Can I retire at age 57 with 827,000?

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 $827,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.6%
1 years$68,293$67,685$67,091$66,512$65,946$65,230
2 years$33,808$33,179$32,568$31,977$31,403$30,682
3 years$22,315$21,683$21,074$20,488$19,923$19,220
4 years$16,569$15,939$15,336$14,760$14,209$13,529
5 years$13,123$12,496$11,902$11,337$10,802$10,146
6 years$10,826$10,204$9,618$9,067$8,547$7,917
7 years$9,186$8,570$7,993$7,454$6,951$6,347
8 years$7,957$7,346$6,779$6,253$5,767$5,188
9 years$7,001$6,396$5,838$5,326$4,856$4,304
10 years$6,237$5,638$5,090$4,591$4,138$3,611
11 years$5,612$5,019$4,481$3,996$3,559$3,056
12 years$5,092$4,505$3,977$3,505$3,084$2,606
13 years$4,652$4,071$3,553$3,094$2,689$2,235
14 years$4,275$3,700$3,193$2,747$2,357$1,926
15 years$3,949$3,380$2,882$2,450$2,076$1,667
16 years$3,664$3,101$2,613$2,193$1,834$1,448
17 years$3,413$2,856$2,378$1,971$1,627$1,261
18 years$3,189$2,639$2,171$1,776$1,446$1,101
19 years$2,990$2,446$1,987$1,605$1,289$963
20 years$2,811$2,273$1,824$1,453$1,151$844
21 years$2,649$2,117$1,678$1,319$1,030$741
22 years$2,502$1,976$1,546$1,199$924$652
23 years$2,368$1,848$1,428$1,092$829$574
24 years$2,245$1,732$1,320$996$745$506
25 years$2,132$1,625$1,223$910$671$446
26 years$2,028$1,527$1,134$832$604$394
27 years$1,932$1,438$1,053$761$545$348
28 years$1,843$1,355$979$698$491$307
29 years$1,760$1,278$911$640$444$272
30 years$1,683$1,207$849$587$401$241
31 years$1,611$1,141$791$539$362$213
32 years$1,544$1,079$738$496$328$189
33 years$1,481$1,022$689$456$297$167
34 years$1,422$969$644$419$269$148
35 years$1,366$919$602$386$243$131
36 years$1,313$872$563$355$220$116
37 years$1,264$828$527$328$200$103
38 years$1,217$787$494$302$181$91
39 years$1,173$749$463$278$164$81
40 years$1,131$712$434$257$149$72
41 years$1,091$678$406$237$135$64
42 years$1,053$646$381$219$123$57
43 years$1,017$615$358$202$111$50
44 years$983$586$336$186$101$45
45 years$950$559$315$172$92$40
46 years$919$533$296$159$83$35
47 years$889$509$278$147$76$31
48 years$861$486$261$136$69$28
49 years$833$464$246$125$62$25
50 years$807$443$231$116$57$22

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $827,000, adding $2,245 every year, while hoping to spend $28,631 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: 48/34/18 Blend
56$827,000$827,000$827,000$827,000
57$913,670$869,839$857,020$952,797
58$976,401$881,998$855,267$992,338
59$1,044,571$893,793$852,496$1,032,158
60$1,118,705$905,176$848,642$1,074,785
61$1,199,379$916,096$843,638$1,120,496
62$1,287,229$926,498$837,413$1,169,592
63$1,382,953$936,323$829,893$1,222,410
64$1,487,321$945,510$821,001$1,279,319
65$1,601,178$953,990$810,655$1,340,727
66$1,725,457$961,694$798,771$1,407,088
67$1,861,182$968,546$785,258$1,478,899
68$2,009,482$974,464$770,024$1,556,712
69$2,171,601$979,364$752,971$1,641,135
70$2,348,906$983,155$733,997$1,732,841
71$2,542,903$985,739$712,996$1,832,573
72$2,755,253$987,013$689,854$1,941,150
73$2,987,781$986,869$664,456$2,059,478
74$3,242,498$985,190$636,680$2,188,556
75$3,521,621$981,852$606,396$2,329,490
76$3,827,588$976,725$573,473$2,483,497
77$4,163,087$969,669$537,769$2,651,925
78$4,531,078$960,538$499,140$2,836,258
79$4,934,818$949,176$457,432$3,038,137
80$5,377,900$935,416$412,486$3,259,373
81$5,864,278$919,083$364,136$3,501,963
82$6,398,308$899,992$312,209$3,768,115
83$6,984,789$877,945$256,521$4,060,262
84$7,629,008$852,734$196,885$4,381,091
85$8,336,787$824,139$133,101$4,733,568
86$9,114,544$791,926$64,964$5,120,964
87$9,969,344$755,847$0$5,546,890
88$10,908,976$715,642$0$6,016,818
89$11,942,016$671,033$0$6,547,067
90$13,077,917$621,730$0$7,130,041
91$14,327,091$567,421$0$7,771,138
92$15,701,011$507,781$0$8,476,310
93$17,212,316$442,464$0$9,252,119
94$18,874,933$371,105$0$10,105,801
95$20,704,206$293,319$0$11,045,335
96$22,717,041$208,698$0$12,079,518
97$24,932,068$116,813$0$13,218,050
98$27,369,811$17,209$0$14,471,625
99$30,052,885$0$0$15,852,036
100$33,006,211$0$0$17,406,177