Can I retire at age 80 with 887,000?

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 $887,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.1%
1 years$73,248$72,595$71,959$71,337$70,731$70,403
2 years$36,261$35,586$34,931$34,297$33,681$33,351
3 years$23,934$23,256$22,603$21,974$21,369$21,045
4 years$17,772$17,095$16,449$15,831$15,240$14,926
5 years$14,075$13,403$12,765$12,160$11,585$11,282
6 years$11,612$10,945$10,316$9,724$9,167$8,875
7 years$9,853$9,191$8,573$7,995$7,455$7,174
8 years$8,534$7,879$7,270$6,707$6,185$5,915
9 years$7,509$6,860$6,262$5,713$5,209$4,950
10 years$6,689$6,047$5,459$4,924$4,438$4,190
11 years$6,019$5,383$4,806$4,286$3,817$3,580
12 years$5,461$4,831$4,265$3,759$3,308$3,081
13 years$4,990$4,366$3,811$3,319$2,884$2,668
14 years$4,585$3,969$3,424$2,946$2,528$2,322
15 years$4,236$3,625$3,092$2,627$2,226$2,030
16 years$3,930$3,326$2,803$2,352$1,967$1,781
17 years$3,660$3,063$2,551$2,114$1,745$1,567
18 years$3,421$2,831$2,328$1,905$1,551$1,383
19 years$3,207$2,623$2,131$1,721$1,383$1,223
20 years$3,015$2,438$1,956$1,559$1,235$1,084
21 years$2,841$2,271$1,799$1,415$1,105$962
22 years$2,683$2,120$1,658$1,286$991$856
23 years$2,539$1,983$1,531$1,172$889$762
24 years$2,408$1,857$1,416$1,068$799$679
25 years$2,287$1,743$1,312$976$719$606
26 years$2,175$1,638$1,216$892$648$541
27 years$2,072$1,542$1,130$817$584$484
28 years$1,977$1,453$1,050$748$527$433
29 years$1,888$1,371$977$686$476$387
30 years$1,806$1,294$910$630$430$347
31 years$1,728$1,224$849$578$389$311
32 years$1,656$1,158$792$532$352$279
33 years$1,588$1,096$739$489$318$250
34 years$1,525$1,039$691$450$288$224
35 years$1,465$986$646$414$261$201
36 years$1,409$936$604$381$236$181
37 years$1,356$889$565$351$214$162
38 years$1,305$844$529$324$194$146
39 years$1,258$803$496$299$176$131
40 years$1,213$764$465$275$160$118
41 years$1,170$727$436$254$145$106
42 years$1,129$693$409$234$132$95
43 years$1,091$660$384$216$119$85
44 years$1,054$629$360$200$108$77
45 years$1,019$600$338$185$98$69
46 years$985$572$318$170$89$62
47 years$954$546$298$158$81$56
48 years$923$521$280$146$74$50
49 years$894$498$264$135$67$45
50 years$866$476$248$124$61$41

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $887,000, adding $2,876 every year, while hoping to spend $32,305 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: 40/44/16 Blend
79$887,000$887,000$887,000$887,000
80$980,441$933,430$919,681$1,014,890
81$1,046,073$944,795$916,118$1,051,006
82$1,117,318$955,635$911,353$1,086,699
83$1,194,712$965,890$905,312$1,124,624
84$1,278,849$975,494$897,916$1,165,000
85$1,370,380$984,381$889,084$1,208,068
86$1,470,020$992,478$878,730$1,254,098
87$1,578,560$999,708$866,765$1,303,386
88$1,696,867$1,005,987$853,096$1,356,262
89$1,825,896$1,011,229$837,623$1,413,090
90$1,966,698$1,015,339$820,244$1,474,273
91$2,120,431$1,018,220$800,851$1,540,259
92$2,288,367$1,019,766$779,333$1,611,540
93$2,471,911$1,019,865$755,571$1,688,666
94$2,672,605$1,018,397$729,441$1,772,240
95$2,892,150$1,015,238$700,816$1,862,933
96$3,132,416$1,010,252$669,561$1,961,486
97$3,395,466$1,003,297$635,535$2,068,718
98$3,683,568$994,224$598,590$2,185,537
99$3,999,223$982,871$558,573$2,312,945
100$4,345,182$969,070$515,324$2,452,050