Can I retire at age 67 with 1,290,000?

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 $1,290,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.4%
1 years$106,527$105,578$104,652$103,749$102,866$100,176
2 years$52,736$51,754$50,802$49,879$48,984$46,292
3 years$34,808$33,822$32,872$31,958$31,077$28,468
4 years$25,846$24,863$23,923$23,024$22,165$19,658
5 years$20,470$19,493$18,565$17,685$16,849$14,452
6 years$16,887$15,917$15,003$14,143$13,332$11,047
7 years$14,329$13,367$12,468$11,627$10,843$8,669
8 years$12,411$11,458$10,574$9,754$8,995$6,932
9 years$10,921$9,976$9,107$8,308$7,575$5,621
10 years$9,729$8,794$7,940$7,162$6,454$4,607
11 years$8,754$7,829$6,990$6,233$5,551$3,808
12 years$7,943$7,026$6,203$5,467$4,810$3,168
13 years$7,256$6,350$5,542$4,827$4,195$2,649
14 years$6,669$5,772$4,980$4,284$3,677$2,226
15 years$6,160$5,273$4,496$3,821$3,238$1,876
16 years$5,715$4,838$4,076$3,421$2,861$1,586
17 years$5,323$4,455$3,709$3,074$2,537$1,345
18 years$4,975$4,117$3,386$2,770$2,256$1,142
19 years$4,664$3,815$3,100$2,503$2,011$972
20 years$4,384$3,545$2,845$2,267$1,796$828
21 years$4,132$3,302$2,617$2,058$1,607$706
22 years$3,902$3,083$2,412$1,871$1,441$603
23 years$3,693$2,883$2,227$1,704$1,293$515
24 years$3,502$2,701$2,059$1,554$1,162$441
25 years$3,326$2,535$1,907$1,419$1,046$377
26 years$3,164$2,383$1,769$1,298$942$323
27 years$3,014$2,242$1,643$1,188$849$277
28 years$2,875$2,113$1,527$1,088$766$237
29 years$2,746$1,993$1,421$998$692$203
30 years$2,626$1,882$1,324$916$625$174
31 years$2,514$1,780$1,234$841$565$150
32 years$2,409$1,684$1,151$773$511$128
33 years$2,310$1,595$1,075$711$463$110
34 years$2,218$1,511$1,004$654$419$95
35 years$2,131$1,433$939$602$380$81
36 years$2,049$1,361$879$555$344$70
37 years$1,971$1,292$822$511$312$60
38 years$1,898$1,228$770$471$283$51
39 years$1,829$1,168$721$434$256$44
40 years$1,764$1,111$676$400$232$38
41 years$1,701$1,058$634$370$211$33
42 years$1,642$1,007$595$341$191$28
43 years$1,586$960$558$315$174$24
44 years$1,533$915$524$291$158$21
45 years$1,482$872$492$268$143$18
46 years$1,433$832$462$248$130$15
47 years$1,387$794$434$229$118$13
48 years$1,342$758$408$212$107$11
49 years$1,300$724$383$196$97$10
50 years$1,259$692$360$181$88$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $1,290,000, adding $6,711 every year, while hoping to spend $37,811 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: 61/14/25 Blend
66$1,290,000$1,290,000$1,290,000$1,290,000
67$1,428,502$1,360,132$1,340,137$1,505,739
68$1,533,979$1,386,548$1,344,801$1,585,379
69$1,648,947$1,412,991$1,348,354$1,667,562
70$1,774,335$1,439,423$1,350,719$1,756,444
71$1,911,163$1,465,801$1,351,815$1,852,685
72$2,060,558$1,492,081$1,351,556$1,957,011
73$2,223,756$1,518,214$1,349,855$2,070,225
74$2,402,120$1,544,148$1,346,616$2,193,212
75$2,597,151$1,569,826$1,341,742$2,326,946
76$2,810,501$1,595,188$1,335,131$2,472,502
77$3,043,988$1,620,168$1,326,674$2,631,066
78$3,299,616$1,644,697$1,316,259$2,803,945
79$3,579,589$1,668,700$1,303,766$2,992,580
80$3,886,338$1,692,097$1,289,073$3,198,560
81$4,222,536$1,714,801$1,272,048$3,423,638
82$4,591,129$1,736,722$1,252,557$3,669,744
83$4,995,363$1,757,760$1,230,456$3,939,009
84$5,438,811$1,777,811$1,205,598$4,233,782
85$5,925,410$1,796,763$1,177,824$4,556,651
86$6,459,494$1,814,497$1,146,974$4,910,473
87$7,045,840$1,830,885$1,112,875$5,298,394
88$7,689,708$1,845,791$1,075,350$5,723,886
89$8,396,895$1,859,072$1,034,211$6,190,775
90$9,173,785$1,870,572$989,263$6,703,280
91$10,027,410$1,880,129$940,302$7,266,051
92$10,965,518$1,887,568$887,115$7,884,217
93$11,996,646$1,892,704$829,478$8,563,431
94$13,130,198$1,895,340$767,159$9,309,925
95$14,376,533$1,895,267$699,914$10,130,571
96$15,747,066$1,892,262$627,488$11,032,944
97$17,254,374$1,886,090$549,616$12,025,394
98$18,912,313$1,876,501$466,021$13,117,127
99$20,736,148$1,863,228$376,411$14,318,292
100$22,742,699$1,845,991$280,485$15,640,076