Can I retire at age 57 with 883,000?

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 $883,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.1%
1 years$72,917$72,268$71,634$71,016$70,412$68,934
2 years$36,098$35,425$34,774$34,142$33,529$32,047
3 years$23,826$23,151$22,501$21,875$21,272$19,832
4 years$17,691$17,018$16,375$15,760$15,172$13,785
5 years$14,012$13,343$12,708$12,105$11,533$10,204
6 years$11,559$10,895$10,270$9,681$9,126$7,855
7 years$9,808$9,150$8,534$7,959$7,422$6,210
8 years$8,496$7,843$7,238$6,677$6,157$5,003
9 years$7,475$6,829$6,234$5,687$5,185$4,089
10 years$6,659$6,019$5,435$4,902$4,418$3,379
11 years$5,992$5,359$4,785$4,266$3,800$2,815
12 years$5,437$4,810$4,246$3,742$3,293$2,362
13 years$4,967$4,346$3,794$3,304$2,871$1,993
14 years$4,565$3,951$3,409$2,933$2,517$1,689
15 years$4,216$3,609$3,078$2,615$2,216$1,437
16 years$3,912$3,311$2,790$2,342$1,959$1,226
17 years$3,644$3,050$2,539$2,104$1,737$1,049
18 years$3,405$2,818$2,318$1,896$1,544$900
19 years$3,192$2,612$2,122$1,713$1,376$773
20 years$3,001$2,427$1,947$1,552$1,229$665
21 years$2,828$2,261$1,791$1,408$1,100$573
22 years$2,671$2,110$1,651$1,281$986$494
23 years$2,528$1,974$1,524$1,166$885$427
24 years$2,397$1,849$1,410$1,064$796$369
25 years$2,277$1,735$1,306$971$716$319
26 years$2,166$1,631$1,211$888$645$276
27 years$2,063$1,535$1,124$813$581$239
28 years$1,968$1,446$1,045$745$525$207
29 years$1,880$1,364$973$683$474$179
30 years$1,797$1,289$906$627$428$155
31 years$1,721$1,218$845$576$387$135
32 years$1,649$1,153$788$529$350$117
33 years$1,581$1,092$736$487$317$101
34 years$1,518$1,034$688$448$287$88
35 years$1,459$981$643$412$260$76
36 years$1,402$931$601$380$235$66
37 years$1,349$885$563$350$213$58
38 years$1,299$841$527$322$193$50
39 years$1,252$799$494$297$175$43
40 years$1,207$761$463$274$159$38
41 years$1,165$724$434$253$144$33
42 years$1,124$689$407$233$131$28
43 years$1,086$657$382$215$119$25
44 years$1,049$626$359$199$108$21
45 years$1,014$597$337$184$98$19
46 years$981$570$316$170$89$16
47 years$949$544$297$157$81$14
48 years$919$519$279$145$73$12
49 years$890$496$262$134$67$11
50 years$862$473$247$124$60$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $883,000, adding $2,352 every year, while hoping to spend $42,338 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: 29/48/23 Blend
56$883,000$883,000$883,000$883,000
57$975,492$928,693$915,007$996,717
58$1,029,945$929,152$900,612$1,013,815
59$1,088,533$928,214$884,316$1,028,279
60$1,151,633$925,766$866,011$1,042,950
61$1,219,660$921,689$845,582$1,057,873
62$1,293,069$915,855$822,912$1,073,101
63$1,372,358$908,128$797,876$1,088,697
64$1,458,078$898,366$770,345$1,104,732
65$1,550,832$886,416$740,181$1,121,291
66$1,651,284$872,118$707,245$1,138,472
67$1,760,164$855,300$671,386$1,156,387
68$1,878,273$835,782$632,450$1,175,163
69$2,006,495$813,374$590,275$1,194,950
70$2,145,799$787,871$544,691$1,215,913
71$2,297,254$759,060$495,521$1,238,245
72$2,462,033$726,713$442,581$1,262,163
73$2,641,430$690,591$385,676$1,287,913
74$2,836,865$650,439$324,606$1,315,774
75$3,049,904$605,989$259,159$1,346,060
76$3,282,268$556,957$189,115$1,379,127
77$3,535,855$503,043$114,245$1,415,375
78$3,812,748$443,929$34,309$1,455,254
79$4,115,247$379,280$0$1,499,270
80$4,445,879$308,741$0$1,560,505
81$4,807,428$231,938$0$1,636,881
82$5,202,959$148,477$0$1,720,748
83$5,635,847$57,938$0$1,812,974
84$6,109,808$0$0$1,914,524
85$6,628,936$0$0$2,047,662
86$7,197,736$0$0$2,227,208
87$7,821,172$0$0$2,424,145
88$8,504,711$0$0$2,640,217
89$9,254,372$0$0$2,877,346
90$10,076,788$0$0$3,137,648
91$10,979,262$0$0$3,423,456
92$11,969,839$0$0$3,737,338
93$13,057,383$0$0$4,082,124
94$14,251,654$0$0$4,460,930
95$15,563,407$0$0$4,877,191
96$17,004,488$0$0$5,334,690
97$18,587,949$0$0$5,837,595
98$20,328,166$0$0$6,390,497
99$22,240,979$0$0$6,998,456
100$24,343,838$0$0$7,667,044