Can I retire at age 80 with 957,000?

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 $957,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.2%
1 years$79,028$78,324$77,637$76,967$76,313$74,987
2 years$39,123$38,394$37,688$37,003$36,339$35,008
3 years$25,823$25,091$24,387$23,708$23,055$21,759
4 years$19,174$18,445$17,747$17,081$16,443$15,193
5 years$15,186$14,461$13,773$13,120$12,500$11,299
6 years$12,528$11,808$11,130$10,492$9,891$8,741
7 years$10,630$9,917$9,249$8,626$8,044$6,945
8 years$9,208$8,500$7,844$7,236$6,673$5,625
9 years$8,102$7,401$6,756$6,164$5,620$4,622
10 years$7,217$6,524$5,890$5,313$4,788$3,840
11 years$6,494$5,808$5,186$4,624$4,118$3,218
12 years$5,892$5,213$4,602$4,056$3,569$2,716
13 years$5,383$4,711$4,112$3,581$3,112$2,305
14 years$4,947$4,282$3,694$3,178$2,728$1,966
15 years$4,570$3,912$3,336$2,835$2,402$1,683
16 years$4,240$3,589$3,024$2,538$2,123$1,445
17 years$3,949$3,305$2,752$2,280$1,882$1,244
18 years$3,691$3,054$2,512$2,055$1,674$1,074
19 years$3,460$2,831$2,300$1,857$1,492$929
20 years$3,253$2,630$2,111$1,682$1,332$805
21 years$3,065$2,450$1,941$1,526$1,192$698
22 years$2,895$2,287$1,789$1,388$1,069$606
23 years$2,740$2,139$1,652$1,264$959$527
24 years$2,598$2,004$1,528$1,153$862$459
25 years$2,467$1,881$1,415$1,053$776$400
26 years$2,347$1,768$1,312$963$699$348
27 years$2,236$1,663$1,219$881$630$304
28 years$2,133$1,568$1,133$807$569$265
29 years$2,037$1,479$1,054$740$513$231
30 years$1,948$1,397$982$679$464$202
31 years$1,865$1,320$916$624$419$177
32 years$1,787$1,249$854$573$379$154
33 years$1,714$1,183$798$527$343$135
34 years$1,645$1,121$745$485$311$118
35 years$1,581$1,063$697$447$282$103
36 years$1,520$1,009$652$411$255$90
37 years$1,463$959$610$379$231$79
38 years$1,408$911$571$349$210$69
39 years$1,357$866$535$322$190$60
40 years$1,308$824$502$297$172$53
41 years$1,262$785$470$274$156$46
42 years$1,218$747$441$253$142$40
43 years$1,177$712$414$234$129$35
44 years$1,137$679$389$216$117$31
45 years$1,099$647$365$199$106$27
46 years$1,063$617$343$184$96$24
47 years$1,029$589$322$170$88$21
48 years$996$562$303$157$79$18
49 years$964$537$284$145$72$16
50 years$934$513$267$134$66$14

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $957,000, adding $4,458 every year, while hoping to spend $36,622 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: 64/13/23 Blend
79$957,000$957,000$957,000$957,000
80$1,059,212$1,008,491$993,658$1,120,402
81$1,128,287$1,018,942$987,980$1,172,651
82$1,203,179$1,028,677$980,884$1,225,209
83$1,284,444$1,037,623$972,285$1,281,800
84$1,372,692$1,045,702$962,092$1,342,822
85$1,468,595$1,052,829$950,210$1,408,715
86$1,572,890$1,058,916$936,540$1,479,963
87$1,686,390$1,063,868$920,979$1,557,103
88$1,809,988$1,067,584$903,419$1,640,724
89$1,944,669$1,069,958$883,745$1,731,480
90$2,091,514$1,070,874$861,839$1,830,089
91$2,251,714$1,070,213$837,576$1,937,346
92$2,426,581$1,067,846$810,827$2,054,128
93$2,617,558$1,063,636$781,456$2,181,402
94$2,826,234$1,057,439$749,320$2,320,234
95$3,054,358$1,049,102$714,270$2,471,802
96$3,303,856$1,038,461$676,151$2,637,406
97$3,576,848$1,025,344$634,801$2,818,479
98$3,875,669$1,009,569$590,050$3,016,603
99$4,202,890$990,941$541,719$3,233,522
100$4,561,343$969,255$489,625$3,471,162