Can I retire at age 75 with 792,000?

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 $792,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$65,403$64,820$64,252$63,697$63,155$62,007
2 years$32,378$31,775$31,190$30,624$30,074$28,921
3 years$21,371$20,765$20,182$19,621$19,080$17,959
4 years$15,868$15,264$14,687$14,136$13,608$12,527
5 years$12,568$11,968$11,398$10,858$10,345$9,307
6 years$10,368$9,772$9,211$8,683$8,185$7,192
7 years$8,797$8,207$7,655$7,139$6,657$5,708
8 years$7,620$7,035$6,492$5,988$5,523$4,618
9 years$6,705$6,125$5,591$5,101$4,651$3,790
10 years$5,973$5,399$4,875$4,397$3,963$3,145
11 years$5,375$4,806$4,292$3,827$3,408$2,632
12 years$4,876$4,314$3,809$3,357$2,953$2,219
13 years$4,455$3,899$3,403$2,963$2,575$1,880
14 years$4,094$3,544$3,057$2,630$2,258$1,601
15 years$3,782$3,237$2,760$2,346$1,988$1,369
16 years$3,509$2,970$2,503$2,101$1,757$1,174
17 years$3,268$2,735$2,277$1,887$1,558$1,009
18 years$3,054$2,528$2,079$1,701$1,385$870
19 years$2,863$2,343$1,903$1,537$1,234$751
20 years$2,692$2,177$1,747$1,392$1,103$650
21 years$2,537$2,028$1,607$1,263$987$563
22 years$2,396$1,893$1,481$1,149$884$488
23 years$2,267$1,770$1,367$1,046$794$424
24 years$2,150$1,659$1,264$954$714$368
25 years$2,042$1,556$1,171$871$642$320
26 years$1,942$1,463$1,086$797$578$279
27 years$1,850$1,377$1,009$729$522$243
28 years$1,765$1,297$938$668$471$211
29 years$1,686$1,224$873$613$425$184
30 years$1,612$1,156$813$562$384$161
31 years$1,543$1,093$758$516$347$140
32 years$1,479$1,034$707$475$314$122
33 years$1,418$979$660$436$284$107
34 years$1,362$928$617$402$257$93
35 years$1,308$880$577$370$233$81
36 years$1,258$835$539$340$211$71
37 years$1,210$793$505$314$191$62
38 years$1,166$754$473$289$173$54
39 years$1,123$717$443$267$157$47
40 years$1,083$682$415$246$143$41
41 years$1,045$649$389$227$129$36
42 years$1,008$618$365$209$117$32
43 years$974$589$343$193$107$28
44 years$941$562$322$178$97$24
45 years$910$536$302$165$88$21
46 years$880$511$284$152$80$18
47 years$851$488$266$141$72$16
48 years$824$465$250$130$66$14
49 years$798$444$235$120$60$12
50 years$773$425$221$111$54$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $792,000, adding $5,708 every year, while hoping to spend $31,114 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: 42/31/27 Blend
74$792,000$792,000$792,000$792,000
75$878,672$836,696$824,420$908,425
76$935,191$844,589$818,933$938,235
77$996,433$851,826$812,219$967,130
78$1,062,846$858,342$804,205$997,824
79$1,134,923$864,067$794,813$1,030,499
80$1,213,207$868,929$783,961$1,065,362
81$1,298,296$872,849$771,566$1,102,640
82$1,390,847$875,742$757,538$1,142,584
83$1,491,581$877,522$741,783$1,185,475
84$1,601,295$878,093$724,206$1,231,622
85$1,720,863$877,355$704,702$1,281,371
86$1,851,248$875,203$683,167$1,335,101
87$1,993,511$871,524$659,489$1,393,238
88$2,148,818$866,197$633,550$1,456,248
89$2,318,453$859,096$605,230$1,524,652
90$2,503,830$850,087$574,400$1,599,024
91$2,706,506$839,026$540,928$1,680,001
92$2,928,194$825,763$504,673$1,768,289
93$3,170,782$810,137$465,492$1,864,668
94$3,436,347$791,979$423,231$1,970,003
95$3,727,177$771,109$377,732$2,085,250
96$4,045,791$747,336$328,828$2,211,467
97$4,394,966$720,459$276,348$2,349,825
98$4,777,756$690,265$220,109$2,501,617
99$5,197,528$656,529$159,923$2,668,278
100$5,657,988$619,011$95,593$2,851,388