Can I retire at age 53 with 809,000?

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 $809,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.7%
1 years$66,806$66,211$65,631$65,064$64,511$63,260
2 years$33,073$32,457$31,860$31,281$30,719$29,464
3 years$21,829$21,211$20,615$20,042$19,490$18,269
4 years$16,209$15,592$15,003$14,439$13,900$12,724
5 years$12,837$12,224$11,643$11,091$10,567$9,438
6 years$10,591$9,982$9,409$8,869$8,361$7,282
7 years$8,986$8,383$7,819$7,292$6,800$5,769
8 years$7,784$7,186$6,631$6,117$5,641$4,659
9 years$6,849$6,257$5,711$5,210$4,751$3,817
10 years$6,101$5,515$4,979$4,491$4,048$3,162
11 years$5,490$4,910$4,384$3,909$3,481$2,641
12 years$4,981$4,407$3,890$3,429$3,017$2,222
13 years$4,551$3,982$3,476$3,027$2,631$1,880
14 years$4,182$3,620$3,123$2,687$2,306$1,597
15 years$3,863$3,307$2,820$2,396$2,030$1,363
16 years$3,584$3,034$2,556$2,146$1,794$1,166
17 years$3,338$2,794$2,326$1,928$1,591$1,001
18 years$3,120$2,582$2,124$1,737$1,415$860
19 years$2,925$2,393$1,944$1,570$1,261$741
20 years$2,750$2,223$1,784$1,422$1,126$640
21 years$2,591$2,071$1,641$1,290$1,008$553
22 years$2,447$1,933$1,512$1,173$903$478
23 years$2,316$1,808$1,397$1,068$811$414
24 years$2,196$1,694$1,292$975$729$359
25 years$2,086$1,590$1,196$890$656$312
26 years$1,984$1,494$1,109$814$591$271
27 years$1,890$1,406$1,030$745$533$235
28 years$1,803$1,325$958$682$481$204
29 years$1,722$1,250$891$626$434$178
30 years$1,647$1,181$830$574$392$154
31 years$1,576$1,116$774$527$355$134
32 years$1,511$1,056$722$485$321$117
33 years$1,449$1,000$674$446$290$102
34 years$1,391$948$630$410$263$89
35 years$1,336$899$589$378$238$77
36 years$1,285$853$551$348$216$67
37 years$1,236$810$516$320$195$59
38 years$1,191$770$483$295$177$51
39 years$1,147$732$452$272$161$44
40 years$1,106$697$424$251$146$39
41 years$1,067$663$398$232$132$34
42 years$1,030$632$373$214$120$29
43 years$995$602$350$197$109$26
44 years$961$574$329$182$99$22
45 years$929$547$308$168$90$19
46 years$899$522$290$155$81$17
47 years$870$498$272$144$74$15
48 years$842$475$256$133$67$13
49 years$815$454$240$123$61$11
50 years$790$434$226$113$55$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $809,000, adding $5,214 every year, while hoping to spend $27,781 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: 50/43/7 Blend
52$809,000$809,000$809,000$809,000
53$896,896$854,019$841,480$939,889
54$958,821$866,307$840,111$982,053
55$1,026,131$878,267$837,764$1,024,435
56$1,099,346$889,851$834,379$1,069,828
57$1,179,038$901,013$829,890$1,118,522
58$1,265,837$911,700$824,228$1,170,836
59$1,360,436$921,856$817,323$1,227,119
60$1,463,596$931,423$809,099$1,287,762
61$1,576,157$940,337$799,478$1,353,191
62$1,699,042$948,531$788,378$1,423,880
63$1,833,268$955,933$775,713$1,500,350
64$1,979,955$962,467$761,392$1,583,177
65$2,140,334$968,051$745,322$1,672,997
66$2,315,762$972,599$727,405$1,770,511
67$2,507,732$976,020$707,536$1,876,492
68$2,717,890$978,214$685,607$1,991,797
69$2,948,047$979,079$661,507$2,117,366
70$3,200,198$978,503$635,117$2,254,243
71$3,476,538$976,370$606,314$2,403,574
72$3,779,487$972,555$574,968$2,566,628
73$4,111,711$966,925$540,945$2,744,803
74$4,476,142$959,341$504,103$2,939,644
75$4,876,014$949,655$464,297$3,152,853
76$5,314,887$937,707$421,370$3,386,310
77$5,796,683$923,333$375,164$3,642,090
78$6,325,722$906,353$325,509$3,922,481
79$6,906,764$886,582$272,231$4,230,008
80$7,545,049$863,820$215,146$4,567,457
81$8,246,354$837,858$154,064$4,937,901
82$9,017,042$808,472$88,784$5,344,732
83$9,864,120$775,427$19,099$5,791,691
84$10,795,312$738,475$0$6,282,904
85$11,819,124$697,351$0$6,827,051
86$12,944,930$651,776$0$7,426,818
87$14,183,056$601,456$0$8,086,333
88$15,544,880$546,080$0$8,811,725
89$17,042,938$485,317$0$9,609,752
90$18,691,040$418,821$0$10,487,867
91$20,504,405$346,222$0$11,454,290
92$22,499,800$267,132$0$12,518,084
93$24,695,699$181,142$0$13,689,243
94$27,112,460$87,817$0$14,978,788
95$29,772,510$0$0$16,398,872
96$32,700,565$0$0$17,969,186
97$35,923,856$0$0$19,743,682
98$39,472,389$0$0$21,697,337
99$43,379,229$0$0$23,848,369
100$47,680,806$0$0$26,216,851