Can I retire at age 57 with 1,530,000?

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 $1,530,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.7%
1 years$126,346$125,221$124,123$123,051$122,004$119,639
2 years$62,548$61,383$60,254$59,159$58,097$55,724
3 years$41,284$40,114$38,988$37,904$36,859$34,552
4 years$30,655$29,488$28,373$27,308$26,288$24,064
5 years$24,278$23,119$22,019$20,975$19,984$17,850
6 years$20,029$18,878$17,795$16,774$15,813$13,771
7 years$16,995$15,854$14,787$13,791$12,860$10,911
8 years$14,721$13,590$12,541$11,569$10,669$8,812
9 years$12,952$11,832$10,801$9,854$8,984$7,219
10 years$11,539$10,430$9,417$8,494$7,655$5,979
11 years$10,383$9,285$8,291$7,392$6,584$4,995
12 years$9,420$8,334$7,358$6,484$5,705$4,202
13 years$8,606$7,531$6,574$5,725$4,975$3,555
14 years$7,910$6,846$5,906$5,082$4,361$3,021
15 years$7,306$6,254$5,333$4,532$3,840$2,577
16 years$6,778$5,738$4,835$4,058$3,394$2,205
17 years$6,313$5,284$4,399$3,646$3,009$1,892
18 years$5,901$4,883$4,016$3,286$2,676$1,627
19 years$5,532$4,525$3,677$2,969$2,385$1,402
20 years$5,200$4,205$3,374$2,689$2,130$1,210
21 years$4,900$3,917$3,104$2,440$1,906$1,046
22 years$4,628$3,656$2,860$2,219$1,709$905
23 years$4,380$3,420$2,641$2,021$1,534$784
24 years$4,153$3,204$2,443$1,843$1,379$679
25 years$3,945$3,007$2,262$1,683$1,241$589
26 years$3,752$2,826$2,098$1,539$1,117$512
27 years$3,575$2,660$1,948$1,409$1,007$444
28 years$3,410$2,506$1,811$1,291$909$386
29 years$3,257$2,364$1,686$1,184$821$336
30 years$3,114$2,233$1,570$1,086$742$292
31 years$2,981$2,111$1,464$998$671$254
32 years$2,857$1,997$1,366$917$607$221
33 years$2,740$1,891$1,275$843$549$192
34 years$2,630$1,793$1,191$776$497$168
35 years$2,527$1,700$1,114$714$450$146
36 years$2,430$1,614$1,042$658$408$127
37 years$2,338$1,533$975$606$370$111
38 years$2,252$1,457$913$559$335$96
39 years$2,170$1,385$856$515$304$84
40 years$2,092$1,318$802$475$276$73
41 years$2,018$1,254$752$438$250$64
42 years$1,948$1,195$705$404$227$56
43 years$1,881$1,138$662$373$206$48
44 years$1,818$1,085$621$345$187$42
45 years$1,757$1,035$583$318$170$37
46 years$1,700$987$548$294$154$32
47 years$1,645$942$515$272$140$28
48 years$1,592$899$484$251$127$24
49 years$1,542$859$455$232$115$21
50 years$1,494$820$428$214$105$19

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,530,000, adding $5,686 every year, while hoping to spend $25,561 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: 55/16/29 Blend
56$1,530,000$1,530,000$1,530,000$1,530,000
57$1,691,925$1,610,835$1,587,120$1,771,090
58$1,837,305$1,662,569$1,613,092$1,878,107
59$1,996,656$1,715,982$1,639,077$1,991,506
60$2,171,378$1,771,128$1,665,049$2,114,510
61$2,363,010$1,828,065$1,690,980$2,248,053
62$2,573,249$1,886,851$1,716,839$2,393,165
63$2,803,961$1,947,548$1,742,594$2,550,978
64$3,057,206$2,010,219$1,768,212$2,722,740
65$3,335,250$2,074,928$1,793,656$2,909,826
66$3,640,590$2,141,744$1,818,888$3,113,747
67$3,975,977$2,210,737$1,843,867$3,336,173
68$4,344,441$2,281,977$1,868,551$3,578,937
69$4,749,320$2,355,540$1,892,893$3,844,063
70$5,194,291$2,431,502$1,916,846$4,133,777
71$5,683,407$2,509,943$1,940,359$4,450,534
72$6,221,130$2,590,946$1,963,376$4,797,037
73$6,812,379$2,674,596$1,985,843$5,176,264
74$7,462,571$2,760,981$2,007,698$5,591,495
75$8,177,675$2,850,191$2,028,878$6,046,344
76$8,964,269$2,942,321$2,049,316$6,544,794
77$9,829,597$3,037,468$2,068,941$7,091,231
78$10,781,645$3,135,733$2,087,680$7,690,490
79$11,829,209$3,237,220$2,105,453$8,347,897
80$12,981,982$3,342,036$2,122,179$9,069,318
81$14,250,642$3,450,294$2,137,770$9,861,221
82$15,646,957$3,562,108$2,152,135$10,730,729
83$17,183,893$3,677,598$2,165,178$11,685,691
84$18,875,736$3,796,886$2,176,797$12,734,758
85$20,738,228$3,920,101$2,186,887$13,887,461
86$22,788,716$4,047,374$2,195,336$15,154,301
87$25,046,311$4,178,842$2,202,026$16,546,850
88$27,532,075$4,314,646$2,206,835$18,077,862
89$30,269,216$4,454,932$2,209,632$19,761,386
90$33,283,303$4,599,851$2,210,283$21,612,908
91$36,602,517$4,749,560$2,208,644$23,649,490
92$40,257,906$4,904,221$2,204,566$25,889,933
93$44,283,686$5,064,002$2,197,892$28,354,956
94$48,717,559$5,229,074$2,188,458$31,067,392
95$53,601,070$5,399,619$2,176,092$34,052,399
96$58,980,000$5,575,822$2,160,612$37,337,702
97$64,904,798$5,757,875$2,141,830$40,953,853
98$71,431,053$5,945,977$2,119,547$44,934,520
99$78,620,024$6,140,333$2,093,556$49,316,805
100$86,539,215$6,341,158$2,063,638$54,141,591