Can I retire at age 53 with 806,000?

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 $806,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.6%
1 years$66,559$65,966$65,387$64,823$64,272$62,794
2 years$32,950$32,336$31,741$31,165$30,606$29,125
3 years$21,748$21,132$20,539$19,968$19,417$17,981
4 years$16,149$15,534$14,947$14,386$13,849$12,466
5 years$12,790$12,179$11,599$11,049$10,528$9,203
6 years$10,551$9,945$9,374$8,836$8,330$7,066
7 years$8,953$8,352$7,790$7,265$6,775$5,570
8 years$7,755$7,159$6,606$6,094$5,620$4,475
9 years$6,823$6,233$5,690$5,191$4,733$3,646
10 years$6,079$5,494$4,961$4,475$4,033$3,003
11 years$5,470$4,891$4,367$3,894$3,468$2,495
12 years$4,963$4,390$3,876$3,416$3,006$2,086
13 years$4,534$3,967$3,463$3,016$2,621$1,754
14 years$4,167$3,606$3,111$2,677$2,297$1,482
15 years$3,849$3,294$2,809$2,387$2,023$1,256
16 years$3,571$3,023$2,547$2,138$1,788$1,068
17 years$3,326$2,784$2,318$1,921$1,585$911
18 years$3,108$2,572$2,116$1,731$1,409$778
19 years$2,914$2,384$1,937$1,564$1,256$666
20 years$2,739$2,215$1,778$1,417$1,122$571
21 years$2,581$2,063$1,635$1,286$1,004$490
22 years$2,438$1,926$1,507$1,169$900$421
23 years$2,307$1,801$1,391$1,065$808$362
24 years$2,188$1,688$1,287$971$726$312
25 years$2,078$1,584$1,192$887$654$268
26 years$1,977$1,489$1,105$811$589$231
27 years$1,883$1,401$1,026$742$531$199
28 years$1,796$1,320$954$680$479$172
29 years$1,716$1,245$888$624$432$149
30 years$1,641$1,176$827$572$391$128
31 years$1,571$1,112$771$526$353$111
32 years$1,505$1,052$719$483$320$96
33 years$1,443$996$672$444$289$83
34 years$1,386$944$628$409$262$71
35 years$1,331$896$587$376$237$62
36 years$1,280$850$549$346$215$53
37 years$1,232$807$514$319$195$46
38 years$1,186$767$481$294$177$40
39 years$1,143$730$451$271$160$34
40 years$1,102$694$423$250$145$30
41 years$1,063$661$396$231$132$26
42 years$1,026$629$372$213$120$22
43 years$991$600$349$197$108$19
44 years$958$572$327$182$98$17
45 years$926$545$307$168$89$14
46 years$895$520$289$155$81$12
47 years$866$496$271$143$74$11
48 years$839$474$255$132$67$9
49 years$812$452$240$122$61$8
50 years$787$432$225$113$55$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $806,000, adding $2,688 every year, while hoping to spend $29,167 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: 59/33/8 Blend
52$806,000$806,000$806,000$806,000
53$890,985$848,267$835,774$941,828
54$950,832$858,798$832,739$986,805
55$1,015,805$868,868$828,624$1,032,273
56$1,086,398$878,424$823,364$1,081,124
57$1,163,151$887,407$816,887$1,133,683
58$1,246,660$895,757$809,120$1,190,313
59$1,337,581$903,411$799,987$1,251,409
60$1,436,634$910,297$789,406$1,317,410
61$1,544,612$916,344$777,293$1,388,800
62$1,662,390$921,472$763,560$1,466,113
63$1,790,928$925,599$748,114$1,549,936
64$1,931,285$928,635$730,858$1,640,920
65$2,084,626$930,487$711,691$1,739,781
66$2,252,232$931,056$690,507$1,847,309
67$2,435,515$930,233$667,194$1,964,376
68$2,636,031$927,908$641,638$2,091,945
69$2,855,490$923,959$613,717$2,231,077
70$3,095,777$918,260$583,304$2,382,942
71$3,358,968$910,677$550,266$2,548,834
72$3,647,348$901,065$514,466$2,730,177
73$3,963,434$889,274$475,757$2,928,543
74$4,310,000$875,144$433,990$3,145,667
75$4,690,097$858,503$389,006$3,383,462
76$5,107,089$839,172$340,639$3,644,039
77$5,564,680$816,959$288,719$3,929,727
78$6,066,950$791,663$233,064$4,243,092
79$6,618,394$763,070$173,487$4,586,969
80$7,223,963$730,953$109,792$4,964,481
81$7,889,111$695,073$41,773$5,379,076
82$8,619,845$655,176$0$5,834,553
83$9,422,784$610,995$0$6,337,736
84$10,305,221$562,246$0$6,894,594
85$11,275,187$508,630$0$7,506,677
86$12,341,532$449,830$0$8,179,630
87$13,514,008$385,511$0$8,919,675
88$14,803,356$315,320$0$9,733,675
89$16,221,412$238,884$0$10,629,197
90$17,781,215$155,808$0$11,614,580
91$19,497,132$65,676$0$12,699,023
92$21,384,993$0$0$13,892,665
93$23,462,239$0$0$15,218,289
94$25,748,087$0$0$16,703,355
95$28,263,712$0$0$18,337,782
96$31,032,444$0$0$20,136,737
97$34,079,991$0$0$22,116,933
98$37,434,678$0$0$24,296,786
99$41,127,717$0$0$26,696,587
100$45,193,498$0$0$29,338,696