Can I retire at age 57 with 1,250,000?

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 $1,250,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.8%
1 years$103,224$102,304$101,407$100,532$99,677$96,140
2 years$51,101$50,149$49,227$48,333$47,465$43,940
3 years$33,729$32,773$31,853$30,967$30,114$26,710
4 years$25,045$24,092$23,181$22,310$21,477$18,222
5 years$19,835$18,888$17,989$17,136$16,327$13,228
6 years$16,364$15,424$14,538$13,704$12,919$9,979
7 years$13,885$12,953$12,081$11,267$10,506$7,725
8 years$12,027$11,103$10,246$9,451$8,716$6,090
9 years$10,582$9,667$8,825$8,051$7,340$4,867
10 years$9,427$8,521$7,694$6,940$6,254$3,929
11 years$8,483$7,586$6,773$6,040$5,379$3,198
12 years$7,696$6,809$6,011$5,298$4,661$2,618
13 years$7,031$6,153$5,371$4,677$4,065$2,155
14 years$6,462$5,593$4,825$4,152$3,563$1,780
15 years$5,969$5,109$4,357$3,703$3,137$1,475
16 years$5,538$4,688$3,950$3,315$2,773$1,226
17 years$5,158$4,317$3,594$2,979$2,458$1,021
18 years$4,821$3,989$3,281$2,684$2,186$852
19 years$4,519$3,697$3,004$2,426$1,948$712
20 years$4,248$3,436$2,757$2,197$1,740$595
21 years$4,004$3,200$2,536$1,994$1,557$499
22 years$3,781$2,987$2,337$1,813$1,396$418
23 years$3,579$2,794$2,158$1,651$1,253$350
24 years$3,393$2,618$1,996$1,506$1,126$294
25 years$3,223$2,457$1,848$1,375$1,014$247
26 years$3,066$2,309$1,714$1,257$913$207
27 years$2,921$2,173$1,592$1,151$823$174
28 years$2,786$2,047$1,480$1,054$743$146
29 years$2,661$1,931$1,377$967$671$123
30 years$2,544$1,824$1,283$887$606$104
31 years$2,436$1,724$1,196$815$548$87
32 years$2,334$1,632$1,116$749$496$73
33 years$2,239$1,545$1,042$689$448$62
34 years$2,149$1,464$973$634$406$52
35 years$2,065$1,389$910$583$368$44
36 years$1,985$1,318$851$537$333$37
37 years$1,910$1,252$797$495$302$31
38 years$1,840$1,190$746$456$274$26
39 years$1,772$1,132$699$421$248$22
40 years$1,709$1,077$655$388$225$18
41 years$1,649$1,025$614$358$204$15
42 years$1,591$976$576$330$185$13
43 years$1,537$930$541$305$168$11
44 years$1,485$886$508$282$153$9
45 years$1,436$845$477$260$139$8
46 years$1,389$806$448$240$126$7
47 years$1,344$770$421$222$114$6
48 years$1,301$735$395$205$104$5
49 years$1,260$702$372$190$94$4
50 years$1,220$670$349$175$86$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,250,000, adding $6,723 every year, while hoping to spend $38,714 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: 42/33/25 Blend
56$1,250,000$1,250,000$1,250,000$1,250,000
57$1,384,435$1,318,185$1,298,810$1,432,200
58$1,484,456$1,341,584$1,301,129$1,490,437
59$1,593,381$1,364,833$1,302,227$1,549,271
60$1,712,079$1,387,883$1,302,025$1,612,226
61$1,841,503$1,410,681$1,300,435$1,679,703
62$1,982,704$1,433,172$1,297,367$1,752,146
63$2,136,839$1,455,297$1,292,728$1,830,045
64$2,305,181$1,476,991$1,286,419$1,913,942
65$2,489,131$1,498,184$1,278,335$2,004,434
66$2,690,231$1,518,804$1,268,368$2,102,183
67$2,910,180$1,538,772$1,256,404$2,207,917
68$3,150,849$1,558,002$1,242,324$2,322,443
69$3,414,297$1,576,406$1,226,004$2,446,651
70$3,702,792$1,593,886$1,207,311$2,581,522
71$4,018,831$1,610,340$1,186,110$2,728,142
72$4,365,163$1,625,659$1,162,256$2,887,709
73$4,744,819$1,639,725$1,135,601$3,061,546
74$5,161,133$1,652,414$1,105,986$3,251,113
75$5,617,780$1,663,594$1,073,248$3,458,023
76$6,118,807$1,673,123$1,037,215$3,684,055
77$6,668,671$1,680,852$997,708$3,931,175
78$7,272,282$1,686,620$954,538$4,201,550
79$7,935,049$1,690,259$907,509$4,497,576
80$8,662,929$1,691,587$856,415$4,821,895
81$9,462,486$1,690,412$801,044$5,177,421
82$10,340,950$1,686,533$741,169$5,567,375
83$11,306,286$1,679,732$676,557$5,995,306
84$12,367,268$1,669,780$606,963$6,465,135
85$13,533,565$1,656,435$532,131$6,981,185
86$14,815,826$1,639,438$451,795$7,548,229
87$16,225,786$1,618,516$365,676$8,171,529
88$17,776,372$1,593,379$273,482$8,856,895
89$19,481,828$1,563,720$174,910$9,610,735
90$21,357,847$1,529,215$69,642$10,440,116
91$23,421,720$1,489,519$0$11,352,839
92$25,692,496$1,444,266$0$12,368,894
93$28,191,167$1,393,072$0$13,506,946
94$30,940,861$1,335,527$0$14,758,960
95$33,967,061$1,271,200$0$16,136,581
96$37,297,845$1,199,632$0$17,652,646
97$40,964,153$1,120,342$0$19,321,307
98$45,000,075$1,032,817$0$21,158,164
99$49,443,175$936,518$0$23,180,415
100$54,334,843$830,871$0$25,407,020