Can I retire at age 53 with 1,580,000?

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 $1,580,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.2%
1 years$130,475$129,313$128,179$127,072$125,991$122,796
2 years$64,592$63,389$62,223$61,092$59,996$56,797
3 years$42,633$41,425$40,262$39,142$38,064$34,962
4 years$31,656$30,452$29,301$28,200$27,147$24,167
5 years$25,072$23,875$22,738$21,660$20,637$17,785
6 years$20,684$19,495$18,376$17,322$16,329$13,609
7 years$17,550$16,372$15,271$14,241$13,280$10,692
8 years$15,202$14,034$12,951$11,947$11,017$8,560
9 years$13,376$12,219$11,154$10,176$9,278$6,950
10 years$11,916$10,771$9,725$8,772$7,905$5,703
11 years$10,722$9,588$8,561$7,634$6,799$4,719
12 years$9,728$8,606$7,598$6,696$5,892$3,931
13 years$8,888$7,777$6,788$5,912$5,138$3,293
14 years$8,168$7,069$6,099$5,248$4,504$2,770
15 years$7,545$6,458$5,507$4,680$3,965$2,338
16 years$7,000$5,925$4,993$4,190$3,505$1,980
17 years$6,520$5,457$4,543$3,765$3,107$1,680
18 years$6,093$5,042$4,147$3,393$2,763$1,429
19 years$5,712$4,673$3,797$3,066$2,463$1,218
20 years$5,370$4,343$3,484$2,777$2,200$1,039
21 years$5,060$4,045$3,205$2,520$1,969$888
22 years$4,779$3,776$2,954$2,291$1,765$759
23 years$4,523$3,531$2,727$2,087$1,584$650
24 years$4,289$3,309$2,522$1,903$1,424$557
25 years$4,073$3,105$2,336$1,738$1,281$477
26 years$3,875$2,918$2,167$1,589$1,154$409
27 years$3,692$2,746$2,012$1,455$1,040$351
28 years$3,521$2,588$1,870$1,333$939$302
29 years$3,363$2,441$1,741$1,222$848$259
30 years$3,216$2,306$1,621$1,122$766$223
31 years$3,079$2,180$1,512$1,030$692$191
32 years$2,950$2,062$1,410$947$626$164
33 years$2,830$1,953$1,317$871$567$141
34 years$2,716$1,851$1,230$801$513$121
35 years$2,610$1,756$1,150$737$465$104
36 years$2,509$1,666$1,076$679$421$90
37 years$2,415$1,583$1,007$626$382$77
38 years$2,325$1,504$943$577$346$66
39 years$2,240$1,430$884$532$314$57
40 years$2,160$1,361$828$491$285$49
41 years$2,084$1,295$777$453$258$42
42 years$2,012$1,234$728$418$234$36
43 years$1,943$1,175$684$386$213$31
44 years$1,877$1,120$642$356$193$27
45 years$1,815$1,068$603$329$175$23
46 years$1,755$1,019$566$304$159$20
47 years$1,699$973$532$281$144$17
48 years$1,644$929$500$259$131$15
49 years$1,592$887$470$240$119$13
50 years$1,543$847$441$221$108$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $1,580,000, adding $3,851 every year, while hoping to spend $43,102 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: 53/35/12 Blend
52$1,580,000$1,580,000$1,580,000$1,580,000
53$1,745,132$1,661,392$1,636,902$1,831,952
54$1,877,276$1,696,940$1,645,878$1,927,045
55$2,021,453$1,732,786$1,653,710$2,025,494
56$2,178,846$1,768,897$1,660,315$2,131,611
57$2,350,757$1,805,241$1,665,604$2,246,132
58$2,538,616$1,841,781$1,669,484$2,369,869
59$2,744,003$1,878,475$1,671,859$2,503,717
60$2,968,651$1,915,281$1,672,626$2,648,660
61$3,214,474$1,952,150$1,671,680$2,805,786
62$3,483,575$1,989,030$1,668,906$2,976,289
63$3,778,274$2,025,867$1,664,189$3,161,489
64$4,101,122$2,062,599$1,657,403$3,362,840
65$4,454,931$2,099,160$1,648,421$3,581,944
66$4,842,797$2,135,482$1,637,105$3,820,565
67$5,268,128$2,171,487$1,623,315$4,080,651
68$5,734,682$2,207,094$1,606,900$4,364,347
69$6,246,594$2,242,217$1,587,706$4,674,017
70$6,808,421$2,276,759$1,565,568$5,012,267
71$7,425,182$2,310,622$1,540,316$5,381,972
72$8,102,404$2,343,696$1,511,771$5,786,297
73$8,846,179$2,375,867$1,479,745$6,228,736
74$9,663,214$2,407,010$1,444,041$6,713,136
75$10,560,901$2,436,992$1,404,456$7,243,739
76$11,547,381$2,465,673$1,360,773$7,825,224
77$12,631,624$2,492,901$1,312,770$8,462,746
78$13,823,512$2,518,516$1,260,209$9,161,987
79$15,133,932$2,542,344$1,202,848$9,929,214
80$16,574,877$2,564,204$1,140,428$10,771,333
81$18,159,564$2,583,899$1,072,681$11,695,958
82$19,902,551$2,601,221$999,327$12,711,480
83$21,819,880$2,615,950$920,074$13,827,153
84$23,929,225$2,627,849$834,614$15,053,175
85$26,250,061$2,636,669$742,629$16,400,788
86$28,803,844$2,642,143$643,783$17,882,386
87$31,614,216$2,643,987$537,730$19,511,629
88$34,707,225$2,641,902$424,103$21,303,577
89$38,111,575$2,635,568$302,523$23,274,830
90$41,858,891$2,624,646$172,593$25,443,685
91$45,984,022$2,608,777$33,898$27,830,313
92$50,525,364$2,587,580$0$30,456,948
93$55,525,229$2,560,649$0$33,362,708
94$61,030,239$2,527,557$0$36,565,577
95$67,091,764$2,487,848$0$40,091,049
96$73,766,413$2,441,041$0$43,972,008
97$81,116,561$2,386,627$0$48,244,698
98$89,210,943$2,324,064$0$52,949,066
99$98,125,298$2,252,782$0$58,129,136
100$107,943,084$2,172,174$0$63,833,432