Can I retire at age 30 with 825,000?

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 $825,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.7%
1 years$68,128$67,521$66,929$66,351$65,787$65,317
2 years$33,727$33,098$32,490$31,899$31,327$30,854
3 years$22,261$21,630$21,023$20,438$19,875$19,413
4 years$16,529$15,900$15,299$14,725$14,175$13,727
5 years$13,091$12,466$11,873$11,310$10,776$10,343
6 years$10,800$10,180$9,595$9,045$8,526$8,110
7 years$9,164$8,549$7,974$7,436$6,934$6,534
8 years$7,938$7,328$6,762$6,238$5,753$5,369
9 years$6,984$6,380$5,824$5,313$4,845$4,477
10 years$6,222$5,624$5,078$4,580$4,128$3,776
11 years$5,599$5,007$4,470$3,986$3,550$3,214
12 years$5,080$4,494$3,967$3,496$3,076$2,756
13 years$4,641$4,061$3,545$3,087$2,683$2,378
14 years$4,265$3,691$3,185$2,740$2,352$2,062
15 years$3,940$3,372$2,875$2,444$2,071$1,795
16 years$3,655$3,094$2,607$2,188$1,830$1,568
17 years$3,404$2,849$2,372$1,966$1,623$1,374
18 years$3,182$2,633$2,166$1,772$1,443$1,208
19 years$2,983$2,440$1,982$1,601$1,286$1,064
20 years$2,804$2,267$1,819$1,450$1,149$939
21 years$2,642$2,112$1,674$1,316$1,028$830
22 years$2,496$1,972$1,542$1,196$921$734
23 years$2,362$1,844$1,424$1,090$827$651
24 years$2,239$1,728$1,317$994$743$578
25 years$2,127$1,621$1,220$908$669$513
26 years$2,023$1,524$1,131$830$603$456
27 years$1,928$1,434$1,051$760$543$406
28 years$1,839$1,351$977$696$490$361
29 years$1,756$1,275$909$638$443$322
30 years$1,679$1,204$847$586$400$287
31 years$1,608$1,138$789$538$362$256
32 years$1,540$1,077$736$494$327$228
33 years$1,477$1,020$688$455$296$204
34 years$1,418$967$642$418$268$182
35 years$1,363$917$601$385$243$162
36 years$1,310$870$562$355$220$145
37 years$1,261$826$526$327$199$130
38 years$1,214$785$492$301$181$116
39 years$1,170$747$461$278$164$104
40 years$1,128$711$432$256$149$93
41 years$1,088$676$406$236$135$83
42 years$1,050$644$380$218$122$74
43 years$1,014$614$357$201$111$66
44 years$980$585$335$186$101$59
45 years$948$558$315$172$92$53
46 years$917$532$295$159$83$47
47 years$887$508$278$147$75$42
48 years$859$485$261$135$69$38
49 years$831$463$245$125$62$34
50 years$805$442$231$116$57$30

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $825,000, adding $6,943 every year, while hoping to spend $38,283 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: 53/21/26 Blend
29$825,000$825,000$825,000$825,000
30$916,312$872,587$859,799$957,917
31$969,043$874,611$847,870$989,454
32$1,025,869$875,451$834,257$1,019,265
33$1,087,168$875,008$818,866$1,050,931
34$1,153,355$873,179$801,593$1,084,643
35$1,224,884$869,852$782,334$1,120,616
36$1,302,257$864,910$760,976$1,159,084
37$1,386,024$858,226$737,406$1,200,313
38$1,476,789$849,670$711,499$1,244,592
39$1,575,218$839,101$683,131$1,292,246
40$1,682,043$826,369$652,168$1,343,633
41$1,798,067$811,317$618,472$1,399,152
42$1,924,177$793,778$581,897$1,459,243
43$2,061,344$773,575$542,293$1,524,397
44$2,210,641$750,520$499,500$1,595,154
45$2,373,247$724,416$453,353$1,672,114
46$2,550,457$695,051$403,679$1,755,944
47$2,743,699$662,205$350,298$1,847,379
48$2,954,545$625,641$293,022$1,947,234
49$3,184,724$585,112$231,653$2,056,412
50$3,436,138$540,355$165,985$2,175,912
51$3,710,883$491,092$95,805$2,306,838
52$4,011,267$437,029$20,888$2,450,414
53$4,339,828$377,856$0$2,607,992
54$4,699,365$313,245$0$2,797,452
55$5,092,956$242,849$0$3,011,313
56$5,523,992$166,303$0$3,245,673
57$5,996,208$83,221$0$3,502,628
58$6,513,716$0$0$3,784,490
59$7,081,045$0$0$4,095,380
60$7,703,184$0$0$4,457,475
61$8,385,628$0$0$4,854,751
62$9,134,427$0$0$5,290,742
63$9,956,249$0$0$5,769,339
64$10,858,434$0$0$6,294,829
65$11,849,072$0$0$6,871,936
66$12,937,071$0$0$7,505,861
67$14,132,248$0$0$8,202,336
68$15,445,414$0$0$8,967,673
69$16,888,480$0$0$9,808,830
70$18,474,570$0$0$10,733,467
71$20,218,140$0$0$11,750,028
72$22,135,118$0$0$12,867,813
73$24,243,052$0$0$14,097,069
74$26,561,275$0$0$15,449,087
75$29,111,087$0$0$16,936,305
76$31,915,958$0$0$18,572,429
77$35,001,745$0$0$20,372,559
78$38,396,939$0$0$22,353,334
79$42,132,931$0$0$24,533,084
80$46,244,309$0$0$26,932,010
81$50,769,182$0$0$29,572,368
82$55,749,542$0$0$32,478,682
83$61,231,660$0$0$35,677,972
84$67,266,517$0$0$39,200,013
85$73,910,290$0$0$43,077,614
86$81,224,879$0$0$47,346,924
87$89,278,492$0$0$52,047,779
88$98,146,288$0$0$57,224,073
89$107,911,081$0$0$62,924,172
90$118,664,131$0$0$69,201,374
91$130,505,995$0$0$76,114,406
92$143,547,480$0$0$83,727,985
93$157,910,687$0$0$92,113,420
94$173,730,165$0$0$101,349,293
95$191,154,175$0$0$111,522,195
96$210,346,096$0$0$122,727,544
97$231,485,960$0$0$135,070,487
98$254,772,154$0$0$148,666,888
99$280,423,290$0$0$163,644,428
100$308,680,270$0$0$180,143,802