Can I retire at age 57 with 872,000?

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 $872,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.4%
1 years$72,009$71,368$70,742$70,131$69,535$67,174
2 years$35,648$34,984$34,341$33,717$33,112$30,757
3 years$23,529$22,862$22,221$21,603$21,007$18,733
4 years$17,471$16,806$16,171$15,564$14,983$12,806
5 years$13,837$13,176$12,549$11,954$11,390$9,316
6 years$11,415$10,760$10,142$9,560$9,012$7,043
7 years$9,686$9,036$8,428$7,860$7,329$5,465
8 years$8,390$7,745$7,147$6,593$6,080$4,319
9 years$7,382$6,744$6,156$5,616$5,121$3,460
10 years$6,576$5,944$5,367$4,841$4,363$2,800
11 years$5,918$5,292$4,725$4,213$3,752$2,285
12 years$5,369$4,750$4,193$3,696$3,252$1,876
13 years$4,905$4,292$3,746$3,263$2,836$1,548
14 years$4,508$3,902$3,366$2,896$2,486$1,282
15 years$4,164$3,564$3,039$2,583$2,189$1,066
16 years$3,863$3,270$2,756$2,313$1,934$888
17 years$3,598$3,012$2,507$2,078$1,715$742
18 years$3,363$2,783$2,289$1,873$1,525$621
19 years$3,153$2,579$2,095$1,692$1,359$520
20 years$2,964$2,397$1,923$1,533$1,214$437
21 years$2,793$2,232$1,769$1,391$1,086$367
22 years$2,638$2,084$1,630$1,265$974$308
23 years$2,496$1,949$1,505$1,152$874$259
24 years$2,367$1,826$1,392$1,050$786$218
25 years$2,248$1,714$1,289$959$707$184
26 years$2,139$1,611$1,196$877$637$155
27 years$2,037$1,516$1,110$803$574$131
28 years$1,943$1,428$1,032$736$518$110
29 years$1,856$1,347$961$675$468$93
30 years$1,775$1,272$895$619$423$78
31 years$1,699$1,203$834$569$382$66
32 years$1,628$1,138$778$523$346$56
33 years$1,562$1,078$727$481$313$47
34 years$1,499$1,022$679$442$283$40
35 years$1,440$969$635$407$257$34
36 years$1,385$920$594$375$232$28
37 years$1,333$874$556$345$211$24
38 years$1,283$830$521$318$191$20
39 years$1,236$789$488$294$173$17
40 years$1,192$751$457$271$157$14
41 years$1,150$715$429$250$143$12
42 years$1,110$681$402$231$129$10
43 years$1,072$649$377$213$117$9
44 years$1,036$618$354$196$107$7
45 years$1,002$590$333$181$97$6
46 years$969$563$312$168$88$5
47 years$937$537$293$155$80$4
48 years$907$512$276$143$72$4
49 years$879$489$259$132$66$3
50 years$851$467$244$122$60$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $872,000, adding $3,589 every year, while hoping to spend $29,971 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: 59/33/8 Blend
56$872,000$872,000$872,000$872,000
57$964,646$918,430$904,914$1,019,652
58$1,031,151$931,544$903,340$1,070,115
59$1,103,435$944,296$900,708$1,121,389
60$1,182,056$956,637$896,952$1,176,550
61$1,267,627$968,514$892,002$1,235,973
62$1,360,824$979,871$885,783$1,300,072
63$1,462,391$990,646$878,219$1,369,303
64$1,573,143$1,000,777$869,228$1,444,169
65$1,693,983$1,010,194$858,727$1,525,224
66$1,825,900$1,018,825$846,625$1,613,079
67$1,969,986$1,026,591$832,831$1,708,411
68$2,127,440$1,033,410$817,246$1,811,961
69$2,299,585$1,039,193$799,770$1,924,551
70$2,487,876$1,043,846$780,295$2,047,087
71$2,693,915$1,047,271$758,711$2,180,565
72$2,919,467$1,049,359$734,900$2,326,088
73$3,166,474$1,049,999$708,741$2,484,868
74$3,437,077$1,049,072$680,106$2,658,246
75$3,733,631$1,046,448$648,862$2,847,699
76$4,058,731$1,041,995$614,869$3,054,855
77$4,415,237$1,035,567$577,982$3,281,512
78$4,806,295$1,027,014$538,049$3,529,651
79$5,235,374$1,016,174$494,910$3,801,457
80$5,706,291$1,002,877$448,399$4,099,342
81$6,223,255$986,940$398,342$4,425,963
82$6,790,900$968,172$344,559$4,784,253
83$7,414,330$946,371$286,860$5,177,444
84$8,099,168$921,319$225,046$5,609,102
85$8,851,610$892,791$158,912$6,083,158
86$9,678,480$860,544$88,242$6,603,950
87$10,587,298$824,323$12,811$7,176,259
88$11,586,345$783,858$0$7,805,358
89$12,684,749$738,863$0$8,502,838
90$13,892,562$689,037$0$9,270,876
91$15,220,862$634,058$0$10,115,468
92$16,681,854$573,591$0$11,044,434
93$18,288,983$507,277$0$12,066,391
94$20,057,066$434,740$0$13,190,841
95$22,002,424$355,580$0$14,428,261
96$24,143,045$269,377$0$15,790,197
97$26,498,745$175,686$0$17,289,381
98$29,091,360$74,037$0$18,939,847
99$31,944,947$0$0$20,757,066
100$35,086,019$0$0$22,771,189