Can I retire at age 30 with 773,000?

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 $773,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16%
1 years$63,834$63,265$62,710$62,169$61,640$60,126
2 years$31,601$31,012$30,442$29,889$29,352$27,836
3 years$20,858$20,267$19,698$19,150$18,622$17,151
4 years$15,488$14,898$14,335$13,797$13,282$11,867
5 years$12,266$11,680$11,125$10,597$10,096$8,743
6 years$10,119$9,538$8,990$8,475$7,989$6,697
7 years$8,586$8,010$7,471$6,967$6,497$5,268
8 years$7,437$6,866$6,336$5,845$5,390$4,222
9 years$6,544$5,978$5,457$4,978$4,539$3,432
10 years$5,830$5,269$4,758$4,291$3,868$2,820
11 years$5,246$4,691$4,189$3,735$3,326$2,337
12 years$4,759$4,210$3,717$3,276$2,882$1,949
13 years$4,348$3,805$3,321$2,892$2,514$1,634
14 years$3,996$3,459$2,984$2,567$2,203$1,377
15 years$3,691$3,160$2,694$2,290$1,940$1,164
16 years$3,425$2,899$2,443$2,050$1,715$987
17 years$3,190$2,670$2,223$1,842$1,520$839
18 years$2,981$2,467$2,029$1,660$1,352$715
19 years$2,795$2,286$1,858$1,500$1,205$610
20 years$2,627$2,125$1,705$1,359$1,076$521
21 years$2,476$1,979$1,568$1,233$963$446
22 years$2,338$1,847$1,445$1,121$863$382
23 years$2,213$1,728$1,334$1,021$775$327
24 years$2,098$1,619$1,234$931$697$281
25 years$1,993$1,519$1,143$850$627$241
26 years$1,896$1,428$1,060$778$565$207
27 years$1,806$1,344$984$712$509$178
28 years$1,723$1,266$915$652$459$153
29 years$1,646$1,194$852$598$415$132
30 years$1,573$1,128$793$549$375$113
31 years$1,506$1,066$739$504$339$98
32 years$1,443$1,009$690$463$306$84
33 years$1,384$956$644$426$277$72
34 years$1,329$906$602$392$251$62
35 years$1,277$859$563$361$227$54
36 years$1,228$815$526$332$206$46
37 years$1,181$774$493$306$187$40
38 years$1,138$736$461$282$169$34
39 years$1,096$700$432$260$154$30
40 years$1,057$666$405$240$139$25
41 years$1,020$634$380$221$126$22
42 years$984$604$356$204$115$19
43 years$950$575$334$189$104$16
44 years$918$548$314$174$94$14
45 years$888$523$295$161$86$12
46 years$859$499$277$149$78$10
47 years$831$476$260$137$71$9
48 years$804$454$244$127$64$8
49 years$779$434$230$117$58$7
50 years$755$414$216$108$53$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $773,000, adding $6,448 every year, while hoping to spend $33,471 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: 44/46/10 Blend
29$773,000$773,000$773,000$773,000
30$858,497$817,528$805,547$893,541
31$910,451$821,974$796,920$922,977
32$966,582$825,516$786,882$950,945
33$1,027,282$828,075$775,350$980,502
34$1,092,979$829,565$762,239$1,011,805
35$1,164,146$829,897$747,458$1,045,033
36$1,241,303$828,975$730,911$1,080,379
37$1,325,019$826,698$712,500$1,118,063
38$1,415,923$822,959$692,121$1,158,325
39$1,514,706$817,642$669,665$1,201,436
40$1,622,126$810,627$645,020$1,247,691
41$1,739,021$801,786$618,065$1,297,424
42$1,866,309$790,981$588,679$1,351,001
43$2,005,003$778,069$556,729$1,408,830
44$2,156,215$762,897$522,082$1,471,363
45$2,321,173$745,303$484,596$1,539,102
46$2,501,224$725,115$444,121$1,612,604
47$2,697,855$702,151$400,505$1,692,483
48$2,912,699$676,219$353,585$1,779,425
49$3,147,556$647,116$303,192$1,874,186
50$3,404,409$614,627$249,151$1,977,605
51$3,685,438$578,523$191,277$2,090,611
52$3,993,047$538,564$129,379$2,214,233
53$4,329,879$494,496$63,255$2,349,610
54$4,698,850$446,049$0$2,498,003
55$5,103,166$392,938$0$2,661,589
56$5,546,360$334,864$0$2,848,385
57$6,032,325$271,508$0$3,053,369
58$6,565,346$202,536$0$3,278,456
59$7,150,143$127,592$0$3,525,764
60$7,791,915$46,302$0$3,797,634
61$8,496,392$0$0$4,096,653
62$9,269,880$0$0$4,446,799
63$10,119,330$0$0$4,857,169
64$11,052,397$0$0$5,308,036
65$12,077,516$0$0$5,803,487
66$13,203,977$0$0$6,348,027
67$14,442,015$0$0$6,946,616
68$15,802,906$0$0$7,604,720
69$17,299,075$0$0$8,328,362
70$18,944,207$0$0$9,124,176
71$20,753,383$0$0$9,999,472
72$22,743,215$0$0$10,962,304
73$24,932,010$0$0$12,021,546
74$27,339,935$0$0$13,186,974
75$29,989,212$0$0$14,469,363
76$32,904,323$0$0$15,880,580
77$36,112,247$0$0$17,433,705
78$39,642,707$0$0$19,143,148
79$43,528,454$0$0$21,024,787
80$47,805,577$0$0$23,096,117
81$52,513,839$0$0$25,376,418
82$57,697,055$0$0$27,886,931
83$63,403,503$0$0$30,651,063
84$69,686,381$0$0$33,694,606
85$76,604,308$0$0$37,045,981
86$84,221,875$0$0$40,736,502
87$92,610,258$0$0$44,800,680
88$101,847,886$0$0$49,276,539
89$112,021,180$0$0$54,205,981
90$123,225,372$0$0$59,635,178
91$135,565,399$0$0$65,615,008
92$149,156,897$0$0$72,201,539
93$164,127,288$0$0$79,456,550
94$180,616,985$0$0$87,448,121
95$198,780,715$0$0$96,251,273
96$218,788,981$0$0$105,948,675
97$240,829,669$0$0$116,631,426
98$265,109,819$0$0$128,399,910
99$291,857,584$0$0$141,364,750
100$321,324,377$0$0$155,647,847