Can I retire at age 30 with 856,000?

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 $856,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.8%
1 years$70,688$70,058$69,444$68,844$68,259$66,636
2 years$34,994$34,342$33,711$33,098$32,504$30,878
3 years$23,098$22,443$21,813$21,206$20,622$19,044
4 years$17,151$16,498$15,874$15,278$14,708$13,190
5 years$13,583$12,935$12,319$11,735$11,181$9,728
6 years$11,206$10,562$9,956$9,385$8,847$7,460
7 years$9,508$8,870$8,273$7,716$7,195$5,874
8 years$8,236$7,603$7,016$6,472$5,969$4,714
9 years$7,247$6,620$6,043$5,513$5,027$3,836
10 years$6,456$5,835$5,269$4,752$4,283$3,156
11 years$5,809$5,195$4,638$4,136$3,683$2,618
12 years$5,270$4,663$4,116$3,628$3,192$2,187
13 years$4,815$4,214$3,678$3,203$2,783$1,836
14 years$4,425$3,830$3,304$2,843$2,440$1,549
15 years$4,088$3,499$2,983$2,535$2,148$1,311
16 years$3,792$3,210$2,705$2,270$1,899$1,113
17 years$3,532$2,956$2,461$2,040$1,684$948
18 years$3,301$2,732$2,247$1,838$1,497$809
19 years$3,095$2,532$2,057$1,661$1,334$691
20 years$2,909$2,353$1,888$1,504$1,192$591
21 years$2,742$2,191$1,736$1,365$1,066$507
22 years$2,589$2,046$1,600$1,241$956$435
23 years$2,451$1,913$1,478$1,131$858$373
24 years$2,324$1,793$1,367$1,031$771$321
25 years$2,207$1,682$1,266$942$694$276
26 years$2,099$1,581$1,174$861$625$237
27 years$2,000$1,488$1,090$788$564$204
28 years$1,908$1,402$1,013$722$509$176
29 years$1,822$1,323$943$662$459$152
30 years$1,742$1,249$878$608$415$131
31 years$1,668$1,181$819$558$375$113
32 years$1,598$1,117$764$513$339$97
33 years$1,533$1,058$713$472$307$84
34 years$1,472$1,003$667$434$278$72
35 years$1,414$951$623$400$252$62
36 years$1,360$903$583$368$228$54
37 years$1,308$857$546$339$207$46
38 years$1,260$815$511$312$188$40
39 years$1,214$775$479$288$170$35
40 years$1,170$737$449$266$154$30
41 years$1,129$702$421$245$140$26
42 years$1,090$668$395$226$127$22
43 years$1,053$637$370$209$115$19
44 years$1,017$607$348$193$105$17
45 years$983$579$326$178$95$14
46 years$951$552$307$165$86$12
47 years$920$527$288$152$78$11
48 years$891$503$271$140$71$9
49 years$863$480$254$130$65$8
50 years$836$459$239$120$59$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $856,000, adding $6,581 every year, while hoping to spend $48,433 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: 41/46/13 Blend
29$856,000$856,000$856,000$856,000
30$950,100$904,732$891,464$985,150
31$995,478$897,532$869,796$1,003,274
32$1,043,861$888,355$845,779$1,017,592
33$1,095,505$877,055$819,282$1,032,027
34$1,150,690$863,473$790,171$1,046,615
35$1,209,721$847,445$758,303$1,061,393
36$1,272,936$828,793$723,530$1,076,409
37$1,340,704$807,332$685,696$1,091,719
38$1,413,429$782,864$644,640$1,107,389
39$1,491,554$755,180$600,191$1,123,496
40$1,575,568$724,060$552,173$1,140,130
41$1,666,006$689,268$500,400$1,157,394
42$1,763,455$650,559$444,680$1,175,410
43$1,868,560$607,669$384,810$1,194,316
44$1,982,031$560,322$320,579$1,214,270
45$2,104,646$508,227$251,766$1,235,453
46$2,237,263$451,072$178,143$1,258,073
47$2,380,821$388,532$99,468$1,282,365
48$2,536,357$320,262$15,492$1,308,597
49$2,705,006$245,896$0$1,337,070
50$2,888,021$165,049$0$1,378,411
51$3,086,777$77,315$0$1,425,686
52$3,302,789$0$0$1,477,219
53$3,537,719$0$0$1,542,523
54$3,793,401$0$0$1,656,285
55$4,071,850$0$0$1,780,278
56$4,375,284$0$0$1,915,502
57$4,706,144$0$0$2,063,059
58$5,067,115$0$0$2,224,160
59$5,461,155$0$0$2,400,139
60$5,891,519$0$0$2,592,466
61$6,361,789$0$0$2,802,756
62$6,875,912$0$0$3,032,791
63$7,438,229$0$0$3,284,529
64$8,053,523$0$0$3,560,131
65$8,727,060$0$0$3,861,972
66$9,464,638$0$0$4,192,671
67$10,272,643$0$0$4,555,109
68$11,158,107$0$0$4,952,461
69$12,128,774$0$0$5,388,224
70$13,193,174$0$0$5,866,250
71$14,360,702$0$0$6,390,780
72$15,641,705$0$0$6,966,486
73$17,047,581$0$0$7,598,515
74$18,590,885$0$0$8,292,537
75$20,285,445$0$0$9,054,797
76$22,146,498$0$0$9,892,174
77$24,190,823$0$0$10,812,249
78$26,436,910$0$0$11,823,370
79$28,905,123$0$0$12,934,735
80$31,617,902$0$0$14,156,480
81$34,599,964$0$0$15,499,768
82$37,878,543$0$0$16,976,900
83$41,483,643$0$0$18,601,429
84$45,448,320$0$0$20,388,285
85$49,808,995$0$0$22,353,921
86$54,605,794$0$0$24,516,461
87$59,882,929$0$0$26,895,877
88$65,689,113$0$0$29,514,174
89$72,078,020$0$0$32,395,597
90$79,108,786$0$0$35,566,861
91$86,846,572$0$0$39,057,401
92$95,363,177$0$0$42,899,653
93$104,737,711$0$0$47,129,353
94$115,057,342$0$0$51,785,882
95$126,418,123$0$0$56,912,631
96$138,925,888$0$0$62,557,413
97$152,697,258$0$0$68,772,913
98$167,860,738$0$0$75,617,185
99$184,557,926$0$0$83,154,201
100$202,944,852$0$0$91,454,450