Can I retire at age 78 with 775,000?

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 $775,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.1%
1 years$63,999$63,429$62,873$62,330$61,800$61,256
2 years$31,683$31,093$30,521$29,966$29,428$28,881
3 years$20,912$20,319$19,749$19,200$18,671$18,136
4 years$15,528$14,937$14,372$13,832$13,316$12,798
5 years$12,298$11,711$11,153$10,624$10,123$9,623
6 years$10,145$9,563$9,014$8,496$8,010$7,529
7 years$8,609$8,031$7,490$6,985$6,514$6,053
8 years$7,456$6,884$6,352$5,860$5,404$4,962
9 years$6,561$5,994$5,471$4,991$4,551$4,128
10 years$5,845$5,283$4,770$4,303$3,878$3,474
11 years$5,259$4,703$4,199$3,745$3,335$2,950
12 years$4,772$4,221$3,727$3,284$2,890$2,523
13 years$4,359$3,815$3,330$2,900$2,520$2,171
14 years$4,006$3,468$2,992$2,574$2,209$1,877
15 years$3,701$3,168$2,701$2,296$1,945$1,630
16 years$3,434$2,906$2,449$2,055$1,719$1,420
17 years$3,198$2,677$2,229$1,847$1,524$1,241
18 years$2,989$2,473$2,034$1,664$1,355$1,088
19 years$2,802$2,292$1,862$1,504$1,208$955
20 years$2,634$2,130$1,709$1,362$1,079$840
21 years$2,482$1,984$1,572$1,236$966$741
22 years$2,344$1,852$1,449$1,124$866$654
23 years$2,219$1,732$1,338$1,024$777$578
24 years$2,104$1,623$1,237$934$698$511
25 years$1,998$1,523$1,146$853$628$452
26 years$1,901$1,431$1,063$780$566$401
27 years$1,811$1,347$987$714$510$356
28 years$1,727$1,269$917$654$460$316
29 years$1,650$1,198$854$600$416$280
30 years$1,578$1,131$795$550$376$249
31 years$1,510$1,069$741$505$340$221
32 years$1,447$1,012$692$464$307$197
33 years$1,388$958$646$427$278$175
34 years$1,332$908$603$393$252$156
35 years$1,280$861$564$362$228$139
36 years$1,231$817$528$333$207$123
37 years$1,184$776$494$307$187$110
38 years$1,140$738$463$283$170$98
39 years$1,099$702$433$261$154$87
40 years$1,060$667$406$241$140$78
41 years$1,022$635$381$222$127$69
42 years$987$605$357$205$115$62
43 years$953$577$335$189$104$55
44 years$921$550$315$175$95$49
45 years$890$524$296$161$86$44
46 years$861$500$278$149$78$39
47 years$833$477$261$138$71$35
48 years$807$455$245$127$64$31
49 years$781$435$230$118$58$28
50 years$757$415$217$109$53$25

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $775,000, adding $2,506 every year, while hoping to spend $46,596 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: 53/20/27 Blend
77$775,000$775,000$775,000$775,000
78$856,635$815,560$803,547$895,468
79$894,434$805,945$780,888$913,008
80$934,527$794,296$755,909$927,124
81$977,098$780,467$728,481$941,551
82$1,022,350$764,297$698,473$956,336
83$1,070,504$745,622$665,746$971,535
84$1,121,801$724,263$630,155$987,212
85$1,176,507$700,035$591,547$1,003,440
86$1,234,912$672,738$549,766$1,020,303
87$1,297,334$642,163$504,644$1,037,897
88$1,364,122$608,088$456,009$1,056,331
89$1,435,657$570,279$403,680$1,075,728
90$1,512,359$528,488$347,468$1,096,229
91$1,594,689$482,453$287,177$1,117,992
92$1,683,150$431,896$222,601$1,141,197
93$1,778,297$376,525$153,523$1,166,047
94$1,880,738$316,029$79,721$1,192,768
95$1,991,141$250,083$960$1,221,618
96$2,110,241$178,340$0$1,252,885
97$2,238,842$100,436$0$1,310,829
98$2,377,832$15,985$0$1,373,727
99$2,528,183$0$0$1,441,784
100$2,690,967$0$0$1,532,134