Can I retire at age 77 with 880,000?

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 $880,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.2%
1 years$72,670$72,022$71,391$70,774$70,172$69,818
2 years$35,975$35,305$34,656$34,026$33,415$33,058
3 years$23,745$23,072$22,425$21,801$21,200$20,850
4 years$17,631$16,961$16,319$15,706$15,120$14,781
5 years$13,964$13,297$12,664$12,064$11,494$11,166
6 years$11,520$10,858$10,235$9,648$9,095$8,779
7 years$9,775$9,119$8,505$7,932$7,397$7,093
8 years$8,467$7,816$7,213$6,654$6,136$5,844
9 years$7,450$6,806$6,213$5,668$5,168$4,888
10 years$6,637$5,999$5,416$4,886$4,403$4,135
11 years$5,972$5,340$4,768$4,252$3,787$3,531
12 years$5,418$4,793$4,232$3,729$3,281$3,037
13 years$4,950$4,332$3,781$3,293$2,862$2,628
14 years$4,549$3,937$3,397$2,923$2,508$2,286
15 years$4,202$3,597$3,067$2,607$2,209$1,997
16 years$3,899$3,300$2,781$2,334$1,952$1,751
17 years$3,631$3,039$2,530$2,097$1,731$1,540
18 years$3,394$2,808$2,310$1,890$1,539$1,358
19 years$3,182$2,603$2,115$1,708$1,372$1,200
20 years$2,991$2,419$1,941$1,547$1,225$1,063
21 years$2,818$2,253$1,785$1,404$1,096$943
22 years$2,662$2,103$1,645$1,276$983$838
23 years$2,519$1,967$1,519$1,162$882$745
24 years$2,389$1,843$1,405$1,060$793$664
25 years$2,269$1,729$1,301$968$714$592
26 years$2,158$1,625$1,207$885$643$528
27 years$2,056$1,530$1,121$810$579$472
28 years$1,961$1,441$1,042$742$523$422
29 years$1,873$1,360$969$681$472$377
30 years$1,791$1,284$903$625$427$338
31 years$1,715$1,214$842$574$386$302
32 years$1,643$1,149$785$527$349$271
33 years$1,576$1,088$733$485$316$243
34 years$1,513$1,031$685$446$286$218
35 years$1,454$978$641$411$259$195
36 years$1,398$928$599$378$235$175
37 years$1,345$882$561$349$213$157
38 years$1,295$838$525$321$193$141
39 years$1,248$797$492$296$175$126
40 years$1,203$758$461$273$159$114
41 years$1,161$721$433$252$144$102
42 years$1,120$687$406$233$131$92
43 years$1,082$655$381$215$118$82
44 years$1,046$624$357$198$108$74
45 years$1,011$595$336$183$98$66
46 years$978$568$315$169$89$60
47 years$946$542$296$156$80$54
48 years$916$517$278$144$73$48
49 years$887$494$262$133$66$43
50 years$859$472$246$123$60$39

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 77 starting with $880,000, adding $5,711 every year, while hoping to spend $35,365 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: 28/50/22 Blend
76$880,000$880,000$880,000$880,000
77$975,651$929,011$915,371$996,085
78$1,037,539$936,904$908,408$1,020,368
79$1,104,555$943,999$900,026$1,042,933
80$1,177,183$950,219$890,141$1,066,432
81$1,255,959$955,483$878,663$1,090,967
82$1,341,469$959,704$865,501$1,116,651
83$1,434,359$962,789$850,555$1,143,615
84$1,535,340$964,642$833,725$1,172,002
85$1,645,193$965,158$814,903$1,201,976
86$1,764,778$964,226$793,978$1,233,717
87$1,895,042$961,730$770,833$1,267,432
88$2,037,026$957,544$745,345$1,303,347
89$2,191,876$951,538$717,388$1,341,718
90$2,360,853$943,569$686,827$1,382,830
91$2,545,347$933,491$653,522$1,427,002
92$2,746,885$921,144$617,328$1,474,591
93$2,967,150$906,363$578,091$1,525,993
94$3,207,995$888,971$535,653$1,581,650
95$3,471,459$868,779$489,846$1,642,057
96$3,759,789$845,590$440,496$1,707,762
97$4,075,456$819,193$387,422$1,779,376
98$4,421,185$789,365$330,433$1,857,582
99$4,799,975$755,873$269,331$1,943,135
100$5,215,127$718,466$203,908$2,036,876