Can I retire at age 53 with 886,000?

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 $886,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.5%
1 years$73,165$72,513$71,877$71,257$70,651$70,206
2 years$36,220$35,546$34,892$34,258$33,643$33,194
3 years$23,907$23,230$22,577$21,950$21,345$20,906
4 years$17,752$17,076$16,431$15,813$15,223$14,798
5 years$14,059$13,388$12,751$12,146$11,572$11,161
6 years$11,599$10,932$10,305$9,713$9,157$8,761
7 years$9,842$9,181$8,563$7,986$7,447$7,067
8 years$8,524$7,870$7,262$6,699$6,178$5,813
9 years$7,501$6,852$6,255$5,706$5,203$4,853
10 years$6,682$6,040$5,453$4,919$4,433$4,098
11 years$6,013$5,377$4,801$4,281$3,813$3,493
12 years$5,455$4,826$4,261$3,755$3,304$2,999
13 years$4,984$4,361$3,807$3,315$2,881$2,590
14 years$4,580$3,964$3,420$2,943$2,526$2,249
15 years$4,231$3,621$3,088$2,624$2,224$1,960
16 years$3,925$3,323$2,800$2,350$1,965$1,715
17 years$3,656$3,060$2,548$2,111$1,743$1,505
18 years$3,417$2,828$2,326$1,903$1,549$1,325
19 years$3,203$2,621$2,129$1,719$1,381$1,168
20 years$3,011$2,435$1,954$1,557$1,234$1,032
21 years$2,838$2,268$1,797$1,413$1,104$914
22 years$2,680$2,117$1,656$1,285$989$810
23 years$2,536$1,980$1,529$1,170$888$719
24 years$2,405$1,855$1,414$1,067$798$639
25 years$2,284$1,741$1,310$975$718$569
26 years$2,173$1,636$1,215$891$647$506
27 years$2,070$1,540$1,128$816$583$451
28 years$1,975$1,451$1,049$747$526$402
29 years$1,886$1,369$976$685$475$359
30 years$1,804$1,293$909$629$430$320
31 years$1,726$1,222$848$578$388$286
32 years$1,654$1,156$791$531$351$256
33 years$1,587$1,095$738$488$318$229
34 years$1,523$1,038$690$449$288$204
35 years$1,463$985$645$414$261$183
36 years$1,407$934$603$381$236$164
37 years$1,354$888$565$351$214$146
38 years$1,304$843$529$323$194$131
39 years$1,256$802$496$298$176$117
40 years$1,211$763$464$275$160$105
41 years$1,169$726$435$254$145$94
42 years$1,128$692$409$234$131$84
43 years$1,089$659$383$216$119$76
44 years$1,053$628$360$200$108$68
45 years$1,018$599$338$184$98$61
46 years$984$572$317$170$89$54
47 years$952$545$298$157$81$49
48 years$922$521$280$145$74$44
49 years$893$497$263$134$67$39
50 years$865$475$248$124$61$35

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $886,000, adding $4,241 every year, while hoping to spend $44,534 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: 60/27/13 Blend
52$886,000$886,000$886,000$886,000
53$980,747$933,789$920,056$1,036,216
54$1,033,399$932,160$903,494$1,072,421
55$1,089,929$928,960$884,884$1,106,510
56$1,150,686$924,063$864,112$1,142,626
57$1,216,052$917,338$841,055$1,180,968
58$1,286,447$908,645$815,589$1,221,759
59$1,362,332$897,837$787,579$1,265,243
60$1,444,215$884,756$756,888$1,311,693
61$1,532,652$869,236$723,371$1,361,410
62$1,628,256$851,101$686,876$1,414,730
63$1,731,698$830,165$647,246$1,472,022
64$1,843,717$806,230$604,316$1,533,698
65$1,965,128$779,086$557,912$1,600,212
66$2,096,823$748,513$507,853$1,672,070
67$2,239,785$714,277$453,953$1,749,828
68$2,395,095$676,129$396,013$1,834,106
69$2,563,944$633,807$333,828$1,925,589
70$2,747,637$587,036$267,182$2,025,033
71$2,947,616$535,520$195,853$2,133,278
72$3,165,465$478,952$119,605$2,251,252
73$3,402,925$417,004$38,195$2,379,983
74$3,661,915$349,329$0$2,520,606
75$3,944,547$275,563$0$2,681,132
76$4,253,145$195,319$0$2,862,290
77$4,590,267$108,191$0$3,060,354
78$4,958,729$13,747$0$3,277,062
79$5,361,632$0$0$3,514,337
80$5,802,390$0$0$3,800,584
81$6,284,763$0$0$4,118,396
82$6,812,889$0$0$4,466,425
83$7,391,328$0$0$4,847,684
84$8,025,098$0$0$5,265,489
85$8,719,728$0$0$5,723,496
86$9,481,306$0$0$6,225,729
87$10,316,539$0$0$6,776,621
88$11,232,812$0$0$7,381,053
89$12,238,260$0$0$8,044,404
90$13,341,844$0$0$8,772,597
91$14,553,436$0$0$9,572,157
92$15,883,907$0$0$10,450,272
93$17,345,237$0$0$11,414,859
94$18,950,619$0$0$12,474,643
95$20,714,589$0$0$13,639,231
96$22,653,161$0$0$14,919,211
97$24,783,976$0$0$16,326,246
98$27,126,470$0$0$17,873,184
99$29,702,057$0$0$19,574,183
100$32,534,326$0$0$21,444,838