Can I retire at age 55 with 882,000?

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 $882,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.6%
1 years$72,835$72,186$71,553$70,935$70,332$68,162
2 years$36,057$35,385$34,734$34,103$33,491$31,325
3 years$23,799$23,125$22,475$21,850$21,248$19,152
4 years$17,671$16,999$16,356$15,742$15,154$13,145
5 years$13,996$13,327$12,693$12,091$11,520$9,603
6 years$11,546$10,883$10,258$9,670$9,116$7,292
7 years$9,797$9,139$8,524$7,950$7,413$5,684
8 years$8,486$7,834$7,229$6,669$6,150$4,513
9 years$7,467$6,821$6,227$5,680$5,179$3,633
10 years$6,652$6,012$5,429$4,897$4,413$2,955
11 years$5,985$5,353$4,779$4,262$3,795$2,424
12 years$5,431$4,804$4,241$3,738$3,289$2,001
13 years$4,961$4,342$3,789$3,300$2,868$1,660
14 years$4,560$3,946$3,405$2,929$2,514$1,383
15 years$4,212$3,605$3,074$2,613$2,214$1,156
16 years$3,908$3,308$2,787$2,339$1,956$969
17 years$3,640$3,046$2,536$2,102$1,735$814
18 years$3,402$2,815$2,315$1,894$1,542$685
19 years$3,189$2,609$2,119$1,711$1,375$578
20 years$2,998$2,424$1,945$1,550$1,228$488
21 years$2,825$2,258$1,789$1,407$1,099$412
22 years$2,668$2,108$1,649$1,279$985$349
23 years$2,525$1,971$1,523$1,165$884$295
24 years$2,394$1,847$1,408$1,062$795$250
25 years$2,274$1,733$1,304$970$715$212
26 years$2,163$1,629$1,210$887$644$180
27 years$2,061$1,533$1,123$812$581$153
28 years$1,966$1,445$1,044$744$524$130
29 years$1,878$1,363$972$682$473$110
30 years$1,795$1,287$905$626$428$93
31 years$1,719$1,217$844$575$387$79
32 years$1,647$1,151$787$529$350$67
33 years$1,580$1,090$735$486$316$57
34 years$1,516$1,033$687$447$287$49
35 years$1,457$980$642$412$260$41
36 years$1,401$930$601$379$235$35
37 years$1,348$884$562$349$213$30
38 years$1,298$840$526$322$193$25
39 years$1,251$798$493$297$175$22
40 years$1,206$760$462$274$159$18
41 years$1,163$723$434$253$144$16
42 years$1,123$689$407$233$131$13
43 years$1,085$656$382$215$119$11
44 years$1,048$625$358$199$108$10
45 years$1,013$596$336$184$98$8
46 years$980$569$316$170$89$7
47 years$948$543$297$157$81$6
48 years$918$518$279$145$73$5
49 years$889$495$262$134$67$4
50 years$861$473$246$124$60$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $882,000, adding $3,935 every year, while hoping to spend $31,888 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: 51/38/11 Blend
54$882,000$882,000$882,000$882,000
55$976,023$929,277$915,606$1,022,762
56$1,041,649$940,883$912,350$1,066,724
57$1,112,900$951,989$907,917$1,110,771
58$1,190,316$962,537$902,232$1,157,921
59$1,274,491$972,464$895,220$1,208,474
60$1,366,079$981,705$886,800$1,262,762
61$1,465,799$990,189$876,888$1,321,151
62$1,574,443$997,840$865,396$1,384,048
63$1,692,881$1,004,579$852,232$1,451,898
64$1,822,072$1,010,320$837,298$1,525,195
65$1,963,071$1,014,973$820,495$1,604,485
66$2,117,038$1,018,442$801,716$1,690,371
67$2,285,253$1,020,622$780,851$1,783,516
68$2,469,123$1,021,407$757,783$1,884,657
69$2,670,196$1,020,679$732,392$1,994,603
70$2,890,180$1,018,316$704,551$2,114,250
71$3,130,952$1,014,187$674,127$2,244,587
72$3,394,582$1,008,154$640,982$2,386,705
73$3,683,345$1,000,070$604,971$2,541,810
74$3,999,753$989,779$565,944$2,711,233
75$4,346,565$977,117$523,741$2,896,442
76$4,726,826$961,907$478,198$3,099,059
77$5,143,887$943,964$429,142$3,320,874
78$5,601,438$923,093$376,392$3,563,863
79$6,103,544$899,084$319,761$3,830,205
80$6,654,685$871,718$259,052$4,122,309
81$7,259,791$840,761$194,059$4,442,829
82$7,924,298$805,967$124,569$4,794,698
83$8,654,191$767,074$50,356$5,181,151
84$9,456,065$723,806$0$5,605,755
85$10,337,182$675,871$0$6,075,836
86$11,305,546$622,960$0$6,598,881
87$12,369,973$564,747$0$7,173,799
88$13,540,176$500,886$0$7,805,910
89$14,826,857$431,012$0$8,501,084
90$16,241,806$354,741$0$9,265,793
91$17,798,011$271,664$0$10,107,175
92$19,509,784$181,352$0$11,033,101
93$21,392,895$83,351$0$12,052,253
94$23,464,715$0$0$13,174,203
95$25,744,389$0$0$14,419,051
96$28,253,006$0$0$15,827,375
97$31,013,808$0$0$17,377,382
98$34,052,399$0$0$19,083,462
99$37,396,995$0$0$20,961,470
100$41,078,685$0$0$23,028,877