Can I retire at age 57 with 765,000?

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 $765,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.4%
1 years$63,173$62,610$62,061$61,525$61,002$59,649
2 years$31,274$30,691$30,127$29,580$29,049$27,692
3 years$20,642$20,057$19,494$18,952$18,430$17,112
4 years$15,327$14,744$14,187$13,654$13,144$11,876
5 years$12,139$11,560$11,009$10,487$9,992$8,777
6 years$10,015$9,439$8,897$8,387$7,906$6,746
7 years$8,498$7,927$7,394$6,895$6,430$5,324
8 years$7,360$6,795$6,270$5,784$5,334$4,282
9 years$6,476$5,916$5,401$4,927$4,492$3,493
10 years$5,769$5,215$4,708$4,247$3,828$2,881
11 years$5,191$4,642$4,145$3,696$3,292$2,396
12 years$4,710$4,167$3,679$3,242$2,853$2,007
13 years$4,303$3,766$3,287$2,862$2,488$1,690
14 years$3,955$3,423$2,953$2,541$2,181$1,429
15 years$3,653$3,127$2,666$2,266$1,920$1,213
16 years$3,389$2,869$2,417$2,029$1,697$1,033
17 years$3,157$2,642$2,200$1,823$1,505$882
18 years$2,950$2,441$2,008$1,643$1,338$755
19 years$2,766$2,263$1,838$1,484$1,192$647
20 years$2,600$2,103$1,687$1,344$1,065$555
21 years$2,450$1,958$1,552$1,220$953$477
22 years$2,314$1,828$1,430$1,109$854$411
23 years$2,190$1,710$1,321$1,010$767$354
24 years$2,077$1,602$1,221$922$689$305
25 years$1,972$1,503$1,131$842$620$263
26 years$1,876$1,413$1,049$770$559$227
27 years$1,787$1,330$974$704$504$196
28 years$1,705$1,253$906$645$455$170
29 years$1,628$1,182$843$592$410$147
30 years$1,557$1,116$785$543$371$127
31 years$1,491$1,055$732$499$335$110
32 years$1,428$999$683$458$303$95
33 years$1,370$946$638$422$274$82
34 years$1,315$896$596$388$249$71
35 years$1,264$850$557$357$225$61
36 years$1,215$807$521$329$204$53
37 years$1,169$766$488$303$185$46
38 years$1,126$728$457$279$168$40
39 years$1,085$693$428$257$152$35
40 years$1,046$659$401$237$138$30
41 years$1,009$627$376$219$125$26
42 years$974$597$353$202$113$22
43 years$941$569$331$187$103$19
44 years$909$542$311$172$93$17
45 years$879$517$292$159$85$15
46 years$850$493$274$147$77$13
47 years$822$471$257$136$70$11
48 years$796$450$242$126$64$9
49 years$771$429$227$116$58$8
50 years$747$410$214$107$52$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $765,000, adding $3,464 every year, while hoping to spend $48,870 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: 76/19/5 Blend
56$765,000$765,000$765,000$765,000
57$846,603$806,058$794,201$910,427
58$880,959$793,558$768,809$940,315
59$917,182$778,807$740,929$966,417
60$955,410$761,644$710,425$993,586
61$995,794$741,897$677,157$1,021,908
62$1,038,500$719,385$640,977$1,051,477
63$1,083,708$693,915$601,730$1,082,399
64$1,131,614$665,285$559,256$1,114,790
65$1,182,434$633,279$513,386$1,148,778
66$1,236,402$597,670$463,945$1,184,505
67$1,293,776$558,216$410,748$1,222,130
68$1,354,837$514,665$353,604$1,261,828
69$1,419,892$466,745$292,311$1,303,793
70$1,489,279$414,174$226,662$1,348,240
71$1,563,368$356,650$156,437$1,395,407
72$1,642,562$293,857$81,408$1,445,558
73$1,727,305$225,458$1,338$1,498,986
74$1,818,084$151,099$0$1,556,015
75$1,915,433$70,407$0$1,621,490
76$2,019,935$0$0$1,691,692
77$2,132,235$0$0$1,770,560
78$2,253,037$0$0$1,871,254
79$2,383,114$0$0$1,979,701
80$2,523,318$0$0$2,096,615
81$2,674,583$0$0$2,222,775
82$2,837,933$0$0$2,359,041
83$3,014,498$0$0$2,506,358
84$3,205,516$0$0$2,665,761
85$3,412,349$0$0$2,838,392
86$3,636,494$0$0$3,025,503
87$3,879,600$0$0$3,228,475
88$4,143,476$0$0$3,448,822
89$4,430,114$0$0$3,688,213
90$4,741,706$0$0$3,948,481
91$5,080,661$0$0$4,231,644
92$5,449,631$0$0$4,539,924
93$5,851,535$0$0$4,875,762
94$6,289,583$0$0$5,241,848
95$6,767,310$0$0$5,641,141
96$7,288,605$0$0$6,076,898
97$7,857,749$0$0$6,552,703
98$8,479,456$0$0$7,072,502
99$9,158,913$0$0$7,640,642
100$9,901,834$0$0$8,261,904