Can I retire at age 57 with 1,010,000?

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 $1,010,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.8%
1 years$83,405$82,662$81,937$81,230$80,539$77,992
2 years$41,290$40,521$39,775$39,053$38,352$35,809
3 years$27,253$26,481$25,737$25,021$24,332$21,873
4 years$20,236$19,466$18,730$18,027$17,354$14,997
5 years$16,027$15,262$14,535$13,846$13,192$10,945
6 years$13,222$12,462$11,747$11,073$10,438$8,302
7 years$11,219$10,466$9,762$9,104$8,489$6,463
8 years$9,717$8,971$8,279$7,637$7,043$5,126
9 years$8,550$7,811$7,130$6,505$5,931$4,122
10 years$7,617$6,885$6,216$5,607$5,053$3,349
11 years$6,854$6,129$5,473$4,880$4,346$2,743
12 years$6,219$5,501$4,857$4,280$3,766$2,261
13 years$5,681$4,972$4,339$3,779$3,284$1,873
14 years$5,221$4,519$3,899$3,355$2,879$1,558
15 years$4,823$4,128$3,520$2,992$2,535$1,301
16 years$4,475$3,788$3,192$2,679$2,240$1,089
17 years$4,168$3,488$2,904$2,407$1,986$913
18 years$3,895$3,223$2,651$2,169$1,766$768
19 years$3,652$2,987$2,427$1,960$1,574$646
20 years$3,433$2,776$2,227$1,775$1,406$545
21 years$3,235$2,586$2,049$1,611$1,258$460
22 years$3,055$2,414$1,888$1,465$1,128$388
23 years$2,891$2,257$1,743$1,334$1,013$328
24 years$2,742$2,115$1,612$1,217$910$278
25 years$2,604$1,985$1,493$1,111$819$235
26 years$2,477$1,865$1,385$1,016$738$199
27 years$2,360$1,756$1,286$930$665$169
28 years$2,251$1,654$1,196$852$600$143
29 years$2,150$1,561$1,113$781$542$121
30 years$2,056$1,474$1,036$717$490$103
31 years$1,968$1,393$966$659$443$87
32 years$1,886$1,318$901$605$400$74
33 years$1,809$1,248$842$557$362$63
34 years$1,736$1,183$786$512$328$53
35 years$1,668$1,122$735$471$297$45
36 years$1,604$1,065$688$434$269$38
37 years$1,544$1,012$644$400$244$32
38 years$1,486$962$603$369$221$28
39 years$1,432$914$565$340$201$23
40 years$1,381$870$529$314$182$20
41 years$1,332$828$496$289$165$17
42 years$1,286$789$466$267$150$14
43 years$1,242$751$437$246$136$12
44 years$1,200$716$410$228$123$10
45 years$1,160$683$385$210$112$9
46 years$1,122$652$362$194$102$7
47 years$1,086$622$340$179$92$6
48 years$1,051$594$319$166$84$5
49 years$1,018$567$300$153$76$5
50 years$986$541$282$142$69$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,010,000, adding $3,367 every year, while hoping to spend $58,559 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: 82/5/13 Blend
56$1,010,000$1,010,000$1,010,000$1,010,000
57$1,116,493$1,062,963$1,047,308$1,205,057
58$1,168,069$1,052,742$1,020,087$1,253,419
59$1,222,943$1,040,057$989,990$1,298,474
60$1,281,390$1,024,727$956,862$1,346,217
61$1,343,710$1,006,557$920,535$1,396,887
62$1,410,233$985,342$880,837$1,450,748
63$1,481,319$960,866$837,588$1,508,091
64$1,557,364$932,899$790,597$1,569,235
65$1,638,801$901,198$739,669$1,634,534
66$1,726,107$865,505$684,596$1,704,376
67$1,819,803$825,547$625,162$1,779,190
68$1,920,461$781,037$561,143$1,859,447
69$2,028,709$731,669$492,303$1,945,669
70$2,145,239$677,122$418,397$2,038,429
71$2,270,807$617,055$339,166$2,138,359
72$2,406,245$551,107$254,345$2,246,157
73$2,552,469$478,898$163,652$2,362,592
74$2,710,482$400,025$66,796$2,488,512
75$2,881,389$314,064$0$2,624,851
76$3,066,403$220,565$0$2,777,712
77$3,266,859$119,056$0$2,953,377
78$3,484,223$9,034$0$3,143,870
79$3,720,109$0$0$3,350,620
80$3,976,290$0$0$3,581,257
81$4,254,720$0$0$3,832,482
82$4,557,543$0$0$4,105,740
83$4,887,124$0$0$4,403,164
84$5,246,059$0$0$4,727,102
85$5,637,211$0$0$5,080,138
86$6,063,725$0$0$5,465,117
87$6,529,067$0$0$5,885,168
88$7,037,050$0$0$6,343,736
89$7,591,870$0$0$6,844,614
90$8,198,148$0$0$7,391,977
91$8,860,972$0$0$7,990,421
92$9,585,943$0$0$8,645,007
93$10,379,226$0$0$9,361,307
94$11,247,614$0$0$10,145,457
95$12,198,582$0$0$11,004,213
96$13,240,367$0$0$11,945,015
97$14,382,035$0$0$12,976,058
98$15,633,575$0$0$14,106,365
99$17,005,986$0$0$15,345,877
100$18,511,383$0$0$16,705,539