Can I retire at age 57 with 811,000?

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 $811,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17%
1 years$66,972$66,375$65,793$65,225$64,670$62,827
2 years$33,154$32,537$31,938$31,358$30,795$28,952
3 years$21,883$21,263$20,666$20,091$19,538$17,753
4 years$16,249$15,631$15,040$14,475$13,935$12,222
5 years$12,869$12,255$11,671$11,118$10,593$8,957
6 years$10,617$10,007$9,432$8,891$8,382$6,824
7 years$9,008$8,404$7,838$7,310$6,817$5,337
8 years$7,803$7,204$6,647$6,132$5,655$4,253
9 years$6,866$6,272$5,725$5,223$4,762$3,436
10 years$6,116$5,528$4,992$4,502$4,058$2,806
11 years$5,504$4,922$4,395$3,918$3,490$2,310
12 years$4,993$4,417$3,900$3,437$3,024$1,914
13 years$4,562$3,992$3,484$3,034$2,637$1,594
14 years$4,193$3,629$3,131$2,694$2,312$1,334
15 years$3,873$3,315$2,827$2,402$2,035$1,120
16 years$3,593$3,041$2,563$2,151$1,799$943
17 years$3,347$2,801$2,332$1,933$1,595$795
18 years$3,128$2,588$2,129$1,742$1,418$673
19 years$2,932$2,399$1,949$1,574$1,264$570
20 years$2,756$2,229$1,789$1,425$1,129$483
21 years$2,597$2,076$1,645$1,294$1,010$410
22 years$2,453$1,938$1,516$1,176$906$349
23 years$2,322$1,813$1,400$1,071$813$297
24 years$2,201$1,698$1,295$977$731$253
25 years$2,091$1,594$1,199$892$658$215
26 years$1,989$1,498$1,112$816$592$183
27 years$1,895$1,410$1,033$747$534$156
28 years$1,808$1,328$960$684$482$133
29 years$1,726$1,253$893$627$435$114
30 years$1,651$1,183$832$576$393$97
31 years$1,580$1,119$776$529$355$83
32 years$1,514$1,059$724$486$322$71
33 years$1,452$1,003$676$447$291$60
34 years$1,394$950$632$411$263$52
35 years$1,340$901$590$379$239$44
36 years$1,288$855$552$349$216$38
37 years$1,239$812$517$321$196$32
38 years$1,193$772$484$296$178$27
39 years$1,150$734$454$273$161$23
40 years$1,109$698$425$252$146$20
41 years$1,070$665$399$232$133$17
42 years$1,033$633$374$214$120$15
43 years$997$603$351$198$109$13
44 years$964$575$329$183$99$11
45 years$932$548$309$169$90$9
46 years$901$523$290$156$82$8
47 years$872$499$273$144$74$7
48 years$844$477$256$133$67$6
49 years$817$455$241$123$61$5
50 years$792$435$227$114$56$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $811,000, adding $3,522 every year, while hoping to spend $38,563 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: 73/18/9 Blend
56$811,000$811,000$811,000$811,000
57$897,355$854,372$841,801$961,195
58$947,854$855,205$828,971$1,004,638
59$1,002,212$854,787$814,418$1,047,046
60$1,060,782$853,015$798,045$1,092,420
61$1,123,950$849,782$779,748$1,141,043
62$1,192,143$844,971$759,419$1,193,224
63$1,265,828$838,461$736,947$1,249,308
64$1,345,520$830,123$712,212$1,309,672
65$1,431,784$819,820$685,092$1,374,734
66$1,525,240$807,406$655,457$1,444,955
67$1,626,573$792,727$623,173$1,520,841
68$1,736,534$775,621$588,100$1,602,955
69$1,855,947$755,914$550,088$1,691,914
70$1,985,724$733,423$508,986$1,788,401
71$2,126,862$707,955$464,631$1,893,168
72$2,280,461$679,305$416,856$2,007,046
73$2,447,733$647,255$365,485$2,130,952
74$2,630,009$611,577$310,336$2,265,896
75$2,828,753$572,028$251,216$2,412,995
76$3,045,580$528,352$187,926$2,573,478
77$3,282,264$480,276$120,256$2,748,705
78$3,540,761$427,515$47,990$2,940,172
79$3,823,221$369,766$0$3,149,532
80$4,132,012$306,707$0$3,381,405
81$4,469,743$238,002$0$3,640,107
82$4,839,286$163,293$0$3,923,264
83$5,243,801$82,202$0$4,233,350
84$5,686,769$0$0$4,573,091
85$6,172,026$0$0$4,946,612
86$6,703,794$0$0$5,373,814
87$7,286,721$0$0$5,842,154
88$7,925,930$0$0$6,355,750
89$8,627,061$0$0$6,919,141
90$9,396,327$0$0$7,537,324
91$10,240,571$0$0$8,215,803
92$11,167,332$0$0$8,960,642
93$12,184,912$0$0$9,778,519
94$13,302,459$0$0$10,676,792
95$14,530,047$0$0$11,663,566
96$15,878,779$0$0$12,747,770
97$17,360,880$0$0$13,939,240
98$18,989,824$0$0$15,248,813
99$20,780,451$0$0$16,688,427
100$22,749,113$0$0$18,271,235