Can I retire at age 51 with 876,000?

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 $876,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.5%
1 years$72,339$71,695$71,066$70,453$69,853$68,838
2 years$35,812$35,145$34,498$33,871$33,264$32,243
3 years$23,637$22,967$22,323$21,702$21,104$20,109
4 years$17,551$16,883$16,245$15,635$15,051$14,091
5 years$13,901$13,237$12,607$12,009$11,442$10,518
6 years$11,468$10,809$10,188$9,604$9,054$8,167
7 years$9,730$9,077$8,466$7,896$7,363$6,515
8 years$8,428$7,781$7,180$6,624$6,108$5,298
9 years$7,416$6,775$6,184$5,642$5,144$4,372
10 years$6,606$5,972$5,392$4,863$4,383$3,648
11 years$5,945$5,316$4,747$4,233$3,770$3,070
12 years$5,394$4,771$4,213$3,713$3,267$2,603
13 years$4,928$4,312$3,764$3,278$2,849$2,219
14 years$4,529$3,919$3,382$2,909$2,497$1,901
15 years$4,183$3,581$3,053$2,595$2,199$1,635
16 years$3,881$3,285$2,768$2,323$1,943$1,411
17 years$3,615$3,025$2,519$2,087$1,723$1,221
18 years$3,378$2,796$2,299$1,881$1,532$1,060
19 years$3,167$2,591$2,105$1,700$1,365$921
20 years$2,977$2,408$1,932$1,540$1,220$802
21 years$2,806$2,243$1,777$1,397$1,091$699
22 years$2,650$2,093$1,638$1,270$978$611
23 years$2,508$1,958$1,512$1,157$878$534
24 years$2,378$1,834$1,399$1,055$789$467
25 years$2,258$1,722$1,295$964$710$409
26 years$2,148$1,618$1,201$881$640$359
27 years$2,047$1,523$1,116$807$577$315
28 years$1,952$1,435$1,037$739$520$276
29 years$1,865$1,354$965$678$470$242
30 years$1,783$1,278$899$622$425$213
31 years$1,707$1,208$838$571$384$187
32 years$1,636$1,143$782$525$347$164
33 years$1,569$1,083$730$483$314$145
34 years$1,506$1,026$682$444$285$127
35 years$1,447$973$638$409$258$112
36 years$1,391$924$597$377$234$98
37 years$1,339$878$558$347$212$87
38 years$1,289$834$523$320$192$76
39 years$1,242$793$490$295$174$67
40 years$1,198$754$459$272$158$59
41 years$1,155$718$431$251$143$52
42 years$1,115$684$404$232$130$46
43 years$1,077$652$379$214$118$40
44 years$1,041$621$356$197$107$35
45 years$1,006$592$334$182$97$31
46 years$973$565$314$168$88$28
47 years$942$539$295$156$80$24
48 years$912$515$277$144$73$21
49 years$883$492$260$133$66$19
50 years$855$470$245$123$60$17

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $876,000, adding $3,120 every year, while hoping to spend $46,584 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: 61/34/5 Blend
50$876,000$876,000$876,000$876,000
51$968,570$922,142$908,564$1,026,674
52$1,017,799$917,762$889,436$1,061,469
53$1,070,489$911,606$868,106$1,093,715
54$1,126,942$903,538$844,451$1,127,694
55$1,187,492$893,414$818,342$1,163,570
56$1,252,504$881,079$789,645$1,201,529
57$1,322,381$866,373$758,219$1,241,775
58$1,397,561$849,123$723,917$1,284,535
59$1,478,530$829,147$686,585$1,330,061
60$1,565,817$806,253$646,063$1,378,634
61$1,660,007$780,236$602,183$1,430,565
62$1,761,740$750,879$554,768$1,486,198
63$1,871,721$717,956$503,636$1,545,915
64$1,990,723$681,223$448,595$1,610,143
65$2,119,599$640,425$389,445$1,679,351
66$2,259,283$595,291$325,977$1,754,060
67$2,410,806$545,535$257,972$1,834,851
68$2,575,297$490,856$185,203$1,922,363
69$2,754,002$430,932$107,432$2,017,307
70$2,948,289$365,427$24,410$2,120,471
71$3,159,665$293,984$0$2,232,727
72$3,389,788$216,225$0$2,358,464
73$3,640,479$131,754$0$2,496,940
74$3,913,746$40,148$0$2,648,050
75$4,211,798$0$0$2,813,121
76$4,537,065$0$0$3,015,706
77$4,892,222$0$0$3,253,373
78$5,280,216$0$0$3,513,079
79$5,704,287$0$0$3,797,002
80$6,168,007$0$0$4,107,541
81$6,675,306$0$0$4,447,338
82$7,230,511$0$0$4,819,300
83$7,838,389$0$0$5,226,630
84$8,504,186$0$0$5,672,854
85$9,233,683$0$0$6,161,855
86$10,033,243$0$0$6,697,912
87$10,909,877$0$0$7,285,734
88$11,871,305$0$0$7,930,509
89$12,926,030$0$0$8,637,953
90$14,083,418$0$0$9,414,361
91$15,353,786$0$0$10,266,665
92$16,748,498$0$0$11,202,503
93$18,280,073$0$0$12,230,288
94$19,962,300$0$0$13,359,290
95$21,810,371$0$0$14,599,717
96$23,841,020$0$0$15,962,818
97$26,072,683$0$0$17,460,984
98$28,525,673$0$0$19,107,866
99$31,222,366$0$0$20,918,506
100$34,187,414$0$0$22,909,472