Can I retire at age 57 with 1,330,000?

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 $1,330,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.1%
1 years$109,830$108,852$107,897$106,966$106,056$102,171
2 years$54,371$53,359$52,377$51,426$50,503$46,632
3 years$35,888$34,871$33,892$32,949$32,041$28,306
4 years$26,647$25,634$24,664$23,738$22,852$19,282
5 years$21,105$20,097$19,141$18,233$17,372$13,975
6 years$17,411$16,411$15,468$14,581$13,746$10,525
7 years$14,773$13,782$12,854$11,988$11,179$8,134
8 years$12,796$11,813$10,902$10,056$9,274$6,401
9 years$11,259$10,286$9,389$8,566$7,810$5,106
10 years$10,030$9,066$8,186$7,384$6,655$4,115
11 years$9,026$8,071$7,207$6,426$5,723$3,342
12 years$8,189$7,244$6,396$5,637$4,960$2,731
13 years$7,481$6,547$5,714$4,976$4,325$2,243
14 years$6,876$5,951$5,134$4,417$3,791$1,849
15 years$6,351$5,436$4,636$3,939$3,338$1,529
16 years$5,892$4,988$4,203$3,527$2,950$1,268
17 years$5,488$4,593$3,824$3,169$2,616$1,054
18 years$5,129$4,244$3,491$2,856$2,326$877
19 years$4,809$3,934$3,196$2,581$2,073$731
20 years$4,520$3,655$2,933$2,337$1,852$610
21 years$4,260$3,405$2,698$2,121$1,657$510
22 years$4,023$3,178$2,487$1,929$1,485$426
23 years$3,808$2,973$2,296$1,757$1,333$357
24 years$3,610$2,785$2,123$1,602$1,198$299
25 years$3,429$2,614$1,967$1,463$1,078$250
26 years$3,262$2,457$1,824$1,338$971$210
27 years$3,107$2,312$1,694$1,225$876$176
28 years$2,964$2,178$1,574$1,122$790$147
29 years$2,831$2,055$1,465$1,029$714$123
30 years$2,707$1,941$1,365$944$645$104
31 years$2,592$1,835$1,272$867$583$87
32 years$2,483$1,736$1,187$797$527$73
33 years$2,382$1,644$1,108$733$477$61
34 years$2,287$1,558$1,036$674$432$51
35 years$2,197$1,478$968$621$391$43
36 years$2,112$1,403$906$572$355$36
37 years$2,033$1,332$848$527$321$30
38 years$1,957$1,266$794$486$291$25
39 years$1,886$1,204$744$448$264$21
40 years$1,818$1,146$697$413$240$18
41 years$1,754$1,090$654$381$217$15
42 years$1,693$1,038$613$352$197$13
43 years$1,635$989$575$325$179$11
44 years$1,580$943$540$300$163$9
45 years$1,528$899$507$277$148$7
46 years$1,478$858$476$256$134$6
47 years$1,430$819$448$236$122$5
48 years$1,384$782$421$218$110$4
49 years$1,340$746$395$202$100$4
50 years$1,299$713$372$186$91$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,330,000, adding $3,781 every year, while hoping to spend $54,339 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: 56/28/16 Blend
56$1,330,000$1,330,000$1,330,000$1,330,000
57$1,469,560$1,399,070$1,378,455$1,545,474
58$1,561,639$1,409,808$1,366,817$1,608,230
59$1,661,289$1,419,251$1,352,968$1,670,348
60$1,769,224$1,427,279$1,336,776$1,736,781
61$1,886,231$1,433,761$1,318,104$1,807,952
62$2,013,174$1,438,563$1,296,808$1,884,332
63$2,151,003$1,441,538$1,272,737$1,966,440
64$2,300,765$1,442,533$1,245,733$2,054,850
65$2,463,608$1,441,382$1,215,630$2,150,195
66$2,640,798$1,437,912$1,182,256$2,253,177
67$2,833,728$1,431,938$1,145,430$2,364,572
68$3,043,929$1,423,264$1,104,963$2,485,235
69$3,273,087$1,411,681$1,060,656$2,616,113
70$3,523,058$1,396,969$1,012,304$2,758,254
71$3,795,883$1,378,894$959,689$2,912,812
72$4,093,811$1,357,208$902,587$3,081,064
73$4,419,316$1,331,647$840,760$3,264,423
74$4,775,122$1,301,934$773,961$3,464,446
75$5,164,229$1,267,774$701,934$3,682,856
76$5,589,940$1,228,854$624,408$3,921,554
77$6,055,891$1,184,844$541,102$4,182,642
78$6,566,085$1,135,395$451,723$4,468,439
79$7,124,933$1,080,136$355,962$4,781,508
80$7,737,290$1,018,677$253,501$5,124,677
81$8,408,504$950,603$144,004$5,501,070
82$9,144,465$875,477$27,122$5,914,136
83$9,951,661$792,835$0$6,367,683
84$10,837,236$702,190$0$6,882,577
85$11,809,061$603,024$0$7,452,819
86$12,875,805$494,792$0$8,078,962
87$14,047,016$376,915$0$8,766,731
88$15,333,214$248,787$0$9,522,436
89$16,745,986$109,762$0$10,353,040
90$18,298,098$0$0$11,266,220
91$20,003,612$0$0$12,283,027
92$21,878,020$0$0$13,437,821
93$23,938,390$0$0$14,707,315
94$26,203,526$0$0$16,103,111
95$28,694,143$0$0$17,637,991
96$31,433,065$0$0$19,326,038
97$34,445,440$0$0$21,182,768
98$37,758,971$0$0$23,225,278
99$41,404,186$0$0$25,472,402
100$45,414,718$0$0$27,944,894