Can I retire at age 52 with 773,000?

Use the below retirement simulation to view the chances of a successful retirement.
Confused? Try the simple retirement calculator
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 $773,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.9%
1 years$63,834$63,265$62,710$62,169$61,640$60,895
2 years$31,601$31,012$30,442$29,889$29,352$28,603
3 years$20,858$20,267$19,698$19,150$18,622$17,891
4 years$15,488$14,898$14,335$13,797$13,282$12,575
5 years$12,266$11,680$11,125$10,597$10,096$9,416
6 years$10,119$9,538$8,990$8,475$7,989$7,335
7 years$8,586$8,010$7,471$6,967$6,497$5,871
8 years$7,437$6,866$6,336$5,845$5,390$4,791
9 years$6,544$5,978$5,457$4,978$4,539$3,967
10 years$5,830$5,269$4,758$4,291$3,868$3,322
11 years$5,246$4,691$4,189$3,735$3,326$2,807
12 years$4,759$4,210$3,717$3,276$2,882$2,389
13 years$4,348$3,805$3,321$2,892$2,514$2,045
14 years$3,996$3,459$2,984$2,567$2,203$1,759
15 years$3,691$3,160$2,694$2,290$1,940$1,519
16 years$3,425$2,899$2,443$2,050$1,715$1,316
17 years$3,190$2,670$2,223$1,842$1,520$1,144
18 years$2,981$2,467$2,029$1,660$1,352$997
19 years$2,795$2,286$1,858$1,500$1,205$870
20 years$2,627$2,125$1,705$1,359$1,076$761
21 years$2,476$1,979$1,568$1,233$963$667
22 years$2,338$1,847$1,445$1,121$863$585
23 years$2,213$1,728$1,334$1,021$775$514
24 years$2,098$1,619$1,234$931$697$452
25 years$1,993$1,519$1,143$850$627$397
26 years$1,896$1,428$1,060$778$565$350
27 years$1,806$1,344$984$712$509$308
28 years$1,723$1,266$915$652$459$272
29 years$1,646$1,194$852$598$415$240
30 years$1,573$1,128$793$549$375$212
31 years$1,506$1,066$739$504$339$187
32 years$1,443$1,009$690$463$306$165
33 years$1,384$956$644$426$277$146
34 years$1,329$906$602$392$251$129
35 years$1,277$859$563$361$227$114
36 years$1,228$815$526$332$206$101
37 years$1,181$774$493$306$187$89
38 years$1,138$736$461$282$169$79
39 years$1,096$700$432$260$154$70
40 years$1,057$666$405$240$139$62
41 years$1,020$634$380$221$126$55
42 years$984$604$356$204$115$48
43 years$950$575$334$189$104$43
44 years$918$548$314$174$94$38
45 years$888$523$295$161$86$34
46 years$859$499$277$149$78$30
47 years$831$476$260$137$71$26
48 years$804$454$244$127$64$23
49 years$779$434$230$117$58$21
50 years$755$414$216$108$53$18

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $773,000, adding $3,084 every year, while hoping to spend $28,138 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: 80/5/15 Blend
51$773,000$773,000$773,000$773,000
52$855,027$814,058$802,077$920,548
53$912,301$824,008$799,008$974,037
54$974,474$833,503$794,893$1,028,793
55$1,042,016$842,490$789,667$1,088,086
56$1,115,444$850,914$783,263$1,152,358
57$1,195,326$858,716$775,610$1,222,097
58$1,282,289$865,833$766,632$1,297,840
59$1,377,021$872,197$756,252$1,380,179
60$1,480,279$877,737$744,389$1,469,764
61$1,592,898$882,377$730,957$1,567,314
62$1,715,796$886,035$715,866$1,673,621
63$1,849,982$888,626$699,022$1,789,555
64$1,996,570$890,058$680,329$1,916,079
65$2,156,783$890,233$659,683$2,054,249
66$2,331,969$889,049$636,976$2,205,233
67$2,523,613$886,396$612,098$2,370,316
68$2,733,349$882,156$584,931$2,550,915
69$2,962,976$876,208$555,351$2,748,590
70$3,214,476$868,418$523,232$2,965,063
71$3,490,031$858,650$488,439$3,202,229
72$3,792,045$846,754$450,833$3,462,177
73$4,123,164$832,576$410,266$3,747,211
74$4,486,304$815,949$366,587$4,059,867
75$4,884,675$796,699$319,636$4,402,944
76$5,321,815$774,639$269,246$4,779,524
77$5,801,618$749,574$215,244$5,193,003
78$6,328,375$721,296$157,447$5,647,126
79$6,906,815$689,585$95,667$6,146,020
80$7,542,142$654,207$29,704$6,694,232
81$8,240,095$614,917$0$7,296,774
82$9,006,991$571,455$0$7,965,682
83$9,849,792$523,544$0$8,706,030
84$10,776,168$470,895$0$9,519,804
85$11,794,568$413,199$0$10,414,437
86$12,914,300$350,132$0$11,398,117
87$14,145,621$281,351$0$12,479,868
88$15,499,829$206,492$0$13,669,633
89$16,989,374$125,173$0$14,978,367
90$18,627,972$36,988$0$16,418,140
91$20,430,737$0$0$18,002,254
92$22,414,319$0$0$19,748,581
93$24,597,065$0$0$21,672,516
94$26,999,190$0$0$23,789,844
95$29,642,969$0$0$26,120,201
96$32,552,944$0$0$28,685,224
97$35,756,157$0$0$31,508,753
98$39,282,407$0$0$34,617,058
99$43,164,527$0$0$38,039,085
100$47,438,696$0$0$41,806,727