Case Study: Retiring With $1,000,000

Case Study: Retiring With $1,000,000

Those of you who know me know that I’m a massive baseball fan.  And when it comes to famous quotes from baseball players, one person comes to mind more than any other: Yogi Berra.

Yogi Berra was a long time catcher for the Yankees and had an incredible hall of fame career.  He was equally known for his head-scratching quotes, which the world has affectionately termed “Yogi-isms.”  Yogi didn’t comment often on financial topics, but he does have one quote that applies nicely to retirement planning:

“A nickel ain’t worth a dime anymore.”

When we think about retirement planning, many people consider $1,000,000 as kind of a “golden threshold.”  They think of a million dollars as the minimum nest egg they’ll need in order to retire comfortably.  But as Yogi pointed out, being a millionaire doesn’t amount to what it used to.

So is it even possible to retire with $1,000,000 these days?

Let’s find out.  In this post we’ll explore a hypothetical couple named John and Jane.  They’ve saved $1,000,000 and want to retire, which is a very common situation for many Americans.


Start With Cash Flow

Any time we talk about retirement income planning, I prefer to start with cash flow and budgeting.  So for John and Jane, we’ll start by evaluating how much they plan to spend throughout retirement, and how that might be different from their spending habits now.

Let’s say they have their house paid off and don’t plan on moving any time soon.  John is 66, and is planning to enroll in Medicare after he officially retires and leaves his employer’s health plan.  He and Jane are planning on traveling some to see their kids, and think they’ll need $52,000 per year to maintain their lifestyle and independence.

Let’s make a couple more assumptions:

  • They don’t have any pension income to rely on
  • John is eligible for Social Security benefits and plans to file at his full retirement age of 66.  He expects $1,785 per month, or $21,420 per year in benefits.  Jane is not eligible for social security.
  • John’s nest egg is sitting in his company’s 401k & profit sharing plan, meaning all taxes and gains have been deferred.  This also means that his withdrawals throughout retirement will be added to he and Jane’s taxable income.


Retirement Income Gap

At this point we know how much John & Jane need per year to live comfortably, we know how much guaranteed income they can expect, and we know the size of their nest egg.  The next step is to evaluate their retirement income gap.  This is the amount of cash they’ll need to live each year beyond what they can expect from guaranteed sources.  In other words, it’s the amount they’ll need to withdraw each year from their  nest egg.

In John & Jane’s situation they’ll need $52,000 per year to live, and can expect $21,420 per year from guaranteed sources (Social Security).  Thus, they’ll need to create $52,000 – $21,420 = $30,580 each year from their nest egg.  (We’ll account for taxes later).  This is their retirement income gap.

The important thing to remember about a retirement income gap is that it will widen throughout your retirement.  Thanks to inflation, everything we buy on a regular basis will become more and more expensive as we age.

Fortunately, Social Security benefits have “cost of living adjustments,” or COLAs.  They are designed to keep up with inflation, and help retirees preserve the purchasing power of their benefits.

But while social security benefits and most pension benefits incorporate some kind of cost of living adjustment, other retirement income streams do not.  Most notably, income annuities pay you a consistent stream of retirement income each month, but rarely incorporate an inflation adjustment.


Here’s What I Mean:

Let’s say that John & Jane have their retirement spending need of $52,000 per year, and Social Security benefits totaling $21,420 per year.  (Let’s assume this includes Jane’s spousal benefit).  This means that they’d need to generate $30,580 each year from their nest egg of $1,000,000.

Let’s also assume that they decide to buy an income annuity with $250,000 of their $1,000,000.  The annuity will pay an income of $13,200 per year, but it does not increase with inflation.

John and Jane would have a retirement income gap in year one of $17,380:

Case Study: Retiring with $1 MillionCase Study Retiring with $1 Million

If we assume a 2% annual inflation rate, their lifestyle would become 2% more expensive each year.  John’s social security benefits will increase at the exact same rate thanks to COLAs, but their annuity income will not:

Case Study: Retiring with $1 MillionCase Study Retiring with $1 Million

As you can see, their retirement income gap would widen each year.  And since their annuity wouldn’t include any cost of living adjustments, this income gap would widen faster than the rate of inflation.

If they decided against the annuity their income gap would be wider.  But since all their guaranteed income increases at the same rate as inflation, their retirement income gap would widen at the same rate as inflation.  They’d also leave themselves with a larger pool of savings to take distributions from:

Case Study: Retiring with $1 MillionCase Study Retiring with $1 Million


Tax Situation

In John & Jane’s situation, they need to squeeze $30,580 per year from their nest egg of $1,000,000.  And since the nest egg is sitting in a qualified plan, they’ll need to produce $30,580 after paying tax on the withdrawals.

