Can I retire at age 53 with 779,000?

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 $779,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.3%
1 years$64,329$63,756$63,197$62,651$62,119$60,275
2 years$31,846$31,253$30,678$30,121$29,580$27,738
3 years$21,020$20,424$19,851$19,299$18,767$16,984
4 years$15,608$15,014$14,446$13,904$13,385$11,675
5 years$12,361$11,771$11,211$10,679$10,175$8,542
6 years$10,198$9,612$9,060$8,540$8,051$6,497
7 years$8,653$8,072$7,529$7,021$6,548$5,073
8 years$7,495$6,919$6,385$5,890$5,432$4,035
9 years$6,595$6,025$5,500$5,017$4,574$3,254
10 years$5,875$5,310$4,795$4,325$3,898$2,652
11 years$5,286$4,727$4,221$3,764$3,352$2,179
12 years$4,796$4,243$3,746$3,301$2,905$1,802
13 years$4,382$3,835$3,347$2,915$2,533$1,498
14 years$4,027$3,485$3,007$2,587$2,221$1,251
15 years$3,720$3,184$2,715$2,307$1,955$1,048
16 years$3,451$2,921$2,462$2,066$1,728$880
17 years$3,215$2,690$2,240$1,856$1,532$741
18 years$3,004$2,486$2,045$1,673$1,362$625
19 years$2,816$2,304$1,872$1,512$1,214$528
20 years$2,648$2,141$1,718$1,369$1,085$447
21 years$2,495$1,994$1,580$1,243$971$379
22 years$2,356$1,862$1,456$1,130$870$321
23 years$2,230$1,741$1,345$1,029$781$273
24 years$2,115$1,631$1,244$938$702$232
25 years$2,008$1,531$1,152$857$632$197
26 years$1,911$1,439$1,068$784$569$167
27 years$1,820$1,354$992$717$513$142
28 years$1,736$1,276$922$657$463$121
29 years$1,658$1,204$858$603$418$103
30 years$1,586$1,137$799$553$378$88
31 years$1,518$1,075$745$508$341$75
32 years$1,455$1,017$695$467$309$64
33 years$1,395$963$649$429$279$54
34 years$1,339$913$607$395$253$46
35 years$1,287$866$567$364$229$39
36 years$1,237$822$531$335$208$33
37 years$1,191$780$497$309$188$29
38 years$1,146$742$465$284$171$24
39 years$1,105$705$436$262$155$21
40 years$1,065$671$408$242$140$18
41 years$1,027$639$383$223$127$15
42 years$992$608$359$206$116$13
43 years$958$580$337$190$105$11
44 years$926$552$316$176$95$9
45 years$895$527$297$162$86$8
46 years$865$503$279$150$78$7
47 years$837$480$262$138$71$6
48 years$811$458$246$128$65$5
49 years$785$437$232$118$59$4
50 years$761$418$218$109$53$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $779,000, adding $3,472 every year, while hoping to spend $58,644 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: 65/16/19 Blend
52$779,000$779,000$779,000$779,000
53$862,039$820,752$808,678$913,742
54$887,571$798,572$773,372$926,686
55$913,741$773,340$734,918$933,803
56$940,552$744,844$693,148$940,187
57$968,008$712,861$647,887$945,766
58$996,107$677,153$598,953$950,465
59$1,024,846$637,470$546,155$954,202
60$1,054,222$593,548$489,293$956,891
61$1,084,227$545,106$428,158$958,439
62$1,114,850$491,848$362,534$958,746
63$1,146,078$433,462$292,191$957,705
64$1,177,893$369,616$216,895$955,201
65$1,210,272$299,962$136,395$951,112
66$1,243,190$224,130$50,434$945,306
67$1,276,613$141,730$0$937,642
68$1,310,505$52,352$0$936,341
69$1,344,819$0$0$944,323
70$1,379,503$0$0$959,062
71$1,414,497$0$0$983,213
72$1,449,730$0$0$1,007,505
73$1,485,122$0$0$1,031,882
74$1,520,580$0$0$1,056,276
75$1,556,001$0$0$1,080,611
76$1,591,265$0$0$1,104,801
77$1,626,237$0$0$1,128,748
78$1,660,765$0$0$1,152,343
79$1,694,678$0$0$1,175,460
80$1,727,782$0$0$1,197,962
81$1,759,860$0$0$1,219,691
82$1,790,669$0$0$1,240,471
83$1,819,937$0$0$1,260,107
84$1,847,359$0$0$1,278,378
85$1,872,594$0$0$1,295,040
86$1,895,262$0$0$1,309,819
87$1,914,940$0$0$1,322,410
88$1,931,156$0$0$1,332,474
89$1,943,383$0$0$1,339,632
90$1,951,038$0$0$1,343,464
91$1,953,471$0$0$1,343,504
92$1,949,960$0$0$1,339,232
93$1,939,704$0$0$1,330,074
94$1,921,814$0$0$1,315,390
95$1,895,303$0$0$1,294,472
96$1,859,078$0$0$1,266,535
97$1,811,927$0$0$1,230,710
98$1,752,508$0$0$1,186,032
99$1,679,335$0$0$1,131,436
100$1,590,763$0$0$1,065,740