Can I retire at age 57 with 914,000?

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 $914,000?

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$75,477$74,805$74,149$73,509$72,884$72,093
2 years$37,365$36,669$35,995$35,341$34,706$33,910
3 years$24,663$23,964$23,291$22,643$22,019$21,242
4 years$18,313$17,616$16,950$16,313$15,704$14,952
5 years$14,504$13,811$13,154$12,530$11,938$11,214
6 years$11,965$11,278$10,630$10,020$9,446$8,750
7 years$10,153$9,471$8,834$8,238$7,682$7,015
8 years$8,794$8,118$7,492$6,911$6,373$5,734
9 years$7,738$7,069$6,453$5,887$5,367$4,757
10 years$6,893$6,231$5,626$5,074$4,573$3,991
11 years$6,203$5,547$4,953$4,416$3,933$3,378
12 years$5,628$4,978$4,395$3,874$3,408$2,880
13 years$5,141$4,499$3,927$3,420$2,972$2,470
14 years$4,725$4,090$3,528$3,036$2,605$2,129
15 years$4,365$3,736$3,186$2,707$2,294$1,842
16 years$4,049$3,428$2,888$2,424$2,027$1,600
17 years$3,772$3,157$2,628$2,178$1,798$1,393
18 years$3,525$2,917$2,399$1,963$1,598$1,217
19 years$3,305$2,703$2,196$1,774$1,425$1,065
20 years$3,106$2,512$2,016$1,606$1,273$933
21 years$2,927$2,340$1,854$1,458$1,139$819
22 years$2,765$2,184$1,709$1,326$1,021$720
23 years$2,617$2,043$1,578$1,207$916$634
24 years$2,481$1,914$1,459$1,101$824$559
25 years$2,356$1,796$1,351$1,006$741$493
26 years$2,242$1,688$1,253$919$668$435
27 years$2,135$1,589$1,164$842$602$384
28 years$2,037$1,497$1,082$771$543$340
29 years$1,946$1,412$1,007$707$490$300
30 years$1,861$1,334$938$649$443$266
31 years$1,781$1,261$874$596$401$235
32 years$1,707$1,193$816$548$362$208
33 years$1,637$1,130$762$504$328$185
34 years$1,571$1,071$712$463$297$164
35 years$1,510$1,016$665$427$269$145
36 years$1,452$964$622$393$244$129
37 years$1,397$916$583$362$221$114
38 years$1,345$870$546$334$200$101
39 years$1,296$827$511$308$182$90
40 years$1,250$787$479$284$165$80
41 years$1,206$749$449$262$149$71
42 years$1,164$714$421$242$136$63
43 years$1,124$680$395$223$123$56
44 years$1,086$648$371$206$112$49
45 years$1,050$618$349$190$101$44
46 years$1,015$590$327$176$92$39
47 years$983$563$308$162$84$34
48 years$951$537$289$150$76$31
49 years$921$513$272$139$69$27
50 years$892$490$255$128$63$24

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $914,000, adding $5,063 every year, while hoping to spend $23,506 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: 44/36/20 Blend
56$914,000$914,000$914,000$914,000
57$1,012,450$964,008$949,841$1,050,936
58$1,090,710$986,235$956,651$1,100,776
59$1,176,165$1,008,762$962,901$1,152,065
60$1,269,523$1,031,581$968,547$1,207,173
61$1,371,565$1,054,679$973,545$1,266,465
62$1,483,151$1,078,045$977,845$1,330,344
63$1,605,227$1,101,664$981,397$1,399,251
64$1,738,835$1,125,520$984,149$1,473,677
65$1,885,122$1,149,596$986,043$1,554,158
66$2,045,351$1,173,873$987,023$1,641,288
67$2,220,914$1,198,330$987,025$1,735,721
68$2,413,343$1,222,944$985,986$1,838,178
69$2,624,326$1,247,690$983,838$1,949,455
70$2,855,720$1,272,540$980,510$2,070,427
71$3,109,574$1,297,465$975,927$2,202,060
72$3,388,141$1,322,431$970,012$2,345,419
73$3,693,907$1,347,406$962,682$2,501,679
74$4,029,606$1,372,349$953,853$2,672,134
75$4,398,252$1,397,221$943,433$2,858,212
76$4,803,166$1,421,976$931,330$3,061,485
77$5,248,004$1,446,568$917,445$3,283,690
78$5,736,795$1,470,945$901,674$3,526,740
79$6,273,978$1,495,051$883,910$3,792,742
80$6,864,442$1,518,827$864,039$4,084,022
81$7,513,575$1,542,210$841,945$4,403,145
82$8,227,312$1,565,130$817,502$4,752,937
83$9,012,192$1,587,516$790,583$5,136,514
84$9,875,419$1,609,287$761,050$5,557,311
85$10,824,931$1,630,361$728,764$6,019,117
86$11,869,472$1,650,648$693,577$6,526,108
87$13,018,680$1,670,051$655,333$7,082,888
88$14,283,170$1,688,468$613,871$7,694,533
89$15,674,640$1,705,790$569,023$8,366,639
90$17,205,980$1,721,900$520,612$9,105,375
91$18,891,391$1,736,674$468,454$9,917,542
92$20,746,522$1,749,980$412,356$10,810,639
93$22,788,614$1,761,677$352,117$11,792,931
94$25,036,668$1,771,613$287,528$12,873,531
95$27,511,617$1,779,631$218,368$14,062,483
96$30,236,528$1,785,560$144,410$15,370,862
97$33,236,821$1,789,219$65,415$16,810,874
98$36,540,502$1,790,416$0$18,395,977
99$40,178,435$1,788,948$0$20,145,035
100$44,184,628$1,784,599$0$22,085,529