Can I retire at age 57 with 927,000?

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 $927,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$76,551$75,869$75,204$74,554$73,920$73,088
2 years$37,896$37,191$36,507$35,843$35,200$34,362
3 years$25,013$24,304$23,622$22,965$22,332$21,514
4 years$18,573$17,866$17,191$16,545$15,928$15,136
5 years$14,710$14,007$13,341$12,708$12,108$11,346
6 years$12,135$11,438$10,781$10,163$9,581$8,848
7 years$10,297$9,606$8,959$8,355$7,792$7,090
8 years$8,919$8,234$7,598$7,009$6,464$5,792
9 years$7,848$7,169$6,544$5,970$5,444$4,802
10 years$6,991$6,319$5,706$5,146$4,638$4,026
11 years$6,291$5,626$5,023$4,479$3,989$3,406
12 years$5,708$5,049$4,458$3,929$3,457$2,902
13 years$5,215$4,563$3,983$3,468$3,014$2,487
14 years$4,792$4,148$3,579$3,079$2,642$2,142
15 years$4,427$3,789$3,231$2,746$2,327$1,853
16 years$4,107$3,476$2,929$2,459$2,056$1,608
17 years$3,825$3,202$2,666$2,209$1,823$1,399
18 years$3,575$2,958$2,433$1,991$1,621$1,221
19 years$3,352$2,742$2,228$1,799$1,445$1,068
20 years$3,151$2,548$2,044$1,629$1,291$935
21 years$2,969$2,373$1,880$1,479$1,155$820
22 years$2,804$2,215$1,733$1,344$1,035$721
23 years$2,654$2,072$1,600$1,224$929$634
24 years$2,516$1,941$1,480$1,117$835$558
25 years$2,390$1,822$1,371$1,020$752$492
26 years$2,273$1,712$1,271$932$677$434
27 years$2,166$1,611$1,180$854$610$383
28 years$2,066$1,518$1,097$782$551$338
29 years$1,973$1,432$1,021$717$497$299
30 years$1,887$1,353$951$658$449$264
31 years$1,806$1,279$887$604$406$234
32 years$1,731$1,210$827$555$368$207
33 years$1,660$1,146$773$511$333$183
34 years$1,594$1,086$722$470$301$162
35 years$1,531$1,030$675$433$273$144
36 years$1,472$978$631$398$247$127
37 years$1,417$929$591$367$224$113
38 years$1,364$883$553$338$203$100
39 years$1,314$839$518$312$184$88
40 years$1,267$798$486$288$167$78
41 years$1,223$760$456$266$152$70
42 years$1,180$724$427$245$137$62
43 years$1,140$690$401$226$125$55
44 years$1,101$657$376$209$113$48
45 years$1,065$627$353$193$103$43
46 years$1,030$598$332$178$93$38
47 years$997$571$312$165$85$34
48 years$965$545$293$152$77$30
49 years$934$520$276$141$70$27
50 years$905$497$259$130$64$24

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $927,000, adding $3,029 every year, while hoping to spend $23,129 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: 76/12/12 Blend
56$927,000$927,000$927,000$927,000
57$1,024,678$975,547$961,179$1,099,923
58$1,104,587$998,740$968,769$1,173,133
59$1,191,870$1,022,294$975,839$1,250,144
60$1,287,257$1,046,203$982,346$1,333,919
61$1,391,549$1,070,458$988,245$1,425,122
62$1,505,627$1,095,051$993,492$1,524,486
63$1,630,464$1,119,971$998,037$1,632,817
64$1,767,129$1,145,208$1,001,829$1,751,003
65$1,916,800$1,170,747$1,004,815$1,880,022
66$2,080,775$1,196,575$1,006,937$2,020,953
67$2,260,481$1,222,674$1,008,137$2,174,982
68$2,457,493$1,249,028$1,008,352$2,343,417
69$2,673,543$1,275,616$1,007,517$2,527,699
70$2,910,540$1,302,416$1,005,564$2,729,415
71$3,170,585$1,329,405$1,002,421$2,950,314
72$3,455,995$1,356,556$998,013$3,192,323
73$3,769,321$1,383,841$992,260$3,457,565
74$4,113,371$1,411,229$985,080$3,748,379
75$4,491,241$1,438,685$976,386$4,067,342
76$4,906,340$1,466,174$966,088$4,417,294
77$5,362,425$1,493,654$954,090$4,801,363
78$5,863,633$1,521,084$940,293$5,222,999
79$6,414,522$1,548,416$924,592$5,685,999
80$7,020,116$1,575,601$906,878$6,194,551
81$7,685,946$1,602,584$887,037$6,753,268
82$8,418,110$1,629,308$864,950$7,367,232
83$9,223,322$1,655,709$840,490$8,042,046
84$10,108,983$1,681,720$813,529$8,783,882
85$11,083,244$1,707,270$783,927$9,599,543
86$12,155,090$1,732,281$751,543$10,496,524
87$13,334,416$1,756,670$716,227$11,483,085
88$14,632,128$1,780,349$677,823$12,568,329
89$16,060,242$1,803,222$636,166$13,762,287
90$17,631,995$1,825,189$591,086$15,076,014
91$19,361,976$1,846,140$542,405$16,521,690
92$21,266,258$1,865,961$489,936$18,112,741
93$23,362,551$1,884,529$433,484$19,863,959
94$25,670,371$1,901,710$372,846$21,791,648
95$28,211,222$1,917,366$307,808$23,913,772
96$31,008,796$1,931,348$238,150$26,250,132
97$34,089,205$1,943,495$163,639$28,822,544
98$37,481,216$1,953,639$84,034$31,655,053
99$41,216,533$1,961,599$0$34,774,156
100$45,330,087$1,967,186$0$38,209,170