Can I retire at age 57 with 877,000?

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 $877,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.3%
1 years$72,422$71,777$71,147$70,533$69,933$69,261
2 years$35,852$35,185$34,538$33,910$33,302$32,624
3 years$23,664$22,994$22,348$21,727$21,128$20,466
4 years$17,571$16,903$16,264$15,653$15,069$14,428
5 years$13,916$13,252$12,621$12,023$11,455$10,837
6 years$11,481$10,821$10,200$9,615$9,064$8,470
7 years$9,742$9,088$8,476$7,905$7,371$6,802
8 years$8,438$7,790$7,188$6,631$6,115$5,570
9 years$7,424$6,782$6,191$5,648$5,150$4,628
10 years$6,614$5,978$5,398$4,869$4,388$3,890
11 years$5,951$5,322$4,752$4,237$3,774$3,299
12 years$5,400$4,777$4,217$3,717$3,270$2,818
13 years$4,933$4,317$3,768$3,281$2,852$2,422
14 years$4,534$3,924$3,386$2,913$2,500$2,091
15 years$4,188$3,585$3,057$2,598$2,201$1,813
16 years$3,885$3,289$2,771$2,326$1,945$1,578
17 years$3,619$3,029$2,522$2,090$1,725$1,377
18 years$3,382$2,799$2,302$1,883$1,534$1,205
19 years$3,171$2,594$2,107$1,702$1,367$1,057
20 years$2,981$2,410$1,934$1,541$1,221$928
21 years$2,809$2,245$1,779$1,399$1,093$817
22 years$2,653$2,096$1,640$1,272$979$720
23 years$2,511$1,960$1,514$1,158$879$635
24 years$2,381$1,837$1,400$1,056$790$561
25 years$2,261$1,724$1,297$965$711$496
26 years$2,151$1,620$1,203$882$641$439
27 years$2,049$1,524$1,117$807$577$389
28 years$1,955$1,436$1,038$740$521$344
29 years$1,867$1,355$966$678$471$305
30 years$1,785$1,280$900$623$425$271
31 years$1,709$1,210$839$572$384$240
32 years$1,638$1,145$783$526$348$213
33 years$1,571$1,084$731$483$315$189
34 years$1,508$1,027$683$445$285$168
35 years$1,449$975$638$409$258$150
36 years$1,393$925$597$377$234$133
37 years$1,340$879$559$347$212$118
38 years$1,291$835$524$320$192$105
39 years$1,244$794$490$295$174$93
40 years$1,199$755$460$272$158$83
41 years$1,157$719$431$251$143$74
42 years$1,117$685$404$232$130$66
43 years$1,078$652$379$214$118$58
44 years$1,042$622$356$198$107$52
45 years$1,007$593$334$182$97$46
46 years$974$566$314$169$88$41
47 years$943$540$295$156$80$37
48 years$913$515$277$144$73$33
49 years$884$492$261$133$66$29
50 years$856$470$245$123$60$26

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $877,000, adding $2,947 every year, while hoping to spend $58,310 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: 62/21/17 Blend
56$877,000$877,000$877,000$877,000
57$969,494$923,013$909,419$1,025,267
58$1,006,341$906,199$877,843$1,046,347
59$1,044,992$886,607$843,256$1,062,517
60$1,085,570$864,039$805,493$1,078,795
61$1,128,207$838,286$764,386$1,095,195
62$1,173,048$809,127$719,757$1,111,738
63$1,220,251$776,326$671,421$1,128,446
64$1,269,986$739,635$619,183$1,145,347
65$1,322,440$698,793$562,842$1,162,477
66$1,377,817$653,521$502,184$1,179,874
67$1,436,337$603,527$436,990$1,197,588
68$1,498,242$548,499$367,029$1,215,676
69$1,563,797$488,110$292,059$1,234,202
70$1,633,290$422,013$211,828$1,253,243
71$1,707,036$349,841$126,074$1,272,889
72$1,785,379$271,209$34,523$1,293,240
73$1,868,696$185,707$0$1,314,416
74$1,957,400$92,903$0$1,348,009
75$2,051,941$0$0$1,390,141
76$2,152,814$0$0$1,436,544
77$2,260,561$0$0$1,509,079
78$2,375,776$0$0$1,586,683
79$2,499,108$0$0$1,669,797
80$2,631,272$0$0$1,758,909
81$2,773,050$0$0$1,854,553
82$2,925,301$0$0$1,957,314
83$3,088,968$0$0$2,067,834
84$3,265,085$0$0$2,186,821
85$3,454,789$0$0$2,315,047
86$3,659,328$0$0$2,453,366
87$3,880,073$0$0$2,602,713
88$4,118,529$0$0$2,764,114
89$4,376,353$0$0$2,938,700
90$4,655,364$0$0$3,127,712
91$4,957,561$0$0$3,332,516
92$5,285,144$0$0$3,554,611
93$5,640,531$0$0$3,795,648
94$6,026,380$0$0$4,057,443
95$6,445,618$0$0$4,341,992
96$6,901,461$0$0$4,651,492
97$7,397,449$0$0$4,988,359
98$7,937,477$0$0$5,355,253
99$8,525,831$0$0$5,755,100
100$9,167,227$0$0$6,191,119