Can I retire at age 30 with 952,000?

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 $952,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.5%
1 years$78,615$77,915$77,232$76,565$75,914$73,308
2 years$38,918$38,194$37,491$36,810$36,149$33,551
3 years$25,688$24,960$24,259$23,585$22,935$20,424
4 years$19,074$18,348$17,655$16,991$16,357$13,955
5 years$15,107$14,385$13,701$13,051$12,434$10,146
6 years$12,463$11,747$11,072$10,437$9,839$7,667
7 years$10,575$9,865$9,201$8,581$8,002$5,945
8 years$9,159$8,456$7,803$7,198$6,638$4,696
9 years$8,059$7,362$6,721$6,131$5,590$3,759
10 years$7,180$6,490$5,859$5,285$4,763$3,041
11 years$6,460$5,777$5,159$4,600$4,097$2,479
12 years$5,862$5,185$4,578$4,035$3,550$2,034
13 years$5,355$4,686$4,090$3,562$3,096$1,677
14 years$4,921$4,260$3,675$3,162$2,714$1,389
15 years$4,546$3,891$3,318$2,820$2,389$1,153
16 years$4,218$3,570$3,008$2,525$2,112$961
17 years$3,928$3,288$2,737$2,269$1,872$802
18 years$3,671$3,038$2,499$2,044$1,665$670
19 years$3,442$2,816$2,288$1,847$1,484$561
20 years$3,236$2,617$2,100$1,673$1,325$471
21 years$3,049$2,437$1,931$1,518$1,186$395
22 years$2,880$2,275$1,780$1,381$1,063$332
23 years$2,725$2,128$1,643$1,257$954$279
24 years$2,584$1,994$1,520$1,147$858$235
25 years$2,454$1,871$1,408$1,047$772$198
26 years$2,335$1,758$1,306$958$695$166
27 years$2,224$1,655$1,212$877$627$140
28 years$2,122$1,559$1,127$803$566$118
29 years$2,027$1,471$1,049$736$511$99
30 years$1,938$1,389$977$676$461$84
31 years$1,855$1,313$911$621$417$71
32 years$1,778$1,243$850$570$377$60
33 years$1,705$1,177$793$525$342$50
34 years$1,637$1,115$741$483$309$42
35 years$1,572$1,058$693$444$280$36
36 years$1,512$1,004$648$409$254$30
37 years$1,455$954$607$377$230$25
38 years$1,401$906$568$348$209$21
39 years$1,350$862$532$320$189$18
40 years$1,302$820$499$296$172$15
41 years$1,256$781$468$273$156$13
42 years$1,212$743$439$252$141$11
43 years$1,171$708$412$232$128$9
44 years$1,131$675$387$214$116$8
45 years$1,094$644$363$198$106$7
46 years$1,058$614$341$183$96$6
47 years$1,023$586$320$169$87$5
48 years$991$559$301$156$79$4
49 years$959$534$283$144$72$3
50 years$929$510$266$133$65$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $952,000, adding $5,809 every year, while hoping to spend $33,841 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: 28/48/24 Blend
29$952,000$952,000$952,000$952,000
30$1,055,096$1,004,640$989,884$1,076,587
31$1,126,709$1,017,861$987,039$1,107,160
32$1,204,493$1,030,595$982,964$1,136,631
33$1,289,040$1,042,784$977,582$1,167,591
34$1,381,005$1,054,363$970,814$1,200,192
35$1,481,105$1,065,264$962,574$1,234,599
36$1,590,132$1,075,416$952,774$1,270,998
37$1,708,954$1,084,740$941,321$1,309,596
38$1,838,531$1,093,156$928,118$1,350,623
39$1,979,915$1,100,574$913,064$1,394,334
40$2,134,266$1,106,902$896,052$1,441,015
41$2,302,862$1,112,042$876,970$1,490,982
42$2,487,108$1,115,886$855,703$1,544,586
43$2,688,552$1,118,323$832,128$1,602,219
44$2,908,898$1,119,234$806,117$1,664,315
45$3,150,021$1,118,493$777,538$1,731,356
46$3,413,988$1,115,964$746,251$1,803,877
47$3,703,074$1,111,505$712,109$1,882,473
48$4,019,784$1,104,964$674,961$1,967,801
49$4,366,876$1,096,182$634,646$2,060,594
50$4,747,390$1,084,987$590,999$2,161,661
51$5,164,671$1,071,199$543,845$2,271,901
52$5,622,406$1,054,626$493,002$2,392,311
53$6,124,654$1,035,066$438,281$2,523,994
54$6,675,888$1,012,304$379,483$2,668,172
55$7,281,033$986,111$316,400$2,826,199
56$7,945,516$956,247$248,816$2,999,575
57$8,675,313$922,458$176,506$3,189,959
58$9,477,008$884,472$99,233$3,399,190
59$10,357,857$842,005$16,751$3,629,300
60$11,325,849$794,754$0$3,882,540
61$12,389,788$742,399$0$4,179,649
62$13,559,373$684,603$0$4,510,895
63$14,845,289$621,009$0$4,875,098
64$16,259,309$551,239$0$5,275,703
65$17,814,403$474,894$0$5,716,508
66$19,524,860$391,552$0$6,201,710
67$21,406,426$300,768$0$6,735,944
68$23,476,447$202,071$0$7,324,323
69$25,754,038$94,966$0$7,972,495
70$28,260,257$0$0$8,686,693
71$31,018,308$0$0$9,484,929
72$34,053,759$0$0$10,418,836
73$37,394,781$0$0$11,446,945
74$41,072,415$0$0$12,578,830
75$45,120,864$0$0$13,825,044
76$49,577,814$0$0$15,197,211
77$54,484,794$0$0$16,708,142
78$59,887,563$0$0$18,371,954
79$65,836,541$0$0$20,204,202
80$72,387,290$0$0$22,222,026
81$79,601,030$0$0$24,444,313
82$87,545,225$0$0$26,891,876
83$96,294,211$0$0$29,587,649
84$105,929,904$0$0$32,556,905
85$116,542,569$0$0$35,827,490
86$128,231,672$0$0$39,430,094
87$141,106,819$0$0$43,398,532
88$155,288,789$0$0$47,770,067
89$170,910,677$0$0$52,585,762
90$188,119,143$0$0$57,890,868
91$207,075,804$0$0$63,735,247
92$227,958,752$0$0$70,173,848
93$250,964,240$0$0$77,267,220
94$276,308,528$0$0$85,082,089
95$304,229,931$0$0$93,691,984
96$334,991,061$0$0$103,177,930
97$368,881,312$0$0$113,629,218
98$406,219,585$0$0$125,144,243
99$447,357,302$0$0$137,831,432
100$492,681,721$0$0$151,810,273