Can I retire at age 77 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%13.9%
1 years$130,475$129,313$128,179$127,072$125,991$123,955
2 years$64,592$63,389$62,223$61,092$59,996$57,950
3 years$42,633$41,425$40,262$39,142$38,064$36,072
4 years$31,656$30,452$29,301$28,200$27,147$25,225
5 years$25,072$23,875$22,738$21,660$20,637$18,790
6 years$20,684$19,495$18,376$17,322$16,329$14,559
7 years$17,550$16,372$15,271$14,241$13,280$11,587
8 years$15,202$14,034$12,951$11,947$11,017$9,402
9 years$13,376$12,219$11,154$10,176$9,278$7,739
10 years$11,916$10,771$9,725$8,772$7,905$6,441
11 years$10,722$9,588$8,561$7,634$6,799$5,409
12 years$9,728$8,606$7,598$6,696$5,892$4,573
13 years$8,888$7,777$6,788$5,912$5,138$3,889
14 years$8,168$7,069$6,099$5,248$4,504$3,323
15 years$7,545$6,458$5,507$4,680$3,965$2,850
16 years$7,000$5,925$4,993$4,190$3,505$2,453
17 years$6,520$5,457$4,543$3,765$3,107$2,117
18 years$6,093$5,042$4,147$3,393$2,763$1,831
19 years$5,712$4,673$3,797$3,066$2,463$1,587
20 years$5,370$4,343$3,484$2,777$2,200$1,378
21 years$5,060$4,045$3,205$2,520$1,969$1,198
22 years$4,779$3,776$2,954$2,291$1,765$1,043
23 years$4,523$3,531$2,727$2,087$1,584$909
24 years$4,289$3,309$2,522$1,903$1,424$793
25 years$4,073$3,105$2,336$1,738$1,281$692
26 years$3,875$2,918$2,167$1,589$1,154$605
27 years$3,692$2,746$2,012$1,455$1,040$529
28 years$3,521$2,588$1,870$1,333$939$463
29 years$3,363$2,441$1,741$1,222$848$405
30 years$3,216$2,306$1,621$1,122$766$354
31 years$3,079$2,180$1,512$1,030$692$310
32 years$2,950$2,062$1,410$947$626$272
33 years$2,830$1,953$1,317$871$567$238
34 years$2,716$1,851$1,230$801$513$209
35 years$2,610$1,756$1,150$737$465$183
36 years$2,509$1,666$1,076$679$421$160
37 years$2,415$1,583$1,007$626$382$141
38 years$2,325$1,504$943$577$346$123
39 years$2,240$1,430$884$532$314$108
40 years$2,160$1,361$828$491$285$95
41 years$2,084$1,295$777$453$258$83
42 years$2,012$1,234$728$418$234$73
43 years$1,943$1,175$684$386$213$64
44 years$1,877$1,120$642$356$193$56
45 years$1,815$1,068$603$329$175$49
46 years$1,755$1,019$566$304$159$43
47 years$1,699$973$532$281$144$38
48 years$1,644$929$500$259$131$33
49 years$1,592$887$470$240$119$29
50 years$1,543$847$441$221$108$26

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 77 starting with $1,580,000, adding $2,930 every year, while hoping to spend $22,556 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: 75/5/20 Blend
76$1,580,000$1,580,000$1,580,000$1,580,000
77$1,744,182$1,660,442$1,635,952$1,866,549
78$1,898,089$1,717,805$1,666,757$2,005,444
79$2,066,939$1,777,222$1,697,838$2,154,604
80$2,252,232$1,838,770$1,729,181$2,317,522
81$2,455,620$1,902,530$1,760,769$2,495,564
82$2,678,924$1,968,585$1,792,585$2,690,237
83$2,924,149$2,037,021$1,824,612$2,903,199
84$3,193,504$2,107,927$1,856,828$3,136,275
85$3,489,423$2,181,397$1,889,214$3,391,477
86$3,814,587$2,257,528$1,921,745$3,671,022
87$4,171,948$2,336,420$1,954,396$3,977,351
88$4,564,761$2,418,178$1,987,143$4,313,154
89$4,996,610$2,502,912$2,019,955$4,681,392
90$5,471,444$2,590,735$2,052,803$5,085,329
91$5,993,614$2,681,764$2,085,655$5,528,562
92$6,567,914$2,776,122$2,118,476$6,015,051
93$7,199,626$2,873,936$2,151,230$6,549,161
94$7,894,568$2,975,340$2,183,877$7,135,701
95$8,659,153$3,080,471$2,216,376$7,779,968
96$9,500,445$3,189,472$2,248,682$8,487,801
97$10,426,228$3,302,493$2,280,750$9,265,630
98$11,445,077$3,419,690$2,312,530$10,120,541
99$12,566,444$3,541,223$2,343,968$11,060,344
100$13,800,739$3,667,262$2,375,010$12,093,640