Can I retire at age 55 with 893,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $893,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.9%
1 years$73,743$73,086$72,445$71,820$71,209$70,642
2 years$36,506$35,827$35,168$34,529$33,909$33,337
3 years$24,096$23,413$22,756$22,123$21,513$20,955
4 years$17,892$17,211$16,560$15,938$15,343$14,802
5 years$14,170$13,494$12,852$12,242$11,664$11,142
6 years$11,690$11,019$10,386$9,790$9,229$8,727
7 years$9,919$9,253$8,631$8,049$7,506$7,023
8 years$8,592$7,932$7,320$6,752$6,227$5,764
9 years$7,560$6,906$6,304$5,751$5,244$4,801
10 years$6,735$6,087$5,496$4,958$4,468$4,045
11 years$6,060$5,419$4,839$4,315$3,843$3,439
12 years$5,498$4,864$4,294$3,785$3,330$2,945
13 years$5,023$4,396$3,837$3,341$2,904$2,537
14 years$4,616$3,996$3,447$2,966$2,545$2,197
15 years$4,264$3,650$3,112$2,645$2,241$1,910
16 years$3,956$3,349$2,822$2,368$1,981$1,667
17 years$3,685$3,084$2,568$2,128$1,756$1,459
18 years$3,444$2,850$2,344$1,918$1,562$1,280
19 years$3,229$2,641$2,146$1,733$1,392$1,126
20 years$3,035$2,454$1,969$1,569$1,243$992
21 years$2,860$2,286$1,811$1,424$1,113$875
22 years$2,701$2,134$1,670$1,295$997$774
23 years$2,557$1,996$1,542$1,179$895$685
24 years$2,424$1,870$1,426$1,076$805$607
25 years$2,302$1,755$1,320$982$724$538
26 years$2,190$1,649$1,225$898$652$478
27 years$2,086$1,552$1,137$822$588$424
28 years$1,990$1,463$1,057$753$531$377
29 years$1,901$1,380$984$691$479$335
30 years$1,818$1,303$916$634$433$298
31 years$1,740$1,232$854$582$391$266
32 years$1,667$1,166$797$535$354$237
33 years$1,599$1,104$744$492$320$211
34 years$1,535$1,046$695$453$290$188
35 years$1,475$992$650$417$263$168
36 years$1,418$942$608$384$238$149
37 years$1,365$895$569$354$216$133
38 years$1,314$850$533$326$196$119
39 years$1,266$808$499$301$177$106
40 years$1,221$769$468$277$161$95
41 years$1,178$732$439$256$146$85
42 years$1,137$697$412$236$132$75
43 years$1,098$664$386$218$120$67
44 years$1,061$633$363$201$109$60
45 years$1,026$604$341$186$99$54
46 years$992$576$320$172$90$48
47 years$960$550$300$159$82$43
48 years$929$525$282$147$74$38
49 years$900$501$265$135$67$34
50 years$872$479$250$125$61$31

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $893,000, adding $2,650 every year, while hoping to spend $27,822 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: 56/30/14 Blend
54$893,000$893,000$893,000$893,000
55$986,819$939,490$925,649$1,038,367
56$1,057,873$955,923$927,056$1,090,064
57$1,135,241$972,228$927,577$1,143,087
58$1,219,539$988,371$927,154$1,200,202
59$1,311,443$1,004,312$925,725$1,261,804
60$1,411,698$1,020,011$923,225$1,328,330
61$1,521,123$1,035,424$919,585$1,400,263
62$1,640,621$1,050,503$914,734$1,478,134
63$1,771,184$1,065,198$908,598$1,562,530
64$1,913,906$1,079,454$901,097$1,654,096
65$2,069,991$1,093,213$892,150$1,753,546
66$2,240,764$1,106,415$881,671$1,861,666
67$2,427,684$1,118,991$869,569$1,979,322
68$2,632,358$1,130,872$855,750$2,107,471
69$2,856,556$1,141,982$840,116$2,247,166
70$3,102,227$1,152,242$822,562$2,399,570
71$3,371,517$1,161,564$802,980$2,565,965
72$3,666,790$1,169,859$781,258$2,747,764
73$3,990,648$1,177,028$757,276$2,946,527
74$4,345,961$1,182,969$730,911$3,163,973
75$4,735,886$1,187,571$702,034$3,401,998
76$5,163,902$1,190,718$670,508$3,662,693
77$5,633,842$1,192,285$636,191$3,948,363
78$6,149,927$1,192,140$598,937$4,261,550
79$6,716,808$1,190,144$558,590$4,605,059
80$7,339,608$1,186,146$514,989$4,981,980
81$8,023,971$1,179,990$467,963$5,395,723
82$8,776,114$1,171,508$417,338$5,850,046
83$9,602,887$1,160,521$362,928$6,349,094
84$10,511,836$1,146,842$304,542$6,897,437
85$11,511,276$1,130,270$241,977$7,500,114
86$12,610,367$1,110,594$175,024$8,162,681
87$13,819,201$1,087,589$103,464$8,891,264
88$15,148,898$1,061,019$27,067$9,692,617
89$16,611,707$1,030,631$0$10,574,187
90$18,221,128$996,159$0$11,552,320
91$19,992,034$957,321$0$12,632,777
92$21,940,811$913,819$0$13,821,528
93$24,085,515$865,338$0$15,129,616
94$26,446,041$811,543$0$16,569,215
95$29,044,311$752,082$0$18,153,740
96$31,904,479$686,583$0$19,897,981
97$35,053,160$614,649$0$21,818,238
98$38,519,680$535,865$0$23,932,477
99$42,336,356$449,790$0$26,260,502
100$46,538,793$355,960$0$28,824,141