Can I retire at age 30 with 877,000?

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 $877,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.2%
1 years$72,422$71,777$71,147$70,533$69,933$69,289
2 years$35,852$35,185$34,538$33,910$33,302$32,653
3 years$23,664$22,994$22,348$21,727$21,128$20,494
4 years$17,571$16,903$16,264$15,653$15,069$14,455
5 years$13,916$13,252$12,621$12,023$11,455$10,864
6 years$11,481$10,821$10,200$9,615$9,064$8,495
7 years$9,742$9,088$8,476$7,905$7,371$6,826
8 years$8,438$7,790$7,188$6,631$6,115$5,592
9 years$7,424$6,782$6,191$5,648$5,150$4,650
10 years$6,614$5,978$5,398$4,869$4,388$3,910
11 years$5,951$5,322$4,752$4,237$3,774$3,318
12 years$5,400$4,777$4,217$3,717$3,270$2,836
13 years$4,933$4,317$3,768$3,281$2,852$2,439
14 years$4,534$3,924$3,386$2,913$2,500$2,108
15 years$4,188$3,585$3,057$2,598$2,201$1,829
16 years$3,885$3,289$2,771$2,326$1,945$1,593
17 years$3,619$3,029$2,522$2,090$1,725$1,391
18 years$3,382$2,799$2,302$1,883$1,534$1,218
19 years$3,171$2,594$2,107$1,702$1,367$1,069
20 years$2,981$2,410$1,934$1,541$1,221$940
21 years$2,809$2,245$1,779$1,399$1,093$827
22 years$2,653$2,096$1,640$1,272$979$730
23 years$2,511$1,960$1,514$1,158$879$644
24 years$2,381$1,837$1,400$1,056$790$570
25 years$2,261$1,724$1,297$965$711$504
26 years$2,151$1,620$1,203$882$641$446
27 years$2,049$1,524$1,117$807$577$395
28 years$1,955$1,436$1,038$740$521$351
29 years$1,867$1,355$966$678$471$311
30 years$1,785$1,280$900$623$425$276
31 years$1,709$1,210$839$572$384$245
32 years$1,638$1,145$783$526$348$218
33 years$1,571$1,084$731$483$315$194
34 years$1,508$1,027$683$445$285$172
35 years$1,449$975$638$409$258$153
36 years$1,393$925$597$377$234$136
37 years$1,340$879$559$347$212$121
38 years$1,291$835$524$320$192$108
39 years$1,244$794$490$295$174$96
40 years$1,199$755$460$272$158$85
41 years$1,157$719$431$251$143$76
42 years$1,117$685$404$232$130$68
43 years$1,078$652$379$214$118$60
44 years$1,042$622$356$198$107$54
45 years$1,007$593$334$182$97$48
46 years$974$566$314$169$88$43
47 years$943$540$295$156$80$38
48 years$913$515$277$144$73$34
49 years$884$492$261$133$66$30
50 years$856$470$245$123$60$27

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $877,000, adding $6,951 every year, while hoping to spend $51,390 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: 54/32/14 Blend
29$877,000$877,000$877,000$877,000
30$973,624$927,143$913,549$1,022,248
31$1,018,255$917,894$889,475$1,046,886
32$1,065,716$906,470$862,871$1,067,575
33$1,116,242$892,710$833,600$1,088,921
34$1,170,088$876,442$801,515$1,110,999
35$1,227,537$857,488$766,466$1,133,894
36$1,288,895$835,654$728,292$1,157,702
37$1,354,501$810,740$686,828$1,182,532
38$1,424,723$782,530$641,900$1,208,506
39$1,499,969$750,797$593,328$1,235,765
40$1,580,682$715,303$540,921$1,264,465
41$1,667,351$675,792$484,481$1,294,782
42$1,760,512$631,996$423,802$1,326,916
43$1,860,752$583,632$358,667$1,361,091
44$1,968,718$530,399$288,852$1,397,557
45$2,085,118$471,980$214,120$1,436,596
46$2,210,733$408,040$134,225$1,478,524
47$2,346,418$338,224$48,912$1,523,695
48$2,493,113$262,158$0$1,572,503
49$2,651,854$179,447$0$1,631,685
50$2,823,776$89,672$0$1,703,649
51$3,010,129$0$0$1,781,674
52$3,212,287$0$0$1,869,102
53$3,431,762$0$0$1,998,369
54$3,670,216$0$0$2,138,889
55$3,929,477$0$0$2,291,747
56$4,211,557$0$0$2,458,139
57$4,518,670$0$0$2,639,381
58$4,853,250$0$0$2,836,921
59$5,217,978$0$0$3,052,352
60$5,615,804$0$0$3,287,428
61$6,049,974$0$0$3,544,080
62$6,524,062$0$0$3,824,432
63$7,042,003$0$0$4,130,824
64$7,608,127$0$0$4,465,831
65$8,227,202$0$0$4,832,290
66$8,904,479$0$0$5,233,322
67$9,645,739$0$0$5,672,366
68$10,457,347$0$0$6,153,207
69$11,346,312$0$0$6,680,016
70$12,320,355$0$0$7,257,383
71$13,387,977$0$0$7,890,365
72$14,558,541$0$0$8,584,533
73$15,842,360$0$0$9,346,021
74$17,250,792$0$0$10,181,585
75$18,796,349$0$0$11,098,668
76$20,492,810$0$0$12,105,469
77$22,355,357$0$0$13,211,017
78$24,400,709$0$0$14,425,261
79$26,647,289$0$0$15,759,160
80$29,115,388$0$0$17,224,785
81$31,827,360$0$0$18,835,438
82$34,807,832$0$0$20,605,769
83$38,083,937$0$0$22,551,922
84$41,685,563$0$0$24,691,679
85$45,645,644$0$0$27,044,635
86$50,000,459$0$0$29,632,376
87$54,789,982$0$0$32,478,686
88$60,058,256$0$0$35,609,769
89$65,853,804$0$0$39,054,498
90$72,230,090$0$0$42,844,684
91$79,246,022$0$0$47,015,378
92$86,966,506$0$0$51,605,200
93$95,463,057$0$0$56,656,703
94$104,814,474$0$0$62,216,773
95$115,107,583$0$0$68,337,075
96$126,438,052$0$0$75,074,535
97$138,911,299$0$0$82,491,879
98$152,643,479$0$0$90,658,223
99$167,762,582$0$0$99,649,728
100$184,409,643$0$0$109,550,315