Can I retire at age 57 with 1,960,000?

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 $1,960,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.3%
1 years$161,855$160,413$159,007$157,634$156,293$152,268
2 years$80,126$78,634$77,188$75,785$74,425$70,397
3 years$52,887$51,388$49,946$48,556$47,218$43,312
4 years$39,270$37,776$36,348$34,982$33,677$29,923
5 years$31,102$29,617$28,207$26,870$25,600$22,010
6 years$25,658$24,184$22,796$21,488$20,257$16,833
7 years$21,771$20,310$18,943$17,666$16,474$13,218
8 years$18,858$17,409$16,065$14,820$13,667$10,576
9 years$16,593$15,158$13,837$12,623$11,510$8,581
10 years$14,782$13,361$12,064$10,881$9,807$7,037
11 years$13,301$11,894$10,621$9,470$8,434$5,820
12 years$12,068$10,676$9,425$8,307$7,309$4,845
13 years$11,025$9,648$8,421$7,333$6,373$4,055
14 years$10,132$8,770$7,566$6,510$5,587$3,409
15 years$9,359$8,011$6,831$5,806$4,919$2,875
16 years$8,684$7,350$6,194$5,198$4,348$2,433
17 years$8,088$6,769$5,636$4,671$3,855$2,064
18 years$7,559$6,255$5,145$4,209$3,428$1,754
19 years$7,086$5,797$4,710$3,803$3,055$1,493
20 years$6,661$5,387$4,323$3,445$2,729$1,273
21 years$6,278$5,018$3,976$3,126$2,442$1,087
22 years$5,929$4,684$3,664$2,842$2,189$929
23 years$5,611$4,381$3,383$2,589$1,965$795
24 years$5,320$4,104$3,129$2,361$1,766$680
25 years$5,053$3,852$2,898$2,156$1,589$583
26 years$4,807$3,620$2,688$1,972$1,431$499
27 years$4,579$3,407$2,496$1,805$1,291$428
28 years$4,368$3,210$2,320$1,653$1,165$367
29 years$4,172$3,029$2,159$1,516$1,052$315
30 years$3,990$2,860$2,011$1,392$950$270
31 years$3,819$2,704$1,875$1,278$859$232
32 years$3,660$2,558$1,749$1,174$777$199
33 years$3,510$2,423$1,633$1,080$703$171
34 years$3,370$2,296$1,526$994$637$147
35 years$3,237$2,178$1,427$915$577$126
36 years$3,113$2,067$1,335$843$522$109
37 years$2,995$1,963$1,249$776$474$93
38 years$2,884$1,866$1,170$715$429$80
39 years$2,779$1,774$1,096$660$389$69
40 years$2,680$1,688$1,027$608$353$59
41 years$2,585$1,607$963$561$320$51
42 years$2,495$1,530$904$518$291$44
43 years$2,410$1,458$848$478$264$38
44 years$2,329$1,390$796$442$239$32
45 years$2,251$1,325$747$408$217$28
46 years$2,178$1,264$702$377$197$24
47 years$2,107$1,207$660$348$179$21
48 years$2,040$1,152$620$322$163$18
49 years$1,975$1,100$583$297$148$15
50 years$1,914$1,051$548$275$134$13

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,960,000, adding $3,724 every year, while hoping to spend $39,608 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: 53/25/22 Blend
56$1,960,000$1,960,000$1,960,000$1,960,000
57$2,163,761$2,059,881$2,029,501$2,265,135
58$2,342,322$2,118,673$2,055,347$2,394,108
59$2,537,769$2,179,018$2,080,731$2,529,956
60$2,751,782$2,240,950$2,105,596$2,676,948
61$2,986,212$2,304,505$2,129,882$2,836,163
62$3,243,097$2,369,717$2,153,524$3,008,783
63$3,524,681$2,436,621$2,176,455$3,196,116
64$3,833,437$2,505,254$2,198,605$3,399,597
65$4,172,087$2,575,651$2,219,897$3,620,809
66$4,543,630$2,647,848$2,240,254$3,861,496
67$4,951,368$2,721,881$2,259,591$4,123,577
68$5,398,941$2,797,786$2,277,821$4,409,167
69$5,890,357$2,875,601$2,294,851$4,720,596
70$6,430,030$2,955,362$2,310,585$5,060,430
71$7,022,823$3,037,105$2,324,920$5,431,495
72$7,674,094$3,120,867$2,337,748$5,836,906
73$8,389,746$3,206,683$2,348,957$6,280,095
74$9,176,281$3,294,591$2,358,427$6,764,841
75$10,040,861$3,384,626$2,366,035$7,295,310
76$10,991,380$3,476,824$2,371,648$7,876,090
77$12,036,532$3,571,219$2,375,129$8,512,239
78$13,185,896$3,667,847$2,376,334$9,209,328
79$14,450,027$3,766,741$2,375,110$9,973,495
80$15,840,553$3,867,934$2,371,300$10,811,505
81$17,370,286$3,971,460$2,364,735$11,730,811
82$19,053,343$4,077,350$2,355,242$12,739,628
83$20,905,277$4,185,633$2,342,636$13,847,006
84$22,943,227$4,296,340$2,326,725$15,062,918
85$25,186,074$4,409,499$2,307,308$16,398,356
86$27,654,624$4,525,135$2,284,174$17,865,429
87$30,371,803$4,643,274$2,257,101$19,477,484
88$33,362,871$4,763,938$2,225,858$21,249,228
89$36,655,662$4,887,149$2,190,202$23,196,868
90$40,280,846$5,012,926$2,149,880$25,338,266
91$44,272,217$5,141,284$2,104,626$27,693,102
92$48,667,014$5,272,238$2,054,162$30,283,068
93$53,506,269$5,405,798$1,998,197$33,132,066
94$58,835,198$5,541,971$1,936,426$36,266,436
95$64,703,624$5,680,763$1,868,531$39,715,209
96$71,166,446$5,822,173$1,794,180$43,510,373
97$78,284,163$5,966,199$1,713,024$47,687,182
98$86,123,437$6,112,833$1,624,700$52,284,489
99$94,757,728$6,262,061$1,528,827$57,345,107
100$104,267,981$6,413,867$1,425,008$62,916,221