Can I retire at age 57 with 954,000?

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 $954,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.2%
1 years$78,780$78,079$77,394$76,726$76,073$73,550
2 years$39,000$38,274$37,570$36,887$36,225$33,708
3 years$25,742$25,012$24,310$23,634$22,983$20,550
4 years$19,114$18,387$17,692$17,027$16,392$14,062
5 years$15,138$14,415$13,729$13,078$12,461$10,240
6 years$12,489$11,771$11,095$10,459$9,860$7,751
7 years$10,597$9,886$9,220$8,599$8,019$6,020
8 years$9,179$8,474$7,820$7,213$6,652$4,764
9 years$8,076$7,378$6,735$6,144$5,602$3,821
10 years$7,195$6,503$5,872$5,296$4,773$3,096
11 years$6,474$5,789$5,169$4,609$4,105$2,529
12 years$5,874$5,196$4,588$4,043$3,557$2,079
13 years$5,366$4,696$4,099$3,569$3,102$1,718
14 years$4,932$4,268$3,683$3,169$2,719$1,425
15 years$4,556$3,899$3,325$2,826$2,394$1,187
16 years$4,227$3,578$3,015$2,530$2,116$990
17 years$3,937$3,295$2,743$2,273$1,876$828
18 years$3,679$3,045$2,504$2,049$1,668$694
19 years$3,449$2,822$2,292$1,851$1,487$583
20 years$3,242$2,622$2,104$1,677$1,328$490
21 years$3,055$2,442$1,935$1,522$1,189$412
22 years$2,886$2,280$1,784$1,384$1,065$347
23 years$2,731$2,132$1,647$1,260$956$292
24 years$2,590$1,998$1,523$1,149$860$246
25 years$2,460$1,875$1,411$1,050$774$208
26 years$2,340$1,762$1,308$960$697$175
27 years$2,229$1,658$1,215$878$628$148
28 years$2,126$1,563$1,129$805$567$125
29 years$2,031$1,474$1,051$738$512$106
30 years$1,942$1,392$979$677$462$89
31 years$1,859$1,316$913$622$418$76
32 years$1,781$1,245$852$572$378$64
33 years$1,708$1,179$795$526$342$54
34 years$1,640$1,118$743$484$310$46
35 years$1,576$1,060$695$445$281$39
36 years$1,515$1,006$650$410$254$33
37 years$1,458$956$608$378$230$28
38 years$1,404$908$569$348$209$23
39 years$1,353$864$534$321$189$20
40 years$1,304$822$500$296$172$17
41 years$1,258$782$469$273$156$14
42 years$1,215$745$440$252$141$12
43 years$1,173$710$413$233$128$10
44 years$1,133$677$387$215$117$9
45 years$1,096$645$364$199$106$7
46 years$1,060$615$342$183$96$6
47 years$1,026$587$321$169$87$5
48 years$993$561$302$157$79$4
49 years$961$535$284$145$72$4
50 years$931$511$267$134$65$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $954,000, adding $5,513 every year, while hoping to spend $32,950 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: 76/19/5 Blend
56$954,000$954,000$954,000$954,000
57$1,056,995$1,006,433$991,646$1,136,586
58$1,129,750$1,020,689$989,807$1,203,873
59$1,208,821$1,034,540$986,803$1,272,800
60$1,294,819$1,047,931$982,559$1,347,375
61$1,388,413$1,060,802$976,997$1,428,144
62$1,490,342$1,073,092$970,038$1,515,709
63$1,601,418$1,084,735$961,595$1,610,732
64$1,722,534$1,095,658$951,579$1,713,943
65$1,854,673$1,105,786$939,898$1,826,145
66$1,998,919$1,115,038$926,454$1,948,224
67$2,156,462$1,123,329$911,143$2,081,156
68$2,328,615$1,130,565$893,860$2,226,016
69$2,516,821$1,136,651$874,492$2,383,988
70$2,722,671$1,141,481$852,922$2,556,377
71$2,947,916$1,144,946$829,027$2,744,621
72$3,194,483$1,146,927$802,679$2,950,305
73$3,464,494$1,147,301$773,743$3,175,176
74$3,760,289$1,145,935$742,079$3,421,157
75$4,084,440$1,142,688$707,541$3,690,369
76$4,439,784$1,137,411$669,975$3,985,149
77$4,829,443$1,129,945$629,220$4,308,073
78$5,256,857$1,120,123$585,110$4,661,980
79$5,725,813$1,107,766$537,468$5,049,997
80$6,240,485$1,092,685$486,112$5,475,573
81$6,805,468$1,074,681$430,850$5,942,507
82$7,425,826$1,053,540$371,484$6,454,987
83$8,107,136$1,029,039$307,804$7,017,630
84$8,855,542$1,000,939$239,593$7,635,521
85$9,677,811$968,990$166,623$8,314,268
86$10,581,400$932,923$88,658$9,060,051
87$11,574,524$892,457$5,449$9,879,680
88$12,666,232$847,294$0$10,780,662
89$13,866,494$797,117$0$11,775,716
90$15,186,294$741,594$0$12,870,115
91$16,637,734$680,370$0$14,073,633
92$18,234,149$613,074$0$15,397,362
93$19,990,227$539,310$0$16,853,528
94$21,922,156$458,661$0$18,455,603
95$24,047,768$370,688$0$20,218,436
96$26,386,714$274,926$0$22,158,392
97$28,960,644$170,882$0$24,293,505
98$31,793,412$58,038$0$26,643,651
99$34,911,305$0$0$29,230,735
100$38,343,284$0$0$32,092,312