Can I retire at age 30 with 817,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $817,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15%
1 years$67,467$66,866$66,280$65,708$65,149$63,807
2 years$33,400$32,778$32,175$31,590$31,023$29,678
3 years$22,045$21,420$20,819$20,240$19,682$18,375
4 years$16,369$15,746$15,151$14,582$14,038$12,778
5 years$12,964$12,345$11,758$11,200$10,671$9,464
6 years$10,695$10,081$9,502$8,957$8,444$7,289
7 years$9,075$8,466$7,896$7,364$6,867$5,766
8 years$7,861$7,257$6,697$6,177$5,697$4,648
9 years$6,916$6,318$5,768$5,262$4,798$3,801
10 years$6,162$5,569$5,029$4,536$4,088$3,143
11 years$5,544$4,958$4,427$3,947$3,516$2,620
12 years$5,030$4,450$3,929$3,462$3,047$2,200
13 years$4,596$4,022$3,510$3,057$2,657$1,857
14 years$4,224$3,656$3,154$2,714$2,329$1,575
15 years$3,901$3,339$2,848$2,420$2,050$1,341
16 years$3,620$3,064$2,582$2,167$1,812$1,145
17 years$3,371$2,822$2,349$1,947$1,607$981
18 years$3,151$2,607$2,145$1,755$1,429$841
19 years$2,954$2,416$1,963$1,585$1,273$723
20 years$2,777$2,245$1,802$1,436$1,137$623
21 years$2,617$2,092$1,657$1,303$1,018$537
22 years$2,471$1,952$1,527$1,185$912$464
23 years$2,339$1,826$1,410$1,079$819$401
24 years$2,218$1,711$1,304$984$736$346
25 years$2,106$1,606$1,208$899$662$300
26 years$2,004$1,509$1,120$822$597$260
27 years$1,909$1,420$1,040$752$538$225
28 years$1,821$1,338$967$689$485$195
29 years$1,739$1,262$900$632$438$169
30 years$1,663$1,192$838$580$396$147
31 years$1,592$1,127$782$533$358$127
32 years$1,525$1,066$729$490$324$111
33 years$1,463$1,010$681$450$293$96
34 years$1,405$957$636$414$265$83
35 years$1,349$908$595$381$240$72
36 years$1,298$862$556$351$218$63
37 years$1,249$818$521$324$197$55
38 years$1,202$778$488$298$179$47
39 years$1,158$740$457$275$162$41
40 years$1,117$704$428$254$147$36
41 years$1,078$670$402$234$134$31
42 years$1,040$638$377$216$121$27
43 years$1,005$608$353$199$110$24
44 years$971$579$332$184$100$20
45 years$938$552$312$170$91$18
46 years$908$527$293$157$82$15
47 years$878$503$275$145$75$13
48 years$850$480$258$134$68$12
49 years$823$459$243$124$62$10
50 years$798$438$228$115$56$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $817,000, adding $5,773 every year, while hoping to spend $29,462 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: 43/44/13 Blend
29$817,000$817,000$817,000$817,000
30$906,289$862,988$850,324$941,605
31$967,383$873,927$847,463$977,822
32$1,033,721$884,415$843,518$1,013,637
33$1,105,807$894,398$838,423$1,051,790
34$1,184,196$903,819$832,106$1,092,508
35$1,269,496$912,619$824,494$1,136,043
36$1,362,379$920,731$815,509$1,182,672
37$1,463,583$928,088$805,070$1,232,702
38$1,573,921$934,617$793,091$1,286,473
39$1,694,286$940,238$779,485$1,344,362
40$1,825,663$944,869$764,157$1,406,782
41$1,969,134$948,422$747,011$1,474,195
42$2,125,894$950,803$727,944$1,547,108
43$2,297,254$951,911$706,849$1,626,083
44$2,484,660$951,641$683,614$1,711,741
45$2,689,704$949,880$658,124$1,804,768
46$2,914,138$946,508$630,255$1,905,924
47$3,159,891$941,398$599,880$2,016,047
48$3,429,090$934,417$566,866$2,136,065
49$3,724,074$925,420$531,073$2,267,001
50$4,047,421$914,257$492,355$2,409,989
51$4,401,969$900,766$450,560$2,566,277
52$4,790,845$884,779$405,529$2,737,249
53$5,217,492$866,114$357,095$2,924,430
54$5,685,704$844,582$305,085$3,129,506
55$6,199,658$819,978$249,318$3,354,341
56$6,763,957$792,091$189,604$3,600,990
57$7,383,671$760,693$125,746$3,871,725
58$8,064,383$725,545$57,536$4,169,055
59$8,812,247$686,394$0$4,495,748
60$9,634,040$642,971$0$4,856,980
61$10,537,228$594,993$0$5,262,663
62$11,530,038$542,160$0$5,708,569
63$12,621,532$484,156$0$6,198,845
64$13,821,695$420,646$0$6,738,068
65$15,141,526$351,276$0$7,331,287
66$16,593,145$275,672$0$7,984,073
67$18,189,906$193,440$0$8,702,570
68$19,946,521$104,163$0$9,493,558
69$21,879,199$7,400$0$10,364,515
70$24,005,803$0$0$11,323,688
71$26,346,009$0$0$12,427,294
72$28,921,503$0$0$13,645,921
73$31,756,175$0$0$14,987,306
74$34,876,351$0$0$16,463,922
75$38,311,038$0$0$18,089,511
76$42,092,199$0$0$19,879,218
77$46,255,050$0$0$21,849,729
78$50,838,401$0$0$24,019,432
79$55,885,010$0$0$26,408,587
80$61,441,999$0$0$29,039,519
81$67,561,287$0$0$31,936,830
82$74,300,087$0$0$35,127,628
83$81,721,442$0$0$38,641,785
84$89,894,822$0$0$42,512,217
85$98,896,777$0$0$46,775,195
86$108,811,661$0$0$51,470,689
87$119,732,427$0$0$56,642,743
88$131,761,503$0$0$62,339,890
89$145,011,761$0$0$68,615,614
90$159,607,578$0$0$75,528,848
91$175,686,014$0$0$83,144,538
92$193,398,102$0$0$91,534,248
93$212,910,275$0$0$100,776,841
94$234,405,935$0$0$110,959,220
95$258,087,184$0$0$122,177,151
96$284,176,734$0$0$134,536,164
97$312,920,005$0$0$148,152,550
98$344,587,443$0$0$163,154,459
99$379,477,071$0$0$179,683,108
100$417,917,306$0$0$197,894,117