Can I retire at age 57 with 1,780,000?

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 $1,780,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%20%
1 years$146,991$145,681$144,404$143,157$141,940$136,254
2 years$72,768$71,412$70,099$68,826$67,590$61,934
3 years$48,030$46,669$45,359$44,097$42,882$37,432
4 years$35,663$34,307$33,010$31,770$30,584$25,383
5 years$28,246$26,897$25,617$24,402$23,249$18,310
6 years$23,302$21,963$20,702$19,515$18,396$13,722
7 years$19,772$18,445$17,204$16,044$14,961$10,549
8 years$17,126$15,810$14,590$13,459$12,412$8,258
9 years$15,069$13,766$12,566$11,464$10,453$6,551
10 years$13,424$12,134$10,956$9,882$8,906$5,249
11 years$12,079$10,802$9,645$8,600$7,660$4,238
12 years$10,960$9,695$8,560$7,544$6,638$3,442
13 years$10,013$8,762$7,648$6,660$5,788$2,810
14 years$9,202$7,964$6,871$5,912$5,074$2,302
15 years$8,500$7,275$6,204$5,272$4,467$1,891
16 years$7,886$6,675$5,625$4,721$3,948$1,558
17 years$7,345$6,148$5,118$4,242$3,501$1,286
18 years$6,865$5,681$4,672$3,823$3,113$1,064
19 years$6,436$5,265$4,277$3,454$2,774$881
20 years$6,050$4,892$3,926$3,128$2,478$730
21 years$5,701$4,557$3,611$2,839$2,218$606
22 years$5,384$4,254$3,328$2,581$1,988$503
23 years$5,096$3,978$3,073$2,351$1,784$418
24 years$4,832$3,728$2,842$2,144$1,604$347
25 years$4,589$3,498$2,632$1,958$1,443$289
26 years$4,366$3,288$2,441$1,790$1,300$240
27 years$4,159$3,094$2,267$1,639$1,172$200
28 years$3,967$2,916$2,107$1,502$1,058$166
29 years$3,789$2,750$1,961$1,377$955$138
30 years$3,623$2,598$1,827$1,264$863$115
31 years$3,468$2,456$1,703$1,161$780$96
32 years$3,324$2,323$1,589$1,067$706$80
33 years$3,188$2,200$1,483$981$639$67
34 years$3,060$2,085$1,386$902$578$55
35 years$2,940$1,978$1,296$831$524$46
36 years$2,827$1,877$1,212$765$475$39
37 years$2,720$1,783$1,135$705$430$32
38 years$2,619$1,695$1,063$650$390$27
39 years$2,524$1,611$995$599$354$22
40 years$2,434$1,533$933$553$321$19
41 years$2,348$1,459$875$510$291$15
42 years$2,266$1,390$821$471$264$13
43 years$2,189$1,324$770$434$240$11
44 years$2,115$1,262$723$401$217$9
45 years$2,045$1,204$679$370$197$7
46 years$1,978$1,148$638$342$179$6
47 years$1,914$1,096$599$316$163$5
48 years$1,852$1,046$563$292$148$4
49 years$1,794$999$529$270$134$4
50 years$1,738$954$497$250$122$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,780,000, adding $6,720 every year, while hoping to spend $48,551 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: 54/29/17 Blend
56$1,780,000$1,780,000$1,780,000$1,780,000
57$1,968,492$1,874,152$1,846,562$2,065,458
58$2,117,620$1,914,327$1,856,764$2,172,608
59$2,280,332$1,954,844$1,865,680$2,283,449
60$2,457,962$1,995,668$1,873,217$2,403,023
61$2,651,980$2,036,761$1,879,275$2,532,173
62$2,864,001$2,078,081$1,883,749$2,671,833
63$3,095,806$2,119,584$1,886,532$2,823,028
64$3,349,355$2,161,221$1,887,508$2,986,890
65$3,626,806$2,202,937$1,886,556$3,164,666
66$3,930,535$2,244,676$1,883,551$3,357,731
67$4,263,159$2,286,375$1,878,359$3,567,598
68$4,627,560$2,327,966$1,870,843$3,795,939
69$5,026,910$2,369,376$1,860,856$4,044,593
70$5,464,706$2,410,526$1,848,245$4,315,591
71$5,944,796$2,451,331$1,832,851$4,611,168
72$6,471,420$2,491,701$1,814,506$4,933,792
73$7,049,247$2,531,537$1,793,035$5,286,180
74$7,683,422$2,570,734$1,768,253$5,671,329
75$8,379,609$2,609,178$1,739,968$6,092,543
76$9,144,051$2,646,750$1,707,979$6,553,463
77$9,983,623$2,683,319$1,672,074$7,058,104
78$10,905,897$2,718,746$1,632,033$7,610,894
79$11,919,217$2,752,884$1,587,625$8,216,710
80$13,032,775$2,785,573$1,538,609$8,880,933
81$14,256,697$2,816,645$1,484,730$9,609,491
82$15,602,138$2,845,918$1,425,727$10,408,924
83$17,081,388$2,873,200$1,361,321$11,286,437
84$18,707,989$2,898,286$1,291,224$12,249,975
85$20,496,858$2,920,957$1,215,135$13,308,297
86$22,464,433$2,940,979$1,132,737$14,471,057
87$24,628,823$2,958,104$1,043,701$15,748,899
88$27,009,980$2,972,069$947,682$17,153,557
89$29,629,889$2,982,591$844,321$18,697,963
90$32,512,774$2,989,374$733,242$20,396,376
91$35,685,322$2,992,099$614,051$22,264,513
92$39,176,942$2,990,429$486,339$24,319,699
93$43,020,037$2,984,006$349,677$26,581,034
94$47,250,309$2,972,451$203,620$29,069,569
95$51,907,099$2,955,360$47,700$31,808,510
96$57,033,755$2,932,304$0$34,823,439
97$62,678,042$2,902,832$0$38,164,081
98$68,892,593$2,866,460$0$41,850,622
99$75,735,401$2,822,680$0$45,908,756
100$83,270,372$2,770,952$0$50,376,345