How much might that tax burden be?  Thanks to the Tax Cut & Jobs Act of 2017, John and Jane will probably find themselves in the 12% federal tax bracket:

Case Study: Retiring with $1 MillionCase Study Retiring with $1 Million

Let’s start with how their Social Security benefits will be taxed.  The IRS calculates “provisional income” when determining whether to tax your Social Security benefits.  Provisional income is your adjusted gross income (AGI), plus any tax exempt interest you receive, plus 50% of your Social Security benefits.

If your provisional income is below $32,000 ($25,000 for single filers) your Social Security benefits are tax free.  If provisional income falls between $32,000 and $44,000 ($25,000 – $34,000 for single filers), 50% of your benefits will be taxable.  And if your income is above $44,000 ($34,000 for single filers) 85% of your benefits will be taxable as income:

Case Study: Retiring with $1 MillionCase Study Retiring with $1 Million

John and Jane’s only other source of AGI in retirement would be from the withdrawals from John’s retirement account (aside from interest in their bank account, perhaps).  So, at absolute minimum, John and Jane would be in the 10% tax bracket & need to withdraw  $30,580 / (1 – 10%) = $33,978.  Withdrawing this amount would produce exactly $30,580 after tax if they’re in the 10% bracket.

50% of their Social Security benefits would be $10,710, making their provisional income $33,978 + $10,710 = $44,688.  This is above the threshold for married couples filing jointly, meaning 85% of their benefits will be taxable.

So what would their tax liability look like, and how much exactly would they need to withdraw every year?  If they take did take out $33,978 per year, their adjusted gross income would be $33,978 + (85% * $21,420) = $52,185.

Let’s assume they take the standard deduction of $24,000, which brings their taxable income down to $52,185 – $24,000 = $28,185.  As we guessed earlier, this is well into the 12% tax bracket & would produce a tax liability of $2994.

What does all this mean?  John and Jane need $52,000 per year to live.  Withdrawing $33,978 from John’s retirement account would give them:

  • $33,978 (withdrawal) + $21,420 (Social Security) in pretax income
  • $33,978 (withdrawal) + $21,420 (Social Security) – $2994 (taxes) = $52,404 in after tax income


[Click here to download Above the Canopy’s Retirement Readiness Checklist]


The $1,000,000 Question

OK.  Now we know that John and Jane would need to withdraw about $34,000 each year from their savings.  What exactly do they do with their savings, and how confident can they’ll never spend it down to $0?  Will $1,000,000 of savings be enough?

Remember – the goal is to convert $1,000,000 into $34,000 of taxable income each year for the rest of their lives.  And when we think about converting a lump sum of money to a lifetime income stream, there are two main options:

Option One

First, they could annuitize the entire $1,000,000.  John and Jane would hand over the entire $1,000,000 to an insurance company, in return for an annuity that pays them a guaranteed monthly income for the rest of their lives.  By annuitizing there’s no risk that they’d ever outlive their money – the insurance company is obligated to keep paying them no matter what.  There’s also no risk that they’d ever need to cut their spending due to poor investment performance.

On the other hand, they’d lose total flexibility over their nest egg.  If there’s an unforeseen emergency or expense, they wouldn’t have any of the $1,000,000 at their disposal.  They also wouldn’t have anything left over for their beneficiaries, and without a cost of living adjustment inflation would likely become a problem.

Option Two

John & Jane could also invest the entire $1,000,000, and use none of it to buy an annuity.  They could build a portfolio designed to match their income needs and tolerance for risk.  And if the income from the portfolio isn’t enough, they could draw from the principal $1,000,000 to make up the difference.

The risk here, of course, is that they’d withdraw too much of their principal and spend their retirement nest egg down to $0.  This could happen if there were a financial catastrophe or if they just spent their nest egg too rapidly (or both).  By investing they wouldn’t have a guaranteed income stream, but they would have total control over their portfolio.   They’d also be free to leave anything left over to their beneficiaries.


The Retirement Income Spectrum

When you think about it, these two options are complete opposites.  On the one end you have a 100% guaranteed income stream, but no flexibility or death benefit.  On the other, you have zero guarantee but total control.  Anything in between is a mix of the two, which creates a retirement income spectrum.

In my practice, I help my clients gauge where they fall on that spectrum, analyze their options, and execute whatever strategy they choose to pursue.  But to be totally candid, I hardly ever recommend annuities.  They can be a handy tool in certain circumstances, but insurance companies really take their pound of flesh when you buy one.  Since none of us know how long we’re going to live, access to your savings, and typically I try to ensure my clients retain it.

Here, let’s assume that John and Jane have a moderate tolerance for risk, and they decide to annuitize just enough of their nest egg to cover their most basic living expenses.  That way, no matter what happens in the financial markets they know they’ll be able to pay for groceries, utilities, taxes, and other essential expenses.

These essential costs total about $2500 per month.  Social security will cover $1,785 of this amount, meaning that John and Jane will need buy an income annuity that creates $715 in monthly income.

