Can I retire at age 78 with 770,000?

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 $770,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.5%
1 years$63,586$63,019$62,467$61,928$61,401$60,508
2 years$31,478$30,892$30,324$29,773$29,239$28,341
3 years$20,777$20,188$19,621$19,076$18,550$17,676
4 years$15,427$14,840$14,279$13,743$13,230$12,386
5 years$12,219$11,635$11,081$10,556$10,057$9,245
6 years$10,080$9,501$8,955$8,442$7,958$7,179
7 years$8,553$7,979$7,442$6,940$6,472$5,727
8 years$7,408$6,839$6,311$5,822$5,369$4,657
9 years$6,519$5,955$5,436$4,959$4,522$3,843
10 years$5,807$5,249$4,739$4,275$3,853$3,206
11 years$5,225$4,673$4,172$3,720$3,313$2,699
12 years$4,741$4,194$3,703$3,263$2,871$2,288
13 years$4,331$3,790$3,308$2,881$2,504$1,951
14 years$3,981$3,445$2,972$2,557$2,195$1,671
15 years$3,677$3,147$2,684$2,281$1,933$1,438
16 years$3,411$2,888$2,433$2,042$1,708$1,241
17 years$3,177$2,659$2,214$1,835$1,514$1,074
18 years$2,970$2,457$2,021$1,654$1,347$931
19 years$2,784$2,277$1,850$1,494$1,200$810
20 years$2,617$2,116$1,698$1,353$1,072$705
21 years$2,466$1,971$1,562$1,228$959$615
22 years$2,329$1,840$1,440$1,117$860$537
23 years$2,204$1,721$1,329$1,017$772$469
24 years$2,090$1,612$1,229$928$694$411
25 years$1,985$1,513$1,139$847$624$360
26 years$1,888$1,422$1,056$775$562$315
27 years$1,799$1,338$981$709$507$277
28 years$1,716$1,261$912$650$457$243
29 years$1,639$1,190$848$596$413$213
30 years$1,567$1,124$790$547$373$187
31 years$1,500$1,062$737$502$337$164
32 years$1,438$1,005$687$461$305$145
33 years$1,379$952$642$424$276$127
34 years$1,324$902$600$390$250$112
35 years$1,272$856$561$359$227$98
36 years$1,223$812$524$331$205$86
37 years$1,177$771$491$305$186$76
38 years$1,133$733$460$281$169$67
39 years$1,092$697$431$259$153$59
40 years$1,053$663$404$239$139$52
41 years$1,016$631$378$221$126$46
42 years$980$601$355$204$114$40
43 years$947$573$333$188$104$35
44 years$915$546$313$173$94$31
45 years$884$521$294$160$85$27
46 years$855$497$276$148$78$24
47 years$828$474$259$137$70$21
48 years$801$453$243$126$64$19
49 years$776$432$229$117$58$17
50 years$752$413$215$108$53$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $770,000, adding $3,555 every year, while hoping to spend $56,564 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: 76/7/17 Blend
77$770,000$770,000$770,000$770,000
78$852,207$811,397$799,462$913,465
79$878,948$790,972$766,060$934,026
80$906,522$767,650$729,644$949,172
81$934,952$741,230$690,052$964,257
82$964,265$711,498$647,117$979,255
83$994,487$678,229$600,662$994,142
84$1,025,646$641,183$550,506$1,008,892
85$1,057,770$600,108$496,455$1,023,475
86$1,090,886$554,738$438,310$1,037,861
87$1,125,025$504,788$375,862$1,052,017
88$1,160,216$449,961$308,892$1,065,909
89$1,196,490$389,942$237,172$1,079,499
90$1,233,880$324,397$160,465$1,092,747
91$1,272,417$252,973$78,522$1,105,612
92$1,312,133$175,299$0$1,118,047
93$1,353,064$90,982$0$1,131,626
94$1,395,243$0$0$1,159,981
95$1,438,706$0$0$1,188,883
96$1,483,488$0$0$1,225,883
97$1,529,625$0$0$1,264,003
98$1,577,156$0$0$1,303,272
99$1,626,118$0$0$1,343,723
100$1,676,548$0$0$1,385,387