Can I retire at age 30 with 954,000?

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 $954,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.3%
1 years$78,780$78,079$77,394$76,726$76,073$74,416
2 years$39,000$38,274$37,570$36,887$36,225$34,564
3 years$25,742$25,012$24,310$23,634$22,983$21,369
4 years$19,114$18,387$17,692$17,027$16,392$14,838
5 years$15,138$14,415$13,729$13,078$12,461$10,972
6 years$12,489$11,771$11,095$10,459$9,860$8,437
7 years$10,597$9,886$9,220$8,599$8,019$6,662
8 years$9,179$8,474$7,820$7,213$6,652$5,362
9 years$8,076$7,378$6,735$6,144$5,602$4,377
10 years$7,195$6,503$5,872$5,296$4,773$3,612
11 years$6,474$5,789$5,169$4,609$4,105$3,006
12 years$5,874$5,196$4,588$4,043$3,557$2,519
13 years$5,366$4,696$4,099$3,569$3,102$2,122
14 years$4,932$4,268$3,683$3,169$2,719$1,796
15 years$4,556$3,899$3,325$2,826$2,394$1,526
16 years$4,227$3,578$3,015$2,530$2,116$1,300
17 years$3,937$3,295$2,743$2,273$1,876$1,111
18 years$3,679$3,045$2,504$2,049$1,668$951
19 years$3,449$2,822$2,292$1,851$1,487$816
20 years$3,242$2,622$2,104$1,677$1,328$701
21 years$3,055$2,442$1,935$1,522$1,189$603
22 years$2,886$2,280$1,784$1,384$1,065$519
23 years$2,731$2,132$1,647$1,260$956$448
24 years$2,590$1,998$1,523$1,149$860$386
25 years$2,460$1,875$1,411$1,050$774$334
26 years$2,340$1,762$1,308$960$697$288
27 years$2,229$1,658$1,215$878$628$249
28 years$2,126$1,563$1,129$805$567$215
29 years$2,031$1,474$1,051$738$512$186
30 years$1,942$1,392$979$677$462$161
31 years$1,859$1,316$913$622$418$140
32 years$1,781$1,245$852$572$378$121
33 years$1,708$1,179$795$526$342$105
34 years$1,640$1,118$743$484$310$91
35 years$1,576$1,060$695$445$281$79
36 years$1,515$1,006$650$410$254$68
37 years$1,458$956$608$378$230$59
38 years$1,404$908$569$348$209$51
39 years$1,353$864$534$321$189$44
40 years$1,304$822$500$296$172$38
41 years$1,258$782$469$273$156$33
42 years$1,215$745$440$252$141$29
43 years$1,173$710$413$233$128$25
44 years$1,133$677$387$215$117$22
45 years$1,096$645$364$199$106$19
46 years$1,060$615$342$183$96$16
47 years$1,026$587$321$169$87$14
48 years$993$561$302$157$79$12
49 years$961$535$284$145$72$11
50 years$931$511$267$134$65$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $954,000, adding $6,106 every year, while hoping to spend $44,944 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: 45/36/19 Blend
29$954,000$954,000$954,000$954,000
30$1,057,606$1,007,044$992,257$1,099,172
31$1,117,662$1,008,569$977,678$1,130,449
32$1,182,337$1,008,663$961,104$1,159,408
33$1,252,055$1,007,207$942,420$1,189,871
34$1,327,282$1,004,077$921,509$1,222,000
35$1,408,529$999,141$898,243$1,255,973
36$1,496,357$992,258$872,493$1,291,990
37$1,591,385$983,278$844,121$1,330,275
38$1,694,292$972,044$812,984$1,371,077
39$1,805,823$958,387$778,933$1,414,673
40$1,926,800$942,132$741,810$1,461,372
41$2,058,126$923,088$701,452$1,511,519
42$2,200,792$901,057$657,689$1,565,497
43$2,355,892$875,827$610,340$1,623,734
44$2,524,627$847,176$559,220$1,686,704
45$2,708,318$814,867$504,133$1,754,936
46$2,908,420$778,649$444,875$1,829,015
47$3,126,534$738,258$381,234$1,909,595
48$3,364,421$693,414$312,986$1,997,400
49$3,624,021$643,820$239,900$2,093,234
50$3,907,467$589,164$161,733$2,197,989
51$4,217,110$529,114$78,232$2,312,657
52$4,555,535$463,320$0$2,438,336
53$4,925,590$391,414$0$2,578,449
54$5,330,411$313,003$0$2,749,212
55$5,773,450$227,677$0$2,936,304
56$6,258,507$134,999$0$3,141,444
57$6,789,770$34,509$0$3,366,534
58$7,371,848$0$0$3,613,677
59$8,009,817$0$0$3,914,621
60$8,709,270$0$0$4,259,670
61$9,476,364$0$0$4,638,206
62$10,317,882$0$0$5,053,589
63$11,241,295$0$0$5,509,524
64$12,254,833$0$0$6,010,089
65$13,367,559$0$0$6,559,777
66$14,589,460$0$0$7,163,538
67$15,931,534$0$0$7,826,824
68$17,405,900$0$0$8,555,643
69$19,025,905$0$0$9,356,611
70$20,806,256$0$0$10,237,020
71$22,763,154$0$0$11,204,900
72$24,914,447$0$0$12,269,101
73$27,279,799$0$0$13,439,371
74$29,880,876$0$0$14,726,451
75$32,741,547$0$0$16,142,176
76$35,888,110$0$0$17,699,585
77$39,349,540$0$0$19,413,042
78$43,157,763$0$0$21,298,378
79$47,347,954$0$0$23,373,031
80$51,958,869$0$0$25,656,219
81$57,033,213$0$0$28,169,115
82$62,618,037$0$0$30,935,050
83$68,765,188$0$0$33,979,729
84$75,531,792$0$0$37,331,478
85$82,980,795$0$0$41,021,510
86$91,181,556$0$0$45,084,214
87$100,210,501$0$0$49,557,487
88$110,151,844$0$0$54,483,087
89$121,098,380$0$0$59,907,026
90$133,152,361$0$0$65,880,007
91$146,426,459$0$0$72,457,899
92$161,044,831$0$0$79,702,268
93$177,144,287$0$0$87,680,953
94$194,875,584$0$0$96,468,708
95$214,404,844$0$0$106,147,910
96$235,915,125$0$0$116,809,332
97$259,608,146$0$0$128,553,000
98$285,706,189$0$0$141,489,140
99$314,454,201$0$0$155,739,213
100$346,122,098$0$0$171,437,066