Can I retire at age 52 with 790,000?

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 $790,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18%
1 years$65,237$64,656$64,089$63,536$62,996$60,955
2 years$32,296$31,694$31,111$30,546$29,998$27,961
3 years$21,317$20,713$20,131$19,571$19,032$17,063
4 years$15,828$15,226$14,650$14,100$13,574$11,687
5 years$12,536$11,937$11,369$10,830$10,319$8,520
6 years$10,342$9,748$9,188$8,661$8,165$6,456
7 years$8,775$8,186$7,635$7,121$6,640$5,020
8 years$7,601$7,017$6,475$5,973$5,509$3,977
9 years$6,688$6,110$5,577$5,088$4,639$3,194
10 years$5,958$5,385$4,862$4,386$3,953$2,591
11 years$5,361$4,794$4,281$3,817$3,399$2,120
12 years$4,864$4,303$3,799$3,348$2,946$1,745
13 years$4,444$3,889$3,394$2,956$2,569$1,444
14 years$4,084$3,535$3,050$2,624$2,252$1,199
15 years$3,772$3,229$2,753$2,340$1,983$1,000
16 years$3,500$2,963$2,496$2,095$1,752$836
17 years$3,260$2,728$2,272$1,883$1,554$700
18 years$3,047$2,521$2,074$1,697$1,382$588
19 years$2,856$2,337$1,898$1,533$1,231$494
20 years$2,685$2,171$1,742$1,388$1,100$416
21 years$2,530$2,022$1,603$1,260$984$350
22 years$2,390$1,888$1,477$1,146$882$295
23 years$2,262$1,766$1,364$1,043$792$249
24 years$2,144$1,654$1,261$952$712$211
25 years$2,037$1,553$1,168$869$641$178
26 years$1,938$1,459$1,083$795$577$150
27 years$1,846$1,373$1,006$727$520$127
28 years$1,761$1,294$935$666$469$108
29 years$1,682$1,221$870$611$424$91
30 years$1,608$1,153$811$561$383$77
31 years$1,539$1,090$756$515$346$65
32 years$1,475$1,031$705$473$313$55
33 years$1,415$977$658$435$283$47
34 years$1,358$926$615$401$257$40
35 years$1,305$878$575$369$232$34
36 years$1,255$833$538$340$211$28
37 years$1,207$791$504$313$191$24
38 years$1,163$752$472$288$173$20
39 years$1,120$715$442$266$157$17
40 years$1,080$680$414$245$142$15
41 years$1,042$648$388$226$129$12
42 years$1,006$617$364$209$117$11
43 years$971$588$342$193$106$9
44 years$939$560$321$178$97$8
45 years$907$534$301$164$88$6
46 years$878$510$283$152$80$5
47 years$849$486$266$140$72$5
48 years$822$464$250$130$66$4
49 years$796$443$235$120$60$3
50 years$771$424$221$111$54$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $790,000, adding $6,456 every year, while hoping to spend $45,869 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: 77/13/10 Blend
51$790,000$790,000$790,000$790,000
52$877,239$835,369$823,124$942,774
53$917,914$827,498$801,895$978,916
54$961,199$817,704$778,417$1,012,019
55$1,007,314$805,844$752,566$1,047,000
56$1,056,497$791,767$724,214$1,084,028
57$1,109,009$775,314$693,225$1,123,290
58$1,165,138$756,313$659,457$1,164,989
59$1,225,196$734,587$622,763$1,209,354
60$1,289,528$709,944$582,988$1,256,635
61$1,358,512$682,184$539,971$1,307,108
62$1,432,563$651,093$493,542$1,361,078
63$1,512,134$616,446$443,525$1,418,883
64$1,597,725$578,005$389,736$1,480,894
65$1,689,884$535,518$331,984$1,547,522
66$1,789,212$488,719$270,066$1,619,222
67$1,896,372$437,326$203,772$1,696,495
68$2,012,088$381,042$132,885$1,779,892
69$2,137,160$319,551$57,176$1,870,027
70$2,272,463$252,523$0$1,967,572
71$2,418,963$179,605$0$2,075,793
72$2,577,720$100,428$0$2,199,666
73$2,749,898$14,600$0$2,334,020
74$2,936,780$0$0$2,479,886
75$3,139,775$0$0$2,649,601
76$3,360,435$0$0$2,836,378
77$3,600,464$0$0$3,039,577
78$3,861,740$0$0$3,260,790
79$4,146,328$0$0$3,501,769
80$4,456,500$0$0$3,764,441
81$4,794,759$0$0$4,050,929
82$5,163,856$0$0$4,363,568
83$5,566,823$0$0$4,704,929
84$6,006,993$0$0$5,077,841
85$6,488,041$0$0$5,485,420
86$7,014,008$0$0$5,931,096
87$7,589,345$0$0$6,418,645
88$8,218,954$0$0$6,952,225
89$8,908,231$0$0$7,536,414
90$9,663,119$0$0$8,176,256
91$10,490,163$0$0$8,877,302
92$11,396,569$0$0$9,645,667
93$12,390,275$0$0$10,488,086
94$13,480,024$0$0$11,411,977
95$14,675,445$0$0$12,425,509
96$15,987,143$0$0$13,537,681
97$17,426,801$0$0$14,758,404
98$19,007,286$0$0$16,098,597
99$20,742,774$0$0$17,570,288
100$22,648,878$0$0$19,186,724