Can I retire at age 57 with 2,590,000?

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 $2,590,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.2%
1 years$213,880$211,975$210,116$208,302$206,530$202,112
2 years$105,881$103,909$101,998$100,145$98,348$93,918
3 years$69,886$67,906$65,999$64,164$62,396$58,093
4 years$51,892$49,918$48,031$46,226$44,501$40,358
5 years$41,099$39,136$37,274$35,506$33,829$29,858
6 years$33,905$31,958$30,123$28,395$26,768$22,972
7 years$28,769$26,838$25,032$23,345$21,769$18,151
8 years$24,919$23,005$21,229$19,583$18,060$14,616
9 years$21,926$20,030$18,285$16,681$15,209$11,938
10 years$19,533$17,656$15,941$14,379$12,959$9,858
11 years$17,576$15,718$14,034$12,514$11,145$8,209
12 years$15,947$14,107$12,455$10,976$9,658$6,884
13 years$14,569$12,749$11,128$9,691$8,422$5,804
14 years$13,389$11,588$9,998$8,602$7,383$4,915
15 years$12,368$10,586$9,027$7,672$6,500$4,179
16 years$11,475$9,713$8,184$6,869$5,745$3,563
17 years$10,688$8,945$7,448$6,172$5,094$3,047
18 years$9,989$8,266$6,799$5,562$4,529$2,610
19 years$9,364$7,660$6,224$5,026$4,037$2,241
20 years$8,803$7,118$5,712$4,552$3,606$1,927
21 years$8,295$6,631$5,254$4,131$3,227$1,659
22 years$7,835$6,189$4,842$3,756$2,892$1,430
23 years$7,415$5,789$4,471$3,421$2,596$1,233
24 years$7,030$5,424$4,135$3,120$2,334$1,065
25 years$6,677$5,090$3,830$2,849$2,100$920
26 years$6,352$4,784$3,552$2,605$1,892$796
27 years$6,051$4,502$3,298$2,385$1,705$688
28 years$5,773$4,242$3,066$2,185$1,539$596
29 years$5,513$4,002$2,853$2,004$1,390$516
30 years$5,272$3,780$2,658$1,839$1,256$447
31 years$5,047$3,573$2,478$1,689$1,135$387
32 years$4,836$3,381$2,312$1,552$1,027$335
33 years$4,638$3,202$2,159$1,427$929$291
34 years$4,453$3,034$2,017$1,313$841$252
35 years$4,278$2,878$1,886$1,209$762$219
36 years$4,114$2,732$1,764$1,113$690$190
37 years$3,958$2,594$1,651$1,026$626$164
38 years$3,811$2,466$1,546$945$567$143
39 years$3,673$2,345$1,448$872$514$124
40 years$3,541$2,231$1,358$804$467$107
41 years$3,416$2,123$1,273$742$423$93
42 years$3,297$2,022$1,194$685$384$81
43 years$3,185$1,927$1,121$632$349$70
44 years$3,077$1,837$1,052$584$316$61
45 years$2,975$1,751$988$539$287$53
46 years$2,877$1,671$928$498$261$46
47 years$2,784$1,594$871$460$237$40
48 years$2,695$1,522$819$425$215$35
49 years$2,610$1,454$770$393$195$30
50 years$2,529$1,388$724$363$177$26

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $2,590,000, adding $2,297 every year, while hoping to spend $30,354 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: 74/6/20 Blend
56$2,590,000$2,590,000$2,590,000$2,590,000
57$2,856,549$2,719,279$2,679,134$3,054,186
58$3,115,621$2,820,228$2,736,589$3,286,634
59$3,400,101$2,925,105$2,794,951$3,537,372
60$3,712,548$3,034,072$2,854,219$3,811,365
61$4,055,782$3,147,296$2,914,389$4,110,921
62$4,432,910$3,264,951$2,975,459$4,438,585
63$4,847,353$3,387,220$3,037,423$4,797,156
64$5,302,881$3,514,292$3,100,275$5,189,721
65$5,803,647$3,646,365$3,164,007$5,619,676
66$6,354,228$3,783,646$3,228,610$6,090,766
67$6,959,664$3,926,350$3,294,074$6,607,111
68$7,625,510$4,074,701$3,360,385$7,173,253
69$8,357,885$4,228,934$3,427,531$7,794,195
70$9,163,531$4,389,293$3,495,495$8,475,446
71$10,049,877$4,556,035$3,564,260$9,223,077
72$11,025,108$4,729,424$3,633,806$10,043,776
73$12,098,242$4,909,738$3,704,111$10,944,910
74$13,279,215$5,097,268$3,775,152$11,934,596
75$14,578,977$5,292,316$3,846,901$13,021,775
76$16,009,591$5,495,198$3,919,331$14,216,299
77$17,584,349$5,706,243$3,992,409$15,529,023
78$19,317,899$5,925,795$4,066,101$16,971,905
79$21,226,380$6,154,214$4,140,370$18,558,122
80$23,327,574$6,391,874$4,215,176$20,302,190
81$25,641,077$6,639,166$4,290,475$22,220,106
82$28,188,482$6,896,500$4,366,220$24,329,493
83$30,993,580$7,164,302$4,442,361$26,649,771
84$34,082,589$7,443,016$4,518,845$29,202,336
85$37,484,399$7,733,110$4,595,611$32,010,763
86$41,230,842$8,035,067$4,672,599$35,101,032
87$45,356,999$8,349,396$4,749,742$38,501,766
88$49,901,523$8,676,626$4,826,968$42,244,505
89$54,907,008$9,017,311$4,904,202$46,364,005
90$60,420,393$9,372,029$4,981,362$50,898,562
91$66,493,398$9,741,384$5,058,363$55,890,373
92$73,183,018$10,126,005$5,135,112$61,385,937
93$80,552,060$10,526,553$5,211,512$67,436,494
94$88,669,731$10,943,716$5,287,459$74,098,504
95$97,612,298$11,378,212$5,362,843$81,434,182
96$107,463,802$11,830,794$5,437,548$89,512,086
97$118,316,853$12,302,246$5,511,449$98,407,762
98$130,273,506$12,793,389$5,584,416$108,204,458
99$143,446,219$13,305,081$5,656,310$118,993,908
100$157,958,921$13,838,218$5,726,984$130,877,199