Can I retire at age 67 with 762,000?

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 $762,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.4%
1 years$62,925$62,365$61,818$61,284$60,763$60,153
2 years$31,151$30,571$30,009$29,464$28,935$28,321
3 years$20,561$19,978$19,418$18,878$18,357$17,758
4 years$15,267$14,686$14,131$13,600$13,093$12,513
5 years$12,092$11,514$10,966$10,446$9,953$9,394
6 years$9,975$9,402$8,862$8,354$7,875$7,338
7 years$8,464$7,896$7,365$6,868$6,405$5,889
8 years$7,331$6,768$6,246$5,762$5,313$4,820
9 years$6,451$5,893$5,380$4,908$4,475$4,003
10 years$5,747$5,194$4,690$4,230$3,813$3,362
11 years$5,171$4,624$4,129$3,682$3,279$2,849
12 years$4,692$4,151$3,664$3,229$2,841$2,433
13 years$4,286$3,751$3,274$2,851$2,478$2,089
14 years$3,939$3,409$2,942$2,531$2,172$1,803
15 years$3,639$3,115$2,656$2,257$1,912$1,562
16 years$3,376$2,858$2,408$2,021$1,690$1,359
17 years$3,144$2,632$2,191$1,816$1,499$1,185
18 years$2,939$2,432$2,000$1,636$1,333$1,036
19 years$2,755$2,254$1,831$1,479$1,188$908
20 years$2,590$2,094$1,680$1,339$1,061$797
21 years$2,441$1,951$1,546$1,215$949$701
22 years$2,305$1,821$1,425$1,105$851$617
23 years$2,181$1,703$1,315$1,006$764$544
24 years$2,068$1,596$1,217$918$687$480
25 years$1,965$1,497$1,127$838$618$424
26 years$1,869$1,407$1,045$766$557$375
27 years$1,780$1,325$970$702$502$332
28 years$1,698$1,248$902$643$453$294
29 years$1,622$1,177$839$589$409$260
30 years$1,551$1,112$782$541$369$231
31 years$1,485$1,051$729$497$334$204
32 years$1,423$995$680$457$302$181
33 years$1,365$942$635$420$273$161
34 years$1,310$893$593$386$248$143
35 years$1,259$847$555$356$224$127
36 years$1,210$804$519$328$203$113
37 years$1,165$763$486$302$184$100
38 years$1,121$725$455$278$167$89
39 years$1,080$690$426$256$151$79
40 years$1,042$656$399$237$137$70
41 years$1,005$625$375$218$125$62
42 years$970$595$351$201$113$55
43 years$937$567$330$186$103$49
44 years$905$540$309$172$93$44
45 years$875$515$291$159$85$39
46 years$847$492$273$146$77$35
47 years$819$469$256$135$70$31
48 years$793$448$241$125$63$27
49 years$768$428$226$116$57$24
50 years$744$409$213$107$52$22

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $762,000, adding $4,469 every year, while hoping to spend $37,850 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: 58/37/5 Blend
66$762,000$762,000$762,000$762,000
67$844,334$803,948$792,137$892,270
68$890,184$803,069$778,401$924,069
69$939,442$800,879$762,937$954,004
70$992,416$797,273$745,646$985,673
71$1,049,443$792,140$726,426$1,019,244
72$1,110,895$785,364$705,170$1,054,903
73$1,177,179$776,819$681,766$1,092,856
74$1,248,743$766,375$656,097$1,133,334
75$1,326,078$753,890$628,039$1,176,588
76$1,409,725$739,218$597,466$1,222,902
77$1,500,278$722,201$564,242$1,272,587
78$1,598,390$702,673$528,228$1,325,988
79$1,704,781$680,458$489,279$1,383,490
80$1,820,238$655,371$447,239$1,445,518
81$1,945,632$627,214$401,952$1,512,541
82$2,081,918$595,778$353,248$1,585,081
83$2,230,146$560,844$300,955$1,663,716
84$2,391,474$522,178$244,889$1,749,085
85$2,567,173$479,534$184,862$1,841,896
86$2,758,644$432,651$120,675$1,942,933
87$2,967,429$381,254$52,120$2,053,064
88$3,195,223$325,051$0$2,173,248
89$3,443,893$263,736$0$2,305,670
90$3,715,494$196,983$0$2,453,424
91$4,012,288$124,449$0$2,615,039
92$4,336,767$45,773$0$2,791,967
93$4,691,672$0$0$2,985,812
94$5,080,023$0$0$3,214,400
95$5,505,145$0$0$3,485,095
96$5,970,698$0$0$3,781,601
97$6,480,714$0$0$4,106,492
98$7,039,634$0$0$4,462,606
99$7,652,347$0$0$4,853,067
100$8,324,239$0$0$5,281,316