Can I retire at age 57 with 2,810,000?

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 $2,810,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.5%
1 years$232,047$229,980$227,964$225,995$224,073$219,909
2 years$114,875$112,735$110,662$108,652$106,702$102,522
3 years$75,822$73,674$71,606$69,614$67,696$63,631
4 years$56,300$54,158$52,111$50,153$48,281$44,362
5 years$44,590$42,461$40,440$38,522$36,703$32,941
6 years$36,785$34,672$32,681$30,807$29,042$25,441
7 years$31,213$29,118$27,158$25,328$23,619$20,180
8 years$27,036$24,959$23,033$21,247$19,594$16,317
9 years$23,788$21,732$19,838$18,098$16,501$13,383
10 years$21,192$19,155$17,295$15,600$14,060$11,099
11 years$19,069$17,053$15,226$13,577$12,092$9,284
12 years$17,301$15,306$13,513$11,909$10,478$7,820
13 years$15,807$13,832$12,073$10,514$9,137$6,624
14 years$14,527$12,573$10,848$9,333$8,010$5,637
15 years$13,418$11,485$9,794$8,323$7,052$4,815
16 years$12,449$10,538$8,880$7,453$6,233$4,126
17 years$11,595$9,705$8,080$6,696$5,527$3,546
18 years$10,837$8,968$7,376$6,035$4,914$3,054
19 years$10,159$8,311$6,752$5,453$4,380$2,635
20 years$9,550$7,723$6,197$4,938$3,912$2,278
21 years$9,000$7,194$5,700$4,482$3,501$1,971
22 years$8,500$6,715$5,254$4,075$3,138$1,708
23 years$8,045$6,281$4,851$3,711$2,817$1,482
24 years$7,628$5,884$4,486$3,385$2,532$1,287
25 years$7,245$5,522$4,155$3,091$2,278$1,118
26 years$6,892$5,190$3,854$2,827$2,052$972
27 years$6,565$4,884$3,578$2,587$1,850$846
28 years$6,263$4,603$3,327$2,370$1,670$736
29 years$5,982$4,342$3,096$2,174$1,508$641
30 years$5,720$4,101$2,883$1,995$1,362$558
31 years$5,475$3,876$2,688$1,832$1,232$487
32 years$5,247$3,668$2,508$1,684$1,114$424
33 years$5,032$3,474$2,342$1,548$1,008$370
34 years$4,831$3,292$2,188$1,425$913$323
35 years$4,641$3,123$2,046$1,312$827$281
36 years$4,463$2,964$1,914$1,208$749$245
37 years$4,294$2,815$1,791$1,113$679$214
38 years$4,135$2,675$1,677$1,026$616$187
39 years$3,985$2,544$1,572$946$558$163
40 years$3,842$2,420$1,473$872$506$142
41 years$3,706$2,304$1,381$805$459$124
42 years$3,578$2,194$1,296$743$417$108
43 years$3,455$2,090$1,216$686$378$95
44 years$3,339$1,993$1,141$633$343$83
45 years$3,228$1,900$1,072$585$312$72
46 years$3,122$1,813$1,006$540$283$63
47 years$3,021$1,730$946$499$257$55
48 years$2,924$1,651$889$461$233$48
49 years$2,832$1,577$835$426$212$42
50 years$2,744$1,506$785$394$193$37

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $2,810,000, adding $2,121 every year, while hoping to spend $26,624 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: 47/36/17 Blend
56$2,810,000$2,810,000$2,810,000$2,810,000
57$3,098,808$2,949,878$2,906,323$3,229,459
58$3,386,558$3,066,094$2,975,357$3,436,688
59$3,702,767$3,187,113$3,045,811$3,658,609
60$4,050,309$3,313,141$3,117,705$3,898,905
61$4,432,351$3,444,395$3,191,059$4,159,302
62$4,852,381$3,581,101$3,265,890$4,441,696
63$5,314,245$3,723,495$3,342,218$4,748,169
64$5,822,176$3,871,825$3,420,061$5,081,014
65$6,380,842$4,026,348$3,499,436$5,442,746
66$6,995,383$4,187,334$3,580,363$5,836,133
67$7,671,464$4,355,065$3,662,856$6,264,219
68$8,415,325$4,529,835$3,746,934$6,730,351
69$9,233,843$4,711,952$3,832,611$7,238,209
70$10,134,595$4,901,738$3,919,904$7,791,841
71$11,125,929$5,099,528$4,008,826$8,395,702
72$12,217,043$5,305,675$4,099,391$9,054,690
73$13,418,074$5,520,545$4,191,613$9,774,197
74$14,740,189$5,744,524$4,285,504$10,560,153
75$16,195,694$5,978,011$4,381,074$11,419,088
76$17,798,149$6,221,428$4,478,334$12,358,183
77$19,562,495$6,475,212$4,577,292$13,385,345
78$21,505,195$6,739,824$4,677,958$14,509,276
79$23,644,392$7,015,742$4,780,336$15,739,555
80$26,000,075$7,303,468$4,884,433$17,086,726
81$28,594,273$7,603,528$4,990,251$18,562,396
82$31,451,257$7,916,470$5,097,793$20,179,347
83$34,597,776$8,242,867$5,207,060$21,951,647
84$38,063,302$8,583,321$5,318,049$23,894,789
85$41,880,313$8,938,458$5,430,758$26,025,830
86$46,084,598$9,308,935$5,545,181$28,363,555
87$50,715,593$9,695,439$5,661,311$30,928,647
88$55,816,756$10,098,688$5,779,138$33,743,884
89$61,435,976$10,519,434$5,898,649$36,834,352
90$67,626,022$10,958,463$6,019,830$40,227,677
91$74,445,045$11,416,597$6,142,664$43,954,284
92$81,957,126$11,894,696$6,267,129$48,047,685
93$90,232,877$12,393,661$6,393,202$52,544,790
94$99,350,113$12,914,432$6,520,857$57,486,252
95$109,394,581$13,457,997$6,650,063$62,916,851
96$120,460,775$14,025,385$6,780,786$68,885,911
97$132,652,820$14,617,675$6,912,989$75,447,766
98$146,085,463$15,235,996$7,046,629$82,662,265
99$160,885,150$15,881,530$7,181,661$90,595,339
100$177,191,223$16,555,513$7,318,034$99,319,616