Can I retire at age 78 with 1,170,000?

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 $1,170,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14%
1 years$96,618$95,757$94,917$94,098$93,297$91,752
2 years$47,830$46,940$46,076$45,239$44,427$42,875
3 years$31,570$30,676$29,814$28,985$28,187$26,675
4 years$23,442$22,550$21,697$20,882$20,103$18,644
5 years$18,566$17,679$16,838$16,040$15,282$13,881
6 years$15,316$14,436$13,608$12,827$12,092$10,749
7 years$12,996$12,124$11,308$10,546$9,834$8,551
8 years$11,257$10,392$9,590$8,847$8,158$6,934
9 years$9,905$9,048$8,260$7,535$6,870$5,704
10 years$8,824$7,976$7,201$6,496$5,854$4,745
11 years$7,940$7,100$6,340$5,653$5,035$3,982
12 years$7,204$6,373$5,626$4,958$4,363$3,364
13 years$6,581$5,759$5,027$4,378$3,805$2,859
14 years$6,048$5,235$4,517$3,886$3,335$2,441
15 years$5,587$4,782$4,078$3,466$2,936$2,093
16 years$5,184$4,388$3,697$3,103$2,595$1,800
17 years$4,828$4,041$3,364$2,788$2,301$1,552
18 years$4,512$3,734$3,071$2,513$2,046$1,342
19 years$4,230$3,461$2,812$2,270$1,824$1,162
20 years$3,976$3,216$2,580$2,056$1,629$1,008
21 years$3,747$2,995$2,373$1,866$1,458$876
22 years$3,539$2,796$2,187$1,697$1,307$762
23 years$3,350$2,615$2,020$1,545$1,173$663
24 years$3,176$2,450$1,868$1,409$1,054$578
25 years$3,016$2,299$1,730$1,287$949$504
26 years$2,869$2,161$1,605$1,177$855$440
27 years$2,734$2,034$1,490$1,077$770$385
28 years$2,608$1,916$1,385$987$695$336
29 years$2,491$1,808$1,289$905$628$294
30 years$2,382$1,707$1,201$831$567$257
31 years$2,280$1,614$1,119$763$513$225
32 years$2,185$1,527$1,044$701$464$197
33 years$2,095$1,446$975$645$420$172
34 years$2,011$1,371$911$593$380$151
35 years$1,933$1,300$852$546$344$132
36 years$1,858$1,234$797$503$312$116
37 years$1,788$1,172$746$463$283$102
38 years$1,722$1,114$698$427$256$89
39 years$1,659$1,059$654$394$232$78
40 years$1,600$1,008$613$363$211$68
41 years$1,543$959$575$335$191$60
42 years$1,490$914$539$309$174$53
43 years$1,439$870$506$286$157$46
44 years$1,390$830$475$264$143$40
45 years$1,344$791$446$243$130$35
46 years$1,300$755$419$225$118$31
47 years$1,258$720$394$208$107$27
48 years$1,218$688$370$192$97$24
49 years$1,179$657$348$177$88$21
50 years$1,142$627$327$164$80$18

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $1,170,000, adding $3,331 every year, while hoping to spend $34,405 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: 57/27/16 Blend
77$1,170,000$1,170,000$1,170,000$1,170,000
78$1,292,776$1,230,766$1,212,631$1,360,891
79$1,388,032$1,254,467$1,216,647$1,431,175
80$1,491,852$1,278,176$1,219,645$1,503,688
81$1,605,072$1,301,857$1,221,554$1,581,920
82$1,728,613$1,325,472$1,222,300$1,666,427
83$1,863,490$1,348,979$1,221,806$1,757,821
84$2,010,819$1,372,332$1,219,989$1,856,778
85$2,171,829$1,395,482$1,216,765$1,964,042
86$2,347,873$1,418,378$1,212,044$2,080,433
87$2,540,440$1,440,964$1,205,732$2,206,856
88$2,751,172$1,463,178$1,197,731$2,344,307
89$2,981,874$1,484,956$1,187,938$2,493,886
90$3,234,536$1,506,229$1,176,244$2,656,805
91$3,511,346$1,526,923$1,162,536$2,834,400
92$3,814,719$1,546,957$1,146,697$3,028,144
93$4,147,310$1,566,247$1,128,600$3,239,661
94$4,512,045$1,584,703$1,108,118$3,470,742
95$4,912,147$1,602,227$1,085,113$3,723,362
96$5,351,165$1,618,715$1,059,444$3,999,698
97$5,833,009$1,634,058$1,030,961$4,302,149
98$6,361,987$1,648,137$999,508$4,633,362
99$6,942,841$1,660,827$964,924$4,996,255
100$7,580,798$1,671,995$927,036$5,394,044