Can I retire at age 30 with 861,000?

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 $861,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.3%
1 years$71,101$70,467$69,849$69,246$68,657$67,715
2 years$35,198$34,543$33,907$33,291$32,694$31,746
3 years$23,232$22,574$21,940$21,330$20,742$19,819
4 years$17,251$16,594$15,967$15,367$14,794$13,901
5 years$13,663$13,010$12,391$11,803$11,246$10,387
6 years$11,271$10,624$10,014$9,439$8,898$8,075
7 years$9,564$8,922$8,322$7,761$7,237$6,448
8 years$8,284$7,648$7,057$6,510$6,004$5,250
9 years$7,289$6,659$6,078$5,545$5,056$4,337
10 years$6,493$5,869$5,299$4,780$4,308$3,623
11 years$5,843$5,225$4,665$4,160$3,705$3,054
12 years$5,301$4,690$4,140$3,649$3,211$2,592
13 years$4,843$4,238$3,699$3,221$2,800$2,213
14 years$4,451$3,852$3,324$2,860$2,454$1,898
15 years$4,111$3,519$3,001$2,550$2,161$1,635
16 years$3,815$3,229$2,721$2,284$1,910$1,413
17 years$3,553$2,974$2,476$2,052$1,693$1,225
18 years$3,321$2,748$2,260$1,849$1,506$1,064
19 years$3,113$2,547$2,069$1,671$1,342$926
20 years$2,926$2,366$1,899$1,513$1,199$808
21 years$2,758$2,204$1,747$1,373$1,073$705
22 years$2,605$2,058$1,610$1,249$962$617
23 years$2,465$1,924$1,486$1,137$863$540
24 years$2,337$1,803$1,375$1,037$776$473
25 years$2,220$1,692$1,273$947$698$415
26 years$2,112$1,590$1,181$866$629$365
27 years$2,012$1,497$1,096$793$567$320
28 years$1,919$1,410$1,019$726$512$281
29 years$1,833$1,330$949$666$462$248
30 years$1,753$1,256$884$611$417$218
31 years$1,678$1,188$824$561$377$192
32 years$1,608$1,124$769$516$341$169
33 years$1,542$1,064$718$474$309$149
34 years$1,480$1,009$670$437$280$131
35 years$1,422$957$627$402$253$115
36 years$1,367$908$586$370$230$102
37 years$1,316$862$549$341$208$90
38 years$1,267$820$514$314$189$79
39 years$1,221$779$482$290$171$70
40 years$1,177$742$451$267$155$61
41 years$1,136$706$423$247$141$54
42 years$1,096$672$397$228$128$48
43 years$1,059$641$373$210$116$42
44 years$1,023$611$350$194$105$37
45 years$989$582$328$179$96$33
46 years$957$555$308$165$87$29
47 years$926$530$290$153$79$26
48 years$896$506$272$141$72$23
49 years$868$483$256$131$65$20
50 years$841$462$241$121$59$18

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $861,000, adding $2,715 every year, while hoping to spend $22,127 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: 51/40/9 Blend
29$861,000$861,000$861,000$861,000
30$951,623$905,990$892,644$997,804
31$1,025,145$926,840$899,005$1,050,432
32$1,105,425$947,971$904,837$1,105,015
33$1,193,129$969,372$910,099$1,163,833
34$1,288,990$991,032$914,749$1,227,289
35$1,393,814$1,012,940$918,741$1,295,827
36$1,508,491$1,035,082$922,026$1,369,937
37$1,633,999$1,057,443$924,556$1,450,158
38$1,771,416$1,080,007$926,277$1,537,083
39$1,921,928$1,102,754$927,135$1,631,367
40$2,086,841$1,125,666$927,071$1,733,730
41$2,267,595$1,148,720$926,024$1,844,967
42$2,465,775$1,171,893$923,931$1,965,952
43$2,683,126$1,195,158$920,725$2,097,649
44$2,921,571$1,218,486$916,335$2,241,121
45$3,183,227$1,241,848$910,689$2,397,537
46$3,470,428$1,265,210$903,708$2,568,189
47$3,785,742$1,288,536$895,313$2,754,496
48$4,132,000$1,311,787$885,418$2,958,027
49$4,512,320$1,334,920$873,936$3,180,507
50$4,930,137$1,357,891$860,772$3,423,839
51$5,389,234$1,380,651$845,831$3,690,121
52$5,893,780$1,403,147$829,011$3,981,663
53$6,448,367$1,425,323$810,204$4,301,014
54$7,058,055$1,447,118$789,300$4,650,981
55$7,728,417$1,468,468$766,183$5,034,660
56$8,465,596$1,489,303$740,730$5,455,460
57$9,276,356$1,509,548$712,814$5,917,142
58$10,168,153$1,529,124$682,302$6,423,850
59$11,149,200$1,547,947$649,054$6,980,151
60$12,228,546$1,565,924$612,926$7,591,080
61$13,416,163$1,582,959$573,764$8,262,186
62$14,723,036$1,598,949$531,409$8,999,585
63$16,161,271$1,613,783$485,697$9,810,018
64$17,744,205$1,627,342$436,452$10,700,917
65$19,486,535$1,639,502$383,493$11,680,472
66$21,404,453$1,650,130$326,632$12,757,709
67$23,515,803$1,659,082$265,670$13,942,580
68$25,840,246$1,666,208$200,401$15,246,052
69$28,399,446$1,671,347$130,609$16,680,212
70$31,217,274$1,674,328$56,069$18,258,385
71$34,320,035$1,674,969$0$19,995,256
72$37,736,713$1,673,077$0$21,909,267
73$41,499,247$1,668,447$0$24,021,896
74$45,642,832$1,660,863$0$26,347,441
75$50,206,249$1,650,093$0$28,907,601
76$55,232,231$1,635,892$0$31,726,291
77$60,767,869$1,618,001$0$34,829,869
78$66,865,053$1,596,145$0$38,247,381
79$73,580,964$1,570,032$0$42,010,842
80$80,978,613$1,539,354$0$46,155,535
81$89,127,431$1,503,782$0$50,720,346
82$98,103,933$1,462,971$0$55,748,130
83$107,992,431$1,416,553$0$61,286,121
84$118,885,836$1,364,141$0$67,386,372
85$130,886,530$1,305,323$0$74,106,252
86$144,107,337$1,239,665$0$81,508,987
87$158,672,584$1,166,707$0$89,664,258
88$174,719,273$1,085,962$0$98,648,861
89$192,398,381$996,916$0$108,547,430
90$211,876,277$899,026$0$119,453,240
91$233,336,296$791,717$0$131,469,088
92$256,980,469$674,382$0$144,708,264
93$283,031,430$546,379$0$159,295,625
94$311,734,515$407,031$0$175,368,769
95$343,360,083$255,623$0$193,079,344
96$378,206,061$91,398$0$212,594,472
97$416,600,760$0$0$234,098,337
98$458,905,977$0$0$257,831,970
99$505,520,401$0$0$284,027,614
100$556,883,386$0$0$312,891,963