Can I retire at age 49 with 1,270,000?

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 $1,270,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12%
1 years$104,875$103,941$103,030$102,140$101,272$100,423
2 years$51,919$50,952$50,014$49,106$48,225$47,369
3 years$34,269$33,297$32,363$31,463$30,596$29,760
4 years$25,445$24,477$23,552$22,667$21,821$21,012
5 years$20,153$19,190$18,277$17,410$16,588$15,808
6 years$16,625$15,670$14,771$13,923$13,126$12,375
7 years$14,107$13,160$12,274$11,447$10,675$9,954
8 years$12,219$11,281$10,410$9,603$8,856$8,165
9 years$10,751$9,822$8,966$8,179$7,458$6,797
10 years$9,578$8,657$7,817$7,051$6,354$5,723
11 years$8,618$7,707$6,882$6,136$5,465$4,862
12 years$7,819$6,918$6,107$5,382$4,736$4,161
13 years$7,144$6,251$5,456$4,752$4,130$3,583
14 years$6,565$5,682$4,903$4,218$3,620$3,100
15 years$6,064$5,191$4,426$3,762$3,187$2,694
16 years$5,627$4,763$4,013$3,368$2,817$2,349
17 years$5,241$4,386$3,652$3,026$2,498$2,054
18 years$4,898$4,053$3,334$2,727$2,221$1,801
19 years$4,592$3,756$3,052$2,464$1,980$1,583
20 years$4,316$3,491$2,801$2,232$1,768$1,394
21 years$4,068$3,251$2,576$2,026$1,582$1,229
22 years$3,842$3,035$2,374$1,842$1,418$1,086
23 years$3,636$2,839$2,192$1,677$1,273$960
24 years$3,447$2,660$2,028$1,530$1,144$850
25 years$3,274$2,496$1,878$1,397$1,030$753
26 years$3,115$2,346$1,742$1,277$928$668
27 years$2,967$2,208$1,617$1,169$836$593
28 years$2,831$2,080$1,503$1,071$755$527
29 years$2,704$1,962$1,399$982$681$468
30 years$2,585$1,853$1,303$902$616$416
31 years$2,475$1,752$1,215$828$557$370
32 years$2,371$1,658$1,134$761$503$329
33 years$2,274$1,570$1,058$700$456$293
34 years$2,183$1,488$989$644$413$261
35 years$2,098$1,411$925$593$374$233
36 years$2,017$1,339$865$546$339$207
37 years$1,941$1,272$810$503$307$185
38 years$1,869$1,209$758$464$278$165
39 years$1,801$1,150$710$427$252$147
40 years$1,736$1,094$666$394$229$131
41 years$1,675$1,041$624$364$208$117
42 years$1,617$992$586$336$188$104
43 years$1,562$945$549$310$171$93
44 years$1,509$901$516$286$155$83
45 years$1,459$859$484$264$141$74
46 years$1,411$819$455$244$128$66
47 years$1,365$782$427$226$116$59
48 years$1,322$746$402$208$105$53
49 years$1,280$713$377$193$96$47
50 years$1,240$681$355$178$87$42

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 49 starting with $1,270,000, adding $5,787 every year, while hoping to spend $43,336 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: 45/48/7 Blend
48$1,270,000$1,270,000$1,270,000$1,270,000
49$1,405,509$1,338,199$1,318,514$1,465,762
50$1,502,762$1,357,662$1,316,575$1,527,386
51$1,608,482$1,376,626$1,313,119$1,589,216
52$1,723,488$1,395,021$1,308,049$1,655,250
53$1,848,678$1,412,771$1,301,263$1,725,890
54$1,985,044$1,429,798$1,292,656$1,801,579
55$2,133,675$1,446,015$1,282,117$1,882,805
56$2,295,770$1,461,330$1,269,528$1,970,111
57$2,472,650$1,475,646$1,254,768$2,064,092
58$2,665,766$1,488,859$1,237,709$2,165,407
59$2,876,719$1,500,858$1,218,217$2,274,783
60$3,107,270$1,511,524$1,196,152$2,393,026
61$3,359,355$1,520,733$1,171,368$2,521,021
62$3,635,111$1,528,350$1,143,710$2,659,749
63$3,936,886$1,534,234$1,113,018$2,810,292
64$4,267,268$1,538,231$1,079,124$2,973,846
65$4,629,108$1,540,183$1,041,853$3,151,729
66$5,025,542$1,539,917$1,001,020$3,345,399
67$5,460,027$1,537,252$956,434$3,556,464
68$5,936,369$1,531,997$907,893$3,786,701
69$6,458,759$1,523,945$855,188$4,038,069
70$7,031,815$1,512,881$798,100$4,312,734
71$7,660,621$1,498,573$736,397$4,613,085
72$8,350,780$1,480,779$669,842$4,941,760
73$9,108,462$1,459,239$598,184$5,301,671
74$9,940,463$1,433,680$521,162$5,696,032
75$10,854,271$1,403,811$438,501$6,128,389
76$11,858,134$1,369,325$349,918$6,602,657
77$12,961,137$1,329,896$255,114$7,123,158
78$14,173,291$1,285,179$153,778$7,694,659
79$15,505,624$1,234,809$45,587$8,322,422
80$16,970,284$1,178,402$0$9,012,253
81$18,580,657$1,115,547$0$9,775,778
82$20,351,489$1,045,814$0$10,618,820
83$22,299,028$968,745$0$11,545,796
84$24,441,173$883,859$0$12,565,342
85$26,797,649$790,643$0$13,686,980
86$29,390,184$688,560$0$14,921,214
87$32,242,722$577,038$0$16,279,632
88$35,381,643$455,477$0$17,775,011
89$38,836,014$323,238$0$19,421,447
90$42,637,862$179,652$0$21,234,482
91$46,822,477$24,008$0$23,231,260
92$51,428,743$0$0$25,430,685
93$56,499,504$0$0$27,929,902
94$62,081,972$0$0$30,695,469
95$68,228,166$0$0$33,740,501
96$74,995,407$0$0$37,093,420
97$82,446,859$0$0$40,785,545
98$90,652,119$0$0$44,851,388
99$99,687,879$0$0$49,328,977
100$109,638,648$0$0$54,260,217