Can I retire at age 57 with 1,610,000?

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 $1,610,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.3%
1 years$132,952$131,768$130,613$129,485$128,384$124,573
2 years$65,818$64,592$63,404$62,252$61,135$57,328
3 years$43,443$42,212$41,027$39,886$38,787$35,102
4 years$32,257$31,030$29,857$28,735$27,663$24,129
5 years$25,548$24,328$23,170$22,072$21,029$17,655
6 years$21,076$19,866$18,725$17,651$16,639$13,429
7 years$17,884$16,683$15,561$14,512$13,532$10,485
8 years$15,490$14,300$13,197$12,173$11,226$8,340
9 years$13,630$12,451$11,366$10,369$9,454$6,726
10 years$12,142$10,975$9,909$8,938$8,055$5,482
11 years$10,926$9,770$8,724$7,779$6,928$4,504
12 years$9,913$8,769$7,742$6,823$6,004$3,725
13 years$9,056$7,925$6,917$6,024$5,235$3,097
14 years$8,323$7,204$6,215$5,347$4,589$2,585
15 years$7,688$6,581$5,611$4,769$4,041$2,166
16 years$7,133$6,038$5,088$4,270$3,571$1,819
17 years$6,644$5,560$4,630$3,837$3,166$1,532
18 years$6,209$5,138$4,226$3,458$2,815$1,292
19 years$5,821$4,762$3,869$3,124$2,509$1,092
20 years$5,472$4,425$3,551$2,830$2,242$924
21 years$5,157$4,122$3,266$2,568$2,006$783
22 years$4,870$3,847$3,010$2,335$1,798$664
23 years$4,609$3,598$2,779$2,126$1,614$563
24 years$4,370$3,372$2,570$1,939$1,451$478
25 years$4,151$3,164$2,381$1,771$1,305$407
26 years$3,949$2,974$2,208$1,619$1,176$346
27 years$3,762$2,799$2,050$1,482$1,060$294
28 years$3,588$2,637$1,906$1,358$957$250
29 years$3,427$2,488$1,774$1,245$864$213
30 years$3,277$2,349$1,652$1,143$780$181
31 years$3,137$2,221$1,540$1,050$706$154
32 years$3,006$2,102$1,437$965$638$131
33 years$2,883$1,990$1,342$887$578$112
34 years$2,768$1,886$1,254$816$523$95
35 years$2,659$1,789$1,172$751$474$81
36 years$2,557$1,698$1,096$692$429$69
37 years$2,461$1,613$1,026$638$389$59
38 years$2,369$1,533$961$588$353$50
39 years$2,283$1,457$900$542$320$43
40 years$2,201$1,387$844$500$290$36
41 years$2,123$1,320$791$461$263$31
42 years$2,050$1,257$742$426$239$27
43 years$1,980$1,198$697$393$217$23
44 years$1,913$1,142$654$363$197$19
45 years$1,849$1,089$614$335$179$16
46 years$1,789$1,039$577$309$162$14
47 years$1,731$991$542$286$147$12
48 years$1,675$946$509$264$134$10
49 years$1,623$904$479$244$121$9
50 years$1,572$863$450$226$110$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,610,000, adding $3,617 every year, while hoping to spend $23,705 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: 29/43/28 Blend
56$1,610,000$1,610,000$1,610,000$1,610,000
57$1,777,951$1,692,621$1,667,666$1,814,053
58$1,934,080$1,750,337$1,698,311$1,900,589
59$2,105,340$1,810,088$1,729,188$1,991,255
60$2,293,248$1,871,946$1,760,280$2,088,256
61$2,499,478$1,935,990$1,791,568$2,192,156
62$2,725,872$2,002,300$1,823,032$2,303,575
63$2,974,458$2,070,960$1,854,651$2,423,192
64$3,247,473$2,142,057$1,886,401$2,551,755
65$3,547,377$2,215,680$1,918,258$2,690,085
66$3,876,885$2,291,924$1,950,195$2,839,081
67$4,238,985$2,370,886$1,982,184$2,999,736
68$4,636,968$2,452,666$2,014,194$3,173,139
69$5,074,463$2,537,370$2,046,193$3,360,485
70$5,555,464$2,625,107$2,078,147$3,563,093
71$6,084,375$2,715,991$2,110,018$3,782,410
72$6,666,045$2,810,139$2,141,768$4,020,026
73$7,305,820$2,907,673$2,173,355$4,277,695
74$8,009,586$3,008,722$2,204,735$4,557,341
75$8,783,832$3,113,417$2,235,862$4,861,085
76$9,635,704$3,221,897$2,266,685$5,191,259
77$10,573,079$3,334,303$2,297,152$5,550,428
78$11,604,634$3,450,785$2,327,208$5,941,417
79$12,739,931$3,571,497$2,356,793$6,367,335
80$13,989,504$3,696,600$2,385,845$6,831,602
81$15,364,961$3,826,262$2,414,299$7,337,986
82$16,879,094$3,960,655$2,442,085$7,890,631
83$18,545,996$4,099,961$2,469,129$8,494,103
84$20,381,196$4,244,369$2,495,354$9,153,427
85$22,401,808$4,394,072$2,520,678$9,874,136
86$24,626,687$4,549,276$2,545,015$10,662,323
87$27,076,609$4,710,191$2,568,274$11,524,698
88$29,774,471$4,877,038$2,590,359$12,468,648
89$32,745,501$5,050,047$2,611,169$13,502,312
90$36,017,497$5,229,454$2,630,598$14,634,649
91$39,621,094$5,415,509$2,648,535$15,875,530
92$43,590,046$5,608,470$2,664,862$17,235,824
93$47,961,552$5,808,606$2,679,456$18,727,505
94$52,776,598$6,016,196$2,692,186$20,363,760
95$58,080,353$6,231,531$2,702,915$22,159,115
96$63,922,587$6,454,915$2,711,502$24,129,573
97$70,358,148$6,686,662$2,717,794$26,292,760
98$77,447,473$6,927,102$2,721,634$28,668,093
99$85,257,162$7,176,577$2,722,855$31,276,962
100$93,860,605$7,435,443$2,721,284$34,142,932