Can I retire at age 53 with 967,000?

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 $967,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$79,854$79,143$78,449$77,771$77,110$76,241
2 years$39,532$38,795$38,082$37,390$36,719$35,844
3 years$26,093$25,353$24,642$23,956$23,296$22,443
4 years$19,374$18,637$17,933$17,259$16,615$15,790
5 years$15,345$14,612$13,917$13,257$12,630$11,835
6 years$12,659$11,932$11,247$10,601$9,994$9,230
7 years$10,741$10,020$9,346$8,716$8,128$7,396
8 years$9,304$8,589$7,926$7,312$6,743$6,042
9 years$8,186$7,478$6,827$6,228$5,678$5,009
10 years$7,293$6,592$5,952$5,369$4,838$4,200
11 years$6,562$5,868$5,240$4,672$4,161$3,553
12 years$5,954$5,267$4,650$4,098$3,606$3,027
13 years$5,440$4,760$4,155$3,618$3,144$2,595
14 years$4,999$4,327$3,733$3,212$2,756$2,235
15 years$4,618$3,952$3,370$2,864$2,427$1,933
16 years$4,284$3,626$3,056$2,565$2,145$1,677
17 years$3,990$3,340$2,781$2,304$1,902$1,460
18 years$3,729$3,086$2,538$2,077$1,691$1,274
19 years$3,496$2,860$2,324$1,876$1,507$1,114
20 years$3,287$2,658$2,133$1,699$1,346$975
21 years$3,097$2,476$1,962$1,542$1,205$856
22 years$2,925$2,311$1,808$1,402$1,080$752
23 years$2,768$2,161$1,669$1,277$969$661
24 years$2,625$2,025$1,544$1,165$871$582
25 years$2,493$1,900$1,430$1,064$784$513
26 years$2,372$1,786$1,326$973$706$453
27 years$2,259$1,681$1,231$890$637$400
28 years$2,155$1,584$1,145$816$575$353
29 years$2,059$1,494$1,065$748$519$312
30 years$1,968$1,411$992$687$469$276
31 years$1,884$1,334$925$631$424$244
32 years$1,806$1,262$863$579$383$216
33 years$1,732$1,195$806$533$347$191
34 years$1,662$1,133$753$490$314$169
35 years$1,597$1,075$704$451$285$150
36 years$1,536$1,020$659$416$258$133
37 years$1,478$969$616$383$234$118
38 years$1,423$921$577$353$212$104
39 years$1,371$875$541$325$192$92
40 years$1,322$833$507$300$174$82
41 years$1,275$793$475$277$158$73
42 years$1,231$755$446$256$143$64
43 years$1,189$719$418$236$130$57
44 years$1,149$686$393$218$118$51
45 years$1,111$654$369$201$107$45
46 years$1,074$624$346$186$97$40
47 years$1,040$595$325$172$88$35
48 years$1,006$568$306$159$80$31
49 years$975$543$287$147$73$28
50 years$944$518$270$136$66$25

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $967,000, adding $2,463 every year, while hoping to spend $28,211 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: 52/30/18 Blend
52$967,000$967,000$967,000$967,000
53$1,068,175$1,016,924$1,001,935$1,118,335
54$1,147,112$1,036,737$1,005,484$1,172,867
55$1,233,156$1,056,575$1,008,206$1,228,992
56$1,327,001$1,076,410$1,010,043$1,289,425
57$1,429,411$1,096,211$1,010,937$1,354,582
58$1,541,231$1,115,944$1,010,822$1,424,925
59$1,663,385$1,135,574$1,009,634$1,500,959
60$1,796,895$1,155,062$1,007,301$1,583,246
61$1,942,884$1,174,366$1,003,751$1,672,402
62$2,102,589$1,193,441$998,908$1,769,108
63$2,277,372$1,212,239$992,691$1,874,115
64$2,468,734$1,230,708$985,015$1,988,249
65$2,678,324$1,248,793$975,793$2,112,423
66$2,907,964$1,266,433$964,932$2,247,645
67$3,159,654$1,283,567$952,336$2,395,024
68$3,435,602$1,300,125$937,902$2,555,783
69$3,738,237$1,316,035$921,525$2,731,273
70$4,070,235$1,331,218$903,094$2,922,982
71$4,434,544$1,345,593$882,493$3,132,551
72$4,834,411$1,359,070$859,600$3,361,791
73$5,273,411$1,371,555$834,287$3,612,698
74$5,755,485$1,382,947$806,422$3,887,473
75$6,284,973$1,393,140$775,865$4,188,543
76$6,866,655$1,402,018$742,471$4,518,586
77$7,505,797$1,409,461$706,087$4,880,552
78$8,208,203$1,415,339$666,556$5,277,696
79$8,980,264$1,419,515$623,709$5,713,608
80$9,829,022$1,421,842$577,375$6,192,245
81$10,762,235$1,422,165$527,370$6,717,969
82$11,788,452$1,420,320$473,506$7,295,592
83$12,917,090$1,416,132$415,584$7,930,420
84$14,158,524$1,409,413$353,397$8,628,300
85$15,524,187$1,399,969$286,730$9,395,682
86$17,026,676$1,387,588$215,356$10,239,677
87$18,679,867$1,372,050$139,041$11,168,123
88$20,499,052$1,353,119$57,538$12,189,663
89$22,501,080$1,330,547$0$13,313,827
90$24,704,516$1,304,069$0$14,556,775
91$27,129,814$1,273,406$0$15,936,594
92$29,799,514$1,238,262$0$17,455,045
93$32,738,451$1,198,323$0$19,126,259
94$35,973,990$1,153,258$0$20,965,815
95$39,536,284$1,102,716$0$22,990,879
96$43,458,561$1,046,324$0$25,220,376
97$47,777,432$983,692$0$27,675,160
98$52,533,239$914,402$0$30,378,220
99$57,770,438$838,016$0$33,354,890
100$63,538,013$754,070$0$36,633,095