Can I retire at age 57 with 2,800,000?

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 $2,800,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.8%
1 years$231,221$229,162$227,152$225,191$223,276$217,086
2 years$114,466$112,334$110,268$108,265$106,322$100,132
3 years$75,553$73,412$71,351$69,366$67,455$61,459
4 years$56,100$53,965$51,925$49,975$48,109$42,353
5 years$44,431$42,309$40,296$38,385$36,572$31,071
6 years$36,655$34,549$32,565$30,697$28,938$23,698
7 years$31,102$29,014$27,062$25,238$23,535$18,555
8 years$26,940$24,870$22,951$21,171$19,524$14,803
9 years$23,704$21,654$19,767$18,033$16,442$11,975
10 years$21,117$19,087$17,234$15,545$14,010$9,790
11 years$19,001$16,992$15,172$13,529$12,049$8,070
12 years$17,240$15,251$13,465$11,866$10,441$6,696
13 years$15,750$13,783$12,030$10,476$9,105$5,586
14 years$14,475$12,528$10,809$9,300$7,981$4,679
15 years$13,370$11,445$9,759$8,294$7,027$3,934
16 years$12,405$10,500$8,848$7,426$6,211$3,316
17 years$11,554$9,670$8,051$6,672$5,507$2,803
18 years$10,799$8,936$7,350$6,013$4,896$2,373
19 years$10,123$8,282$6,728$5,433$4,364$2,013
20 years$9,516$7,696$6,175$4,921$3,898$1,710
21 years$8,968$7,168$5,680$4,466$3,489$1,454
22 years$8,470$6,691$5,235$4,061$3,127$1,238
23 years$8,016$6,258$4,833$3,698$2,807$1,055
24 years$7,601$5,864$4,470$3,373$2,523$899
25 years$7,219$5,503$4,140$3,080$2,270$767
26 years$6,867$5,172$3,840$2,816$2,045$655
27 years$6,542$4,867$3,566$2,578$1,844$559
28 years$6,241$4,586$3,315$2,362$1,664$478
29 years$5,961$4,327$3,085$2,166$1,502$408
30 years$5,700$4,086$2,873$1,988$1,357$349
31 years$5,456$3,863$2,679$1,826$1,227$298
32 years$5,228$3,655$2,499$1,678$1,110$255
33 years$5,014$3,461$2,334$1,543$1,005$218
34 years$4,814$3,280$2,180$1,420$910$187
35 years$4,625$3,111$2,038$1,307$824$160
36 years$4,447$2,953$1,907$1,204$746$137
37 years$4,279$2,805$1,785$1,109$677$117
38 years$4,120$2,666$1,671$1,022$613$100
39 years$3,970$2,535$1,566$942$556$86
40 years$3,828$2,412$1,468$869$504$73
41 years$3,693$2,296$1,376$802$458$63
42 years$3,565$2,186$1,291$740$415$54
43 years$3,443$2,083$1,211$683$377$46
44 years$3,327$1,986$1,137$631$342$39
45 years$3,216$1,893$1,068$583$311$34
46 years$3,111$1,806$1,003$538$282$29
47 years$3,010$1,724$942$497$256$25
48 years$2,914$1,646$885$459$233$21
49 years$2,822$1,571$832$425$211$18
50 years$2,734$1,501$782$392$192$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $2,800,000, adding $2,874 every year, while hoping to spend $55,537 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: 61/33/6 Blend
56$2,800,000$2,800,000$2,800,000$2,800,000
57$3,088,565$2,940,165$2,896,765$3,273,382
58$3,344,507$3,025,142$2,934,715$3,482,191
59$3,624,695$3,112,421$2,972,076$3,703,218
60$3,931,541$3,202,058$3,008,768$3,942,946
61$4,267,706$3,294,106$3,044,709$4,203,174
62$4,636,116$3,388,621$3,079,811$4,485,886
63$5,039,997$3,485,661$3,113,982$4,793,264
64$5,482,900$3,585,282$3,147,124$5,127,708
65$5,968,737$3,687,542$3,179,134$5,491,862
66$6,501,817$3,792,500$3,209,904$5,888,637
67$7,086,886$3,900,216$3,239,319$6,321,235
68$7,729,171$4,010,749$3,267,259$6,793,186
69$8,434,431$4,124,161$3,293,596$7,308,372
70$9,209,009$4,240,511$3,318,198$7,871,072
71$10,059,894$4,359,861$3,340,923$8,485,996
72$10,994,783$4,482,275$3,361,624$9,158,330
73$12,022,157$4,607,813$3,380,145$9,893,789
74$13,151,360$4,736,538$3,396,323$10,698,664
75$14,392,684$4,868,514$3,409,985$11,579,886
76$15,757,470$5,003,803$3,420,951$12,545,089
77$17,258,210$5,142,468$3,429,032$13,602,681
78$18,908,671$5,284,572$3,434,028$14,761,925
79$20,724,018$5,430,178$3,435,730$16,033,026
80$22,720,960$5,579,349$3,433,919$17,427,223
81$24,917,907$5,732,146$3,428,364$18,956,901
82$27,335,144$5,888,633$3,418,826$20,635,701
83$29,995,022$6,048,868$3,405,049$22,478,653
84$32,922,165$6,212,914$3,386,769$24,502,316
85$36,143,707$6,380,828$3,363,708$26,724,934
86$39,689,547$6,552,670$3,335,573$29,166,606
87$43,592,627$6,728,497$3,302,061$31,849,479
88$47,889,245$6,908,364$3,262,850$34,797,952
89$52,619,399$7,092,324$3,217,606$38,038,912
90$57,827,160$7,280,431$3,165,979$41,601,980
91$63,561,091$7,472,732$3,107,600$45,519,795
92$69,874,703$7,669,277$3,042,085$49,828,324
93$76,826,961$7,870,110$2,969,033$54,567,192
94$84,482,837$8,075,272$2,888,022$59,780,066
95$92,913,928$8,284,802$2,798,612$65,515,060
96$102,199,126$8,498,735$2,700,344$71,825,191
97$112,425,366$8,717,102$2,592,734$78,768,879
98$123,688,443$8,939,929$2,475,280$86,410,499
99$136,093,919$9,167,240$2,347,456$94,820,987
100$149,758,114$9,399,050$2,208,712$104,078,508