Can I retire at age 30 with 867,000?

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 $867,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%20%
1 years$71,596$70,958$70,336$69,729$69,136$66,367
2 years$35,444$34,783$34,144$33,523$32,922$30,167
3 years$23,394$22,731$22,093$21,479$20,887$18,233
4 years$17,371$16,710$16,078$15,474$14,897$12,363
5 years$13,758$13,101$12,477$11,886$11,324$8,918
6 years$11,350$10,698$10,084$9,505$8,961$6,683
7 years$9,631$8,984$8,379$7,815$7,287$5,138
8 years$8,342$7,701$7,106$6,556$6,046$4,022
9 years$7,340$6,705$6,121$5,584$5,091$3,191
10 years$6,539$5,910$5,336$4,813$4,338$2,557
11 years$5,884$5,261$4,698$4,189$3,731$2,064
12 years$5,338$4,722$4,169$3,674$3,233$1,677
13 years$4,877$4,268$3,725$3,244$2,819$1,368
14 years$4,482$3,879$3,347$2,880$2,471$1,121
15 years$4,140$3,544$3,022$2,568$2,176$921
16 years$3,841$3,251$2,740$2,299$1,923$759
17 years$3,578$2,994$2,493$2,066$1,705$627
18 years$3,344$2,767$2,276$1,862$1,516$518
19 years$3,135$2,564$2,083$1,682$1,351$429
20 years$2,947$2,383$1,912$1,524$1,207$355
21 years$2,777$2,220$1,759$1,383$1,080$295
22 years$2,623$2,072$1,621$1,257$968$245
23 years$2,482$1,938$1,497$1,145$869$203
24 years$2,353$1,816$1,384$1,044$781$169
25 years$2,235$1,704$1,282$954$703$141
26 years$2,126$1,601$1,189$872$633$117
27 years$2,026$1,507$1,104$798$571$97
28 years$1,932$1,420$1,026$731$515$81
29 years$1,846$1,340$955$671$465$67
30 years$1,765$1,265$890$616$420$56
31 years$1,689$1,196$829$565$380$47
32 years$1,619$1,132$774$520$344$39
33 years$1,553$1,072$723$478$311$32
34 years$1,491$1,016$675$440$282$27
35 years$1,432$963$631$405$255$23
36 years$1,377$914$590$373$231$19
37 years$1,325$868$553$343$209$16
38 years$1,276$825$518$316$190$13
39 years$1,229$785$485$292$172$11
40 years$1,185$747$454$269$156$9
41 years$1,144$711$426$248$142$8
42 years$1,104$677$400$229$129$6
43 years$1,066$645$375$212$117$5
44 years$1,030$615$352$195$106$4
45 years$996$586$331$180$96$4
46 years$963$559$311$167$87$3
47 years$932$534$292$154$79$3
48 years$902$510$274$142$72$2
49 years$874$487$258$131$65$2
50 years$846$465$242$122$59$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $867,000, adding $2,627 every year, while hoping to spend $39,264 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: 75/10/15 Blend
29$867,000$867,000$867,000$867,000
30$958,144$912,193$898,754$1,026,690
31$1,014,098$915,114$887,086$1,075,278
32$1,074,443$916,862$873,711$1,123,377
33$1,139,586$917,338$858,530$1,175,032
34$1,209,974$916,437$841,441$1,230,585
35$1,286,097$914,048$822,335$1,290,413
36$1,368,495$910,052$801,099$1,354,932
37$1,457,760$904,324$777,614$1,424,601
38$1,554,546$896,730$751,759$1,499,927
39$1,659,569$887,129$723,401$1,581,466
40$1,773,617$875,370$692,408$1,669,834
41$1,897,559$861,296$658,636$1,765,711
42$2,032,348$844,738$621,939$1,869,843
43$2,179,035$825,518$582,161$1,983,057
44$2,338,774$803,446$539,141$2,106,262
45$2,512,838$778,323$492,711$2,240,463
46$2,702,624$749,938$442,694$2,386,765
47$2,909,673$718,067$388,906$2,546,391
48$3,135,680$682,472$331,154$2,720,685
49$3,382,510$642,904$269,238$2,911,134
50$3,652,217$599,097$202,949$3,119,373
51$3,947,061$550,771$132,066$3,347,209
52$4,269,533$497,630$56,362$3,596,633
53$4,622,373$439,362$0$3,869,841
54$5,008,599$375,634$0$4,173,163
55$5,431,535$306,099$0$4,515,240
56$5,894,839$230,386$0$4,890,029
57$6,402,544$148,105$0$5,300,820
58$6,959,087$58,846$0$5,751,237
59$7,569,356$0$0$6,245,275
60$8,238,738$0$0$6,791,500
61$8,973,161$0$0$7,397,939
62$9,779,159$0$0$8,063,518
63$10,663,927$0$0$8,794,181
64$11,635,391$0$0$9,596,480
65$12,702,282$0$0$10,477,630
66$13,874,219$0$0$11,445,581
67$15,161,797$0$0$12,509,088
68$16,576,688$0$0$13,677,798
69$18,131,753$0$0$14,962,340
70$19,841,158$0$0$16,374,421
71$21,720,511$0$0$17,926,941
72$23,787,008$0$0$19,634,111
73$26,059,594$0$0$21,511,590
74$28,559,144$0$0$23,576,627
75$31,308,653$0$0$25,848,231
76$34,333,462$0$0$28,347,341
77$37,661,487$0$0$31,097,033
78$41,323,491$0$0$34,122,728
79$45,353,366$0$0$37,452,438
80$49,788,457$0$0$41,117,029
81$54,669,912$0$0$45,150,508
82$60,043,071$0$0$49,590,348
83$65,957,892$0$0$54,477,837
84$72,469,424$0$0$59,858,473
85$79,638,322$0$0$65,782,386
86$87,531,424$0$0$72,304,816
87$96,222,377$0$0$79,486,632
88$105,792,334$0$0$87,394,904
89$116,330,718$0$0$96,103,541
90$127,936,065$0$0$105,693,981
91$140,716,956$0$0$116,255,964
92$154,793,036$0$0$127,888,377
93$170,296,150$0$0$140,700,186
94$187,371,580$0$0$154,811,467
95$206,179,418$0$0$170,354,534
96$226,896,077$0$0$187,475,191
97$249,715,956$0$0$206,334,107
98$274,853,272$0$0$227,108,330
99$302,544,082$0$0$249,992,961
100$333,048,512$0$0$275,202,991