283,234
72$1,387,311$952,211$848,292$1,371,188
73$1,502,822$972,875$850,715$1,466,961
74$1,629,296$993,732$852,400$1,571,326
75$1,767,826$1,014,767$853,298$1,685,129
76$1,919,615$1,035,961$853,354$1,809,305
77$2,085,987$1,057,295$852,513$1,944,883
78$2,268,403$1,078,747$850,717$2,092,996
79$2,468,468$1,100,295$847,905$2,254,893
80$2,687,955$1,121,911$844,012$2,431,949
81$2,928,811$1,143,570$838,971$2,625,680
82$3,193,185$1,165,241$832,712$2,837,754
83$3,483,443$1,186,890$825,161$3,070,011
84$3,802,191$1,208,485$816,241$3,324,477
85$4,152,299$1,229,985$805,869$3,603,384
86$4,536,930$1,251,351$793,963$3,909,193
87$4,959,569$1,272,539$780,432$4,244,614
88$5,424,052$1,293,500$765,184$4,612,633
89$5,934,608$1,314,185$748,121$5,016,540
90$6,495,897$1,334,539$729,141$5,459,963
91$7,113,049$1,354,502$708,138$5,946,895
92$7,791,721$1,374,013$685,001$6,481,740
93$8,538,140$1,393,003$659,613$7,069,349
94$9,359,172$1,411,402$631,851$7,715,069
95$10,262,378$1,429,131$601,589$8,424,791
96$11,256,092$1,446,110$568,693$9,205,005
97$12,349,493$1,462,249$533,024$10,062,868
98$13,552,697$1,477,455$494,436$11,006,261
99$14,876,850$1,491,629$452,778$12,043,874
100$16,334,233$1,504,663$407,890$13,185,278