Can I retire at age 30 with 757,000?

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 $757,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$62,512$61,956$61,412$60,882$60,364$59,267
2 years$30,947$30,370$29,812$29,270$28,745$27,643
3 years$20,426$19,847$19,290$18,754$18,237$17,165
4 years$15,167$14,590$14,038$13,511$13,007$11,973
5 years$12,012$11,439$10,894$10,378$9,888$8,895
6 years$9,910$9,341$8,804$8,299$7,824$6,874
7 years$8,409$7,844$7,316$6,823$6,363$5,455
8 years$7,283$6,724$6,205$5,724$5,278$4,414
9 years$6,408$5,854$5,344$4,875$4,445$3,622
10 years$5,709$5,160$4,659$4,203$3,788$3,006
11 years$5,137$4,594$4,102$3,658$3,257$2,516
12 years$4,661$4,123$3,640$3,208$2,823$2,120
13 years$4,258$3,726$3,252$2,832$2,462$1,797
14 years$3,913$3,387$2,922$2,514$2,158$1,531
15 years$3,615$3,094$2,638$2,242$1,900$1,308
16 years$3,354$2,839$2,392$2,008$1,679$1,122
17 years$3,124$2,614$2,177$1,804$1,489$965
18 years$2,919$2,416$1,987$1,626$1,324$832
19 years$2,737$2,239$1,819$1,469$1,180$718
20 years$2,573$2,081$1,669$1,330$1,054$621
21 years$2,425$1,938$1,536$1,207$943$538
22 years$2,290$1,809$1,415$1,098$845$467
23 years$2,167$1,692$1,307$1,000$759$405
24 years$2,055$1,585$1,209$912$682$352
25 years$1,952$1,488$1,119$833$614$306
26 years$1,857$1,398$1,038$761$553$266
27 years$1,769$1,316$964$697$498$232
28 years$1,687$1,240$896$639$450$202
29 years$1,611$1,170$834$586$406$176
30 years$1,541$1,105$777$537$367$154
31 years$1,475$1,044$724$494$332$134
32 years$1,413$988$676$454$300$117
33 years$1,356$936$631$417$272$102
34 years$1,301$887$589$384$246$89
35 years$1,250$841$551$353$223$78
36 years$1,202$798$516$325$202$68
37 years$1,157$758$483$300$183$59
38 years$1,114$721$452$276$166$52
39 years$1,073$685$423$255$150$45
40 years$1,035$652$397$235$136$39
41 years$998$621$372$217$124$34
42 years$964$591$349$200$112$30
43 years$931$563$328$185$102$26
44 years$899$537$307$171$92$23
45 years$870$512$289$158$84$20
46 years$841$488$271$146$76$18
47 years$814$466$255$134$69$15
48 years$788$445$239$124$63$13
49 years$763$425$225$115$57$12
50 years$739$406$212$106$52$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $757,000, adding $5,294 every year, while hoping to spend $27,384 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: 50/33/17 Blend
29$757,000$757,000$757,000$757,000
30$839,675$799,554$787,820$877,461
31$896,185$809,596$785,076$914,113
32$957,542$819,212$781,322$950,656
33$1,024,210$828,352$776,495$989,776
34$1,096,702$836,964$770,530$1,031,723
35$1,175,581$844,990$763,358$1,076,777
36$1,261,467$852,371$754,907$1,125,246
37$1,355,041$859,042$745,101$1,177,470
38$1,457,054$864,934$733,861$1,233,825
39$1,568,333$869,975$721,104$1,294,726
40$1,689,785$874,086$706,744$1,360,632
41$1,822,412$877,185$690,689$1,432,050
42$1,967,316$879,185$672,844$1,509,540
43$2,125,709$879,992$653,111$1,593,721
44$2,298,926$879,506$631,386$1,685,276
45$2,488,438$877,624$607,559$1,784,959
46$2,695,864$874,232$581,517$1,893,604
47$2,922,985$869,213$553,141$2,012,131
48$3,171,766$862,440$522,307$2,141,557
49$3,444,366$853,780$488,885$2,283,004
50$3,743,169$843,092$452,739$2,437,710
51$4,070,794$830,226$413,728$2,607,045
52$4,430,131$815,023$371,704$2,792,517
53$4,824,360$797,315$326,512$2,995,795
54$5,256,984$776,923$277,989$3,218,720
55$5,731,863$753,659$225,969$3,463,321
56$6,253,248$727,322$170,273$3,731,843
57$6,825,821$697,703$110,719$4,026,759
58$7,454,741$664,577$47,114$4,350,801
59$8,145,690$627,706$0$4,706,984
60$8,904,929$586,843$0$5,102,398
61$9,739,354$541,720$0$5,546,315
62$10,656,564$492,060$0$6,034,267
63$11,664,928$437,566$0$6,570,765
64$12,773,670$377,925$0$7,160,781
65$13,992,949$312,809$0$7,809,799
66$15,333,960$241,866$0$8,523,868
67$16,809,036$164,731$0$9,309,653
68$18,431,768$81,012$0$10,174,509
69$20,217,126$0$0$11,126,543
70$22,181,609$0$0$12,178,215
71$24,343,392$0$0$13,367,977
72$26,722,504$0$0$14,677,443
73$29,341,013$0$0$16,118,771
74$32,223,232$0$0$17,705,358
75$35,395,956$0$0$19,451,965
76$38,888,704$0$0$21,374,856
77$42,734,008$0$0$23,491,955
78$46,967,710$0$0$25,823,008
79$51,629,306$0$0$28,389,778
80$56,762,319$0$0$31,216,242
81$62,414,704$0$0$34,328,822
82$68,639,305$0$0$37,756,634
83$75,494,352$0$0$41,531,761
84$83,044,009$0$0$45,689,555
85$91,358,983$0$0$50,268,973
86$100,517,185$0$0$55,312,943
87$110,604,470$0$0$60,868,768
88$121,715,446$0$0$66,988,576
89$133,954,366$0$0$73,729,806
90$147,436,109$0$0$81,155,757
91$162,287,270$0$0$89,336,178
92$178,647,349$0$0$98,347,932
93$196,670,069$0$0$108,275,718
94$216,524,829$0$0$119,212,872
95$238,398,298$0$0$131,262,245
96$262,496,180$0$0$144,537,179
97$289,045,157$0$0$159,162,572
98$318,295,021$0$0$175,276,056
99$350,521,040$0$0$193,029,301
100$386,026,551$0$0$212,589,442