Can I retire at age 56 with 877,000?

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 $877,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.3%
1 years$72,422$71,777$71,147$70,533$69,933$68,690
2 years$35,852$35,185$34,538$33,910$33,302$32,053
3 years$23,664$22,994$22,348$21,727$21,128$19,913
4 years$17,571$16,903$16,264$15,653$15,069$13,897
5 years$13,916$13,252$12,621$12,023$11,455$10,330
6 years$11,481$10,821$10,200$9,615$9,064$7,987
7 years$9,742$9,088$8,476$7,905$7,371$6,342
8 years$8,438$7,790$7,188$6,631$6,115$5,134
9 years$7,424$6,782$6,191$5,648$5,150$4,216
10 years$6,614$5,978$5,398$4,869$4,388$3,501
11 years$5,951$5,322$4,752$4,237$3,774$2,932
12 years$5,400$4,777$4,217$3,717$3,270$2,473
13 years$4,933$4,317$3,768$3,281$2,852$2,097
14 years$4,534$3,924$3,386$2,913$2,500$1,787
15 years$4,188$3,585$3,057$2,598$2,201$1,529
16 years$3,885$3,289$2,771$2,326$1,945$1,312
17 years$3,619$3,029$2,522$2,090$1,725$1,129
18 years$3,382$2,799$2,302$1,883$1,534$974
19 years$3,171$2,594$2,107$1,702$1,367$841
20 years$2,981$2,410$1,934$1,541$1,221$728
21 years$2,809$2,245$1,779$1,399$1,093$631
22 years$2,653$2,096$1,640$1,272$979$548
23 years$2,511$1,960$1,514$1,158$879$476
24 years$2,381$1,837$1,400$1,056$790$414
25 years$2,261$1,724$1,297$965$711$360
26 years$2,151$1,620$1,203$882$641$314
27 years$2,049$1,524$1,117$807$577$273
28 years$1,955$1,436$1,038$740$521$238
29 years$1,867$1,355$966$678$471$208
30 years$1,785$1,280$900$623$425$181
31 years$1,709$1,210$839$572$384$158
32 years$1,638$1,145$783$526$348$138
33 years$1,571$1,084$731$483$315$121
34 years$1,508$1,027$683$445$285$106
35 years$1,449$975$638$409$258$92
36 years$1,393$925$597$377$234$81
37 years$1,340$879$559$347$212$70
38 years$1,291$835$524$320$192$62
39 years$1,244$794$490$295$174$54
40 years$1,199$755$460$272$158$47
41 years$1,157$719$431$251$143$41
42 years$1,117$685$404$232$130$36
43 years$1,078$652$379$214$118$31
44 years$1,042$622$356$198$107$28
45 years$1,007$593$334$182$97$24
46 years$974$566$314$169$88$21
47 years$943$540$295$156$80$18
48 years$913$515$277$144$73$16
49 years$884$492$261$133$66$14
50 years$856$470$245$123$60$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 56 starting with $877,000, adding $2,226 every year, while hoping to spend $53,644 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: 66/24/10 Blend
55$877,000$877,000$877,000$877,000
56$968,750$922,269$908,676$1,030,504
57$1,010,486$910,384$882,039$1,060,008
58$1,054,681$896,118$852,713$1,085,678
59$1,101,529$879,298$820,550$1,112,346
60$1,151,243$859,741$785,396$1,140,104
61$1,204,054$837,253$747,091$1,169,057
62$1,260,216$811,628$705,468$1,199,320
63$1,320,008$782,647$660,351$1,231,022
64$1,383,733$750,081$611,556$1,264,307
65$1,451,724$713,685$558,894$1,299,337
66$1,524,346$673,202$502,163$1,336,290
67$1,601,998$628,358$441,154$1,375,369
68$1,685,119$578,864$375,650$1,416,797
69$1,774,190$524,417$305,423$1,460,823
70$1,869,737$464,694$230,235$1,507,725
71$1,972,340$399,353$149,837$1,557,812
72$2,082,632$328,035$63,970$1,611,429
73$2,201,311$250,360$0$1,668,960
74$2,329,143$165,925$0$1,733,783
75$2,466,967$74,307$0$1,810,895
76$2,615,707$0$0$1,894,024
77$2,776,378$0$0$1,990,375
78$2,950,094$0$0$2,115,811
79$3,138,081$0$0$2,251,597
80$3,341,685$0$0$2,398,712
81$3,562,387$0$0$2,558,233
82$3,801,817$0$0$2,731,343
83$4,061,764$0$0$2,919,343
84$4,344,199$0$0$3,123,666
85$4,651,289$0$0$3,345,886
86$4,985,417$0$0$3,587,736
87$5,349,207$0$0$3,851,122
88$5,745,545$0$0$4,138,144
89$6,177,606$0$0$4,451,108
90$6,648,888$0$0$4,792,558
91$7,163,237$0$0$5,165,290
92$7,724,889$0$0$5,572,384
93$8,338,506$0$0$6,017,228
94$9,009,220$0$0$6,503,554
95$9,742,683$0$0$7,035,473
96$10,545,117$0$0$7,617,506
97$11,423,373$0$0$8,254,635
98$12,384,994$0$0$8,952,347
99$13,438,289$0$0$9,716,680
100$14,592,405$0$0$10,554,289