Can I retire at age 57 with 971,000?

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 $971,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.2%
1 years$80,184$79,470$78,773$78,093$77,429$75,773
2 years$39,695$38,956$38,239$37,545$36,871$35,210
3 years$26,201$25,458$24,743$24,055$23,392$21,779
4 years$19,455$18,714$18,007$17,330$16,684$15,131
5 years$15,408$14,672$13,974$13,311$12,683$11,194
6 years$12,711$11,981$11,293$10,645$10,035$8,612
7 years$10,786$10,062$9,385$8,752$8,161$6,805
8 years$9,342$8,625$7,959$7,342$6,771$5,480
9 years$8,220$7,509$6,855$6,254$5,702$4,476
10 years$7,323$6,619$5,976$5,391$4,858$3,696
11 years$6,589$5,893$5,261$4,692$4,178$3,078
12 years$5,979$5,289$4,669$4,115$3,621$2,581
13 years$5,462$4,780$4,172$3,633$3,157$2,176
14 years$5,020$4,345$3,748$3,225$2,768$1,843
15 years$4,637$3,969$3,384$2,876$2,437$1,567
16 years$4,302$3,641$3,068$2,575$2,154$1,336
17 years$4,007$3,354$2,792$2,314$1,910$1,142
18 years$3,745$3,099$2,549$2,085$1,698$979
19 years$3,511$2,872$2,333$1,884$1,513$840
20 years$3,300$2,669$2,141$1,707$1,352$722
21 years$3,110$2,486$1,970$1,549$1,210$622
22 years$2,937$2,320$1,815$1,408$1,084$536
23 years$2,780$2,170$1,676$1,282$973$462
24 years$2,636$2,033$1,550$1,170$875$399
25 years$2,503$1,908$1,436$1,068$787$345
26 years$2,381$1,793$1,332$977$709$298
27 years$2,269$1,688$1,237$894$639$258
28 years$2,164$1,590$1,150$819$577$223
29 years$2,067$1,500$1,070$751$521$193
30 years$1,977$1,417$996$689$471$168
31 years$1,892$1,339$929$633$426$145
32 years$1,813$1,267$867$582$385$126
33 years$1,739$1,200$809$535$348$109
34 years$1,669$1,138$756$492$315$95
35 years$1,604$1,079$707$453$286$82
36 years$1,542$1,024$661$417$259$71
37 years$1,484$973$619$385$235$62
38 years$1,429$924$580$354$213$53
39 years$1,377$879$543$327$193$46
40 years$1,328$836$509$301$175$40
41 years$1,281$796$477$278$159$35
42 years$1,236$758$448$257$144$30
43 years$1,194$722$420$237$131$26
44 years$1,154$689$394$219$119$23
45 years$1,115$657$370$202$108$20
46 years$1,079$626$348$187$98$17
47 years$1,044$598$327$172$89$15
48 years$1,010$571$307$159$81$13
49 years$979$545$289$147$73$11
50 years$948$521$271$136$67$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $971,000, adding $3,542 every year, while hoping to spend $43,386 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: 46/39/15 Blend
56$971,000$971,000$971,000$971,000
57$1,073,696$1,022,233$1,007,182$1,118,362
58$1,137,050$1,026,160$994,760$1,153,698
59$1,205,413$1,028,825$980,468$1,187,331
60$1,279,248$1,030,121$964,198$1,222,874
61$1,359,068$1,029,933$945,835$1,260,523
62$1,445,434$1,028,141$925,261$1,300,494
63$1,538,962$1,024,614$902,351$1,343,028
64$1,640,333$1,019,216$876,976$1,388,393
65$1,750,292$1,011,803$849,000$1,436,888
66$1,869,659$1,002,219$818,279$1,488,843
67$1,999,339$990,302$784,666$1,544,627
68$2,140,324$975,879$748,005$1,604,647
69$2,293,707$958,767$708,132$1,669,359
70$2,460,689$938,770$664,879$1,739,265
71$2,642,593$915,685$618,067$1,814,924
72$2,840,876$889,291$567,510$1,896,956
73$3,057,139$859,360$513,015$1,986,051
74$3,293,145$825,646$454,379$2,082,969
75$3,550,835$787,893$391,390$2,188,556
76$3,832,346$745,825$323,827$2,303,751
77$4,140,030$699,155$251,460$2,429,591
78$4,476,476$647,577$174,048$2,567,226
79$4,844,536$590,768$91,338$2,717,932
80$5,247,349$528,386$3,068$2,883,119
81$5,688,373$460,071$0$3,064,350
82$6,171,413$385,440$0$3,277,940
83$6,700,662$304,092$0$3,512,690
84$7,280,737$215,600$0$3,770,274
85$7,916,723$119,515$0$4,053,085
86$8,614,220$15,363$0$4,363,768
87$9,379,397$0$0$4,705,245
88$10,219,047$0$0$5,122,525
89$11,140,655$0$0$5,587,889
90$12,152,463$0$0$6,098,919
91$13,263,553$0$0$6,660,218
92$14,483,927$0$0$7,276,855
93$15,824,606$0$0$7,954,414
94$17,297,728$0$0$8,699,046
95$18,916,668$0$0$9,517,529
96$20,696,159$0$0$10,417,330
97$22,652,432$0$0$11,406,674
98$24,803,371$0$0$12,494,625
99$27,168,678$0$0$13,691,167
100$29,770,060$0$0$15,007,303