Can I retire at age 67 with 1,580,000?

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 $1,580,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$130,475$129,313$128,179$127,072$125,991$124,572
2 years$64,592$63,389$62,223$61,092$59,996$58,567
3 years$42,633$41,425$40,262$39,142$38,064$36,670
4 years$31,656$30,452$29,301$28,200$27,147$25,799
5 years$25,072$23,875$22,738$21,660$20,637$19,338
6 years$20,684$19,495$18,376$17,322$16,329$15,082
7 years$17,550$16,372$15,271$14,241$13,280$12,084
8 years$15,202$14,034$12,951$11,947$11,017$9,872
9 years$13,376$12,219$11,154$10,176$9,278$8,184
10 years$11,916$10,771$9,725$8,772$7,905$6,862
11 years$10,722$9,588$8,561$7,634$6,799$5,805
12 years$9,728$8,606$7,598$6,696$5,892$4,946
13 years$8,888$7,777$6,788$5,912$5,138$4,240
14 years$8,168$7,069$6,099$5,248$4,504$3,652
15 years$7,545$6,458$5,507$4,680$3,965$3,158
16 years$7,000$5,925$4,993$4,190$3,505$2,740
17 years$6,520$5,457$4,543$3,765$3,107$2,385
18 years$6,093$5,042$4,147$3,393$2,763$2,081
19 years$5,712$4,673$3,797$3,066$2,463$1,819
20 years$5,370$4,343$3,484$2,777$2,200$1,594
21 years$5,060$4,045$3,205$2,520$1,969$1,398
22 years$4,779$3,776$2,954$2,291$1,765$1,229
23 years$4,523$3,531$2,727$2,087$1,584$1,081
24 years$4,289$3,309$2,522$1,903$1,424$952
25 years$4,073$3,105$2,336$1,738$1,281$839
26 years$3,875$2,918$2,167$1,589$1,154$740
27 years$3,692$2,746$2,012$1,455$1,040$653
28 years$3,521$2,588$1,870$1,333$939$577
29 years$3,363$2,441$1,741$1,222$848$510
30 years$3,216$2,306$1,621$1,122$766$451
31 years$3,079$2,180$1,512$1,030$692$398
32 years$2,950$2,062$1,410$947$626$353
33 years$2,830$1,953$1,317$871$567$312
34 years$2,716$1,851$1,230$801$513$276
35 years$2,610$1,756$1,150$737$465$245
36 years$2,509$1,666$1,076$679$421$217
37 years$2,415$1,583$1,007$626$382$192
38 years$2,325$1,504$943$577$346$170
39 years$2,240$1,430$884$532$314$151
40 years$2,160$1,361$828$491$285$134
41 years$2,084$1,295$777$453$258$118
42 years$2,012$1,234$728$418$234$105
43 years$1,943$1,175$684$386$213$93
44 years$1,877$1,120$642$356$193$83
45 years$1,815$1,068$603$329$175$73
46 years$1,755$1,019$566$304$159$65
47 years$1,699$973$532$281$144$58
48 years$1,644$929$500$259$131$51
49 years$1,592$887$470$240$119$45
50 years$1,543$847$441$221$108$40

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $1,580,000, adding $4,991 every year, while hoping to spend $23,122 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: 36/45/19 Blend
66$1,580,000$1,580,000$1,580,000$1,580,000
67$1,746,308$1,662,568$1,638,078$1,798,937
68$1,899,830$1,719,432$1,668,352$1,894,567
69$2,068,236$1,778,308$1,698,865$1,995,212
70$2,253,020$1,839,269$1,729,601$2,103,383
71$2,455,828$1,902,393$1,760,543$2,219,768
72$2,678,471$1,967,759$1,791,670$2,345,119
73$2,922,947$2,035,451$1,822,962$2,480,263
74$3,191,454$2,105,555$1,854,398$2,626,110
75$3,486,416$2,178,160$1,885,954$2,783,658
76$3,810,501$2,253,361$1,917,604$2,954,005
77$4,166,649$2,331,253$1,949,321$3,138,358
78$4,558,100$2,411,937$1,981,076$3,338,043
79$4,988,423$2,495,518$2,012,838$3,554,521
80$5,461,548$2,582,104$2,044,574$3,789,395
81$5,981,807$2,671,809$2,076,249$4,044,431
82$6,553,974$2,764,750$2,107,826$4,321,569
83$7,183,305$2,861,048$2,139,263$4,622,946
84$7,875,593$2,960,831$2,170,520$4,950,912
85$8,637,222$3,064,230$2,201,551$5,308,051
86$9,475,225$3,171,383$2,232,309$5,697,211
87$10,397,349$3,282,433$2,262,743$6,121,521
88$11,412,133$3,397,526$2,292,799$6,584,429
89$12,528,985$3,516,819$2,322,422$7,089,729
90$13,758,268$3,640,470$2,351,550$7,641,596
91$15,111,405$3,768,647$2,380,121$8,244,629
92$16,600,981$3,901,523$2,408,067$8,903,888
93$18,240,862$4,039,279$2,435,319$9,624,947
94$20,046,329$4,182,102$2,461,800$10,413,941
95$22,034,217$4,330,188$2,487,433$11,277,627
96$24,223,080$4,483,739$2,512,135$12,223,443
97$26,633,359$4,642,968$2,535,817$13,259,584
98$29,287,583$4,808,094$2,558,387$14,395,071
99$32,210,572$4,979,346$2,579,749$15,639,842
100$35,429,679$5,156,963$2,599,799$17,004,839