Let’s assume that to be on the safe side, John and Jane opt for an annuity that creates $1,000 in monthly income.  At current rates (and their ages and other variables) this annuity would cost about $300,000.


Income Portfolio

So what do we do with the $700,000 left over?  Remember that social security and the income annuity are only covering John and Jane’s most basic expenses, like groceries, taxes, and utilities.  They’ll still want to travel to see their kids and spend money on other things to live a comfortable lifestyle.

Their spending objective of $52,000 per year works out to $4,333 per month.  This means that after accounting for guaranteed income, John and Jane will still need to create $4,333 – $2,785 = $1,548 per month from their nest egg.

Stated differently, they’ll need to turn $700,000 into $1,548 per month (or $18,580 per year) for the rest of their lives.  And since $18,580 is 2.65% of $700,000, John and Jane should be just fine.


The 4% Rule

You may have heard of the 4% rule of thumb when it comes to retirement spending.  The 4% rule states that over a 30 year retirement period, you can withdraw 4% of a portfolio per year, indexed for inflation, without running out of money.  With 2.65% being well under that threshold, I would feel very good about John & Jane’s situation.

That said, I understand that this may not give everyone complete confidence.  The 4% rule has taken some “heat” in recent years, and some professionals don’t think it can even be relied on any longer.

In my opinion the 4% rule is still a great starting point.  I base this opinion on work done by William Bengen (the creator of the rule), the “Trinity Study” (work done by three professors at Trinity University in Texas), and Wade Pfau, a contemporary financial researcher.

Mr. Pfau is the most critical of the 4% rule, and claims that lower future returns in the stock and bond markets increase the chances that a 4% withdrawal rate is too high.

But even if you subscribe to Mr. Pfau’s theory and believe a 4% spending rule in retirement is too aggressive, John and Jane plan to withdraw 2.65% of their nest egg each year.  This is a far smaller withdrawal rate than 4%.   In fact, the Trinity Study (which tested different withdrawal rates and different time periods) claims that historically, a 3% withdrawal rate worked 100% of the time over even 40 year retirement periods.

With John currently 66 years old, his life expectancy is somewhere around 83 years of age.  According to the trinity study, John could live to 106, increase their withdrawal rate to 3% per year, and STILL have a 100% chance of success based on backward looking trials.


Building the Portfolio

We’ve already established that John and Jane have a moderate willingness to tolerate risk, based on their decision to annuitize 30% of their nest egg.  Given this risk tolerance, and the fact that John is so close to retirement, we’d probably draw up a portfolio of around 50% stocks, 45% bonds, and 5% in alternative investments like real estate.

An asset allocation similar to this would work just fine:

Case Study: Retiring with $1 MillionCase Study Retiring with $1 Million

We’d of course want to build the portfolio using mainly low cost ETFs and mutual funds, with an eye toward minimizing costs and other portfolio expenses.  It would probably make sense to roll the funds from John’s profit sharing plan into an IRA once he departed, since he’d probably save on retirement plan fees and have a better selection of investments.



All in all, John and Jane will be able to retire with a pretty large margin of safety.  And in the end, the question of whether $1,000,000 is enough to retire on depends on three major factors:

  • How much you plan to spend each year in retirement
  • How much risk you’re comfortable accepting
  • Whether the $1,000,000 is taxable, tax deferred, or tax free

Any time you plan to spend less than 4% of your nest per year over a 30 year retirement, you’ll be set up for a high probability of success.  Anything that approaches or exceeds 4% might warrant the help of a professional, or at least a closer look at your budget.

So is $1,000,000 enough to retire on?  You tell me.  How much do you plan to spend?

Posted in Financial Planning, Investing, Retirement, Taxes & Accounting and tagged , , , , , .


  1. I figured the answer would be yes that they could retire. So many investment choices to get more yield if need be, and also they could cut back after year 10 of retirement to help them retire confidently. Good luck

    • Good point EL. Many investment choices available to add portfolio return if need be. It came down to how much risk they were willing to take and whether their spending needs were flexible. Thanks for the comment!

  2. Hi Grant,

    I’m just wondering why Jane wouldn’t be eligible for spousal benefits. You didn’t include that possibility in this scenario, and I’m wondering if you know something I don’t. I’m hoping to collect spousal benefits one day 🙂

    Thank you for writing on this topic.

  3. great post grant! since you mentioned Wade Pfau, would a reverse mortgage be a consideration to delay social security and maximum their benefit? are you a big fan of using these “bridge” assets? have you ever used these to delay claiming SS? also, does having asset classes that are less than 5% of their portfolio really move the needle at all? do they really need commodities? also, are international bonds really needed given the currency risk and the US bonds already provide ballast in the portfolio? Finally, preferred stock- why? doesn’t already having an asset allocation of almost half bond and half stock kind of like a hybrid where preferred stock would be unnecessary?

Leave a Reply

Your email address will not be published.