Can I retire at age 76 with 1,250,000?

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 $1,250,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.4%
1 years$103,224$102,304$101,407$100,532$99,677$96,293
2 years$51,101$50,149$49,227$48,333$47,465$44,090
3 years$33,729$32,773$31,853$30,967$30,114$26,854
4 years$25,045$24,092$23,181$22,310$21,477$18,357
5 years$19,835$18,888$17,989$17,136$16,327$13,354
6 years$16,364$15,424$14,538$13,704$12,919$10,096
7 years$13,885$12,953$12,081$11,267$10,506$7,833
8 years$12,027$11,103$10,246$9,451$8,716$6,191
9 years$10,582$9,667$8,825$8,051$7,340$4,959
10 years$9,427$8,521$7,694$6,940$6,254$4,014
11 years$8,483$7,586$6,773$6,040$5,379$3,275
12 years$7,696$6,809$6,011$5,298$4,661$2,689
13 years$7,031$6,153$5,371$4,677$4,065$2,219
14 years$6,462$5,593$4,825$4,152$3,563$1,838
15 years$5,969$5,109$4,357$3,703$3,137$1,528
16 years$5,538$4,688$3,950$3,315$2,773$1,273
17 years$5,158$4,317$3,594$2,979$2,458$1,064
18 years$4,821$3,989$3,281$2,684$2,186$890
19 years$4,519$3,697$3,004$2,426$1,948$746
20 years$4,248$3,436$2,757$2,197$1,740$626
21 years$4,004$3,200$2,536$1,994$1,557$526
22 years$3,781$2,987$2,337$1,813$1,396$442
23 years$3,579$2,794$2,158$1,651$1,253$372
24 years$3,393$2,618$1,996$1,506$1,126$313
25 years$3,223$2,457$1,848$1,375$1,014$264
26 years$3,066$2,309$1,714$1,257$913$222
27 years$2,921$2,173$1,592$1,151$823$187
28 years$2,786$2,047$1,480$1,054$743$158
29 years$2,661$1,931$1,377$967$671$133
30 years$2,544$1,824$1,283$887$606$112
31 years$2,436$1,724$1,196$815$548$95
32 years$2,334$1,632$1,116$749$496$80
33 years$2,239$1,545$1,042$689$448$68
34 years$2,149$1,464$973$634$406$57
35 years$2,065$1,389$910$583$368$48
36 years$1,985$1,318$851$537$333$41
37 years$1,910$1,252$797$495$302$34
38 years$1,840$1,190$746$456$274$29
39 years$1,772$1,132$699$421$248$24
40 years$1,709$1,077$655$388$225$21
41 years$1,649$1,025$614$358$204$17
42 years$1,591$976$576$330$185$15
43 years$1,537$930$541$305$168$12
44 years$1,485$886$508$282$153$11
45 years$1,436$845$477$260$139$9
46 years$1,389$806$448$240$126$7
47 years$1,344$770$421$222$114$6
48 years$1,301$735$395$205$104$5
49 years$1,260$702$372$190$94$5
50 years$1,220$670$349$175$86$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 76 starting with $1,250,000, adding $6,088 every year, while hoping to spend $48,674 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: 82/11/7 Blend
75$1,250,000$1,250,000$1,250,000$1,250,000
76$1,383,780$1,317,530$1,298,155$1,495,810
77$1,473,137$1,330,300$1,289,854$1,582,735
78$1,569,976$1,342,065$1,279,644$1,671,011
79$1,675,011$1,352,723$1,267,409$1,766,424
80$1,789,024$1,362,168$1,253,029$1,869,658
81$1,912,875$1,370,285$1,236,377$1,981,471
82$2,047,513$1,376,953$1,217,319$2,102,694
83$2,193,978$1,382,043$1,195,719$2,234,245
84$2,353,418$1,385,417$1,171,430$2,377,133
85$2,527,094$1,386,930$1,144,300$2,532,470
86$2,716,394$1,386,426$1,114,170$2,701,483
87$2,922,846$1,383,741$1,080,875$2,885,520
88$3,148,132$1,378,700$1,044,240$3,086,068
89$3,394,102$1,371,117$1,004,083$3,304,766
90$3,662,795$1,360,796$960,213$3,543,419
91$3,956,452$1,347,527$912,433$3,804,015
92$4,277,545$1,331,090$860,534$4,088,746
93$4,628,791$1,311,250$804,298$4,400,025
94$5,013,185$1,287,758$743,499$4,740,514
95$5,434,022$1,260,352$677,900$5,113,145
96$5,894,935$1,228,751$607,251$5,521,147
97$6,399,920$1,192,661$531,296$5,968,080
98$6,953,379$1,151,770$449,762$6,457,869
99$7,560,163$1,105,745$362,368$6,994,836
100$8,225,611$1,054,238$268,819$7,583,745