Can I retire at age 57 with 974,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $974,000?

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$80,432$79,716$79,017$78,334$77,668$76,038
2 years$39,818$39,076$38,358$37,661$36,985$35,350
3 years$26,282$25,537$24,820$24,130$23,465$21,876
4 years$19,515$18,772$18,063$17,384$16,735$15,206
5 years$15,456$14,718$14,017$13,353$12,722$11,255
6 years$12,751$12,018$11,328$10,678$10,066$8,664
7 years$10,819$10,093$9,414$8,779$8,187$6,850
8 years$9,371$8,651$7,984$7,365$6,792$5,519
9 years$8,246$7,533$6,876$6,273$5,720$4,511
10 years$7,346$6,640$5,995$5,407$4,873$3,727
11 years$6,610$5,911$5,278$4,706$4,191$3,106
12 years$5,997$5,305$4,684$4,128$3,632$2,606
13 years$5,479$4,794$4,185$3,644$3,167$2,198
14 years$5,035$4,358$3,760$3,235$2,776$1,863
15 years$4,651$3,981$3,395$2,885$2,445$1,585
16 years$4,315$3,653$3,078$2,583$2,160$1,353
17 years$4,019$3,364$2,801$2,321$1,916$1,157
18 years$3,756$3,108$2,557$2,092$1,703$992
19 years$3,521$2,881$2,341$1,890$1,518$852
20 years$3,310$2,677$2,148$1,712$1,356$733
21 years$3,120$2,494$1,976$1,554$1,214$632
22 years$2,946$2,328$1,821$1,413$1,088$545
23 years$2,788$2,177$1,681$1,286$976$471
24 years$2,644$2,040$1,555$1,173$878$407
25 years$2,511$1,914$1,440$1,072$790$352
26 years$2,389$1,799$1,336$980$711$304
27 years$2,276$1,693$1,240$897$641$264
28 years$2,171$1,595$1,153$822$579$228
29 years$2,073$1,505$1,073$753$523$198
30 years$1,983$1,421$999$691$472$171
31 years$1,898$1,344$932$635$427$149
32 years$1,819$1,271$869$584$386$129
33 years$1,744$1,204$812$537$349$112
34 years$1,674$1,141$758$494$316$97
35 years$1,609$1,082$709$455$287$84
36 years$1,547$1,027$663$419$260$73
37 years$1,489$976$621$386$235$63
38 years$1,433$927$581$356$213$55
39 years$1,381$882$545$328$193$48
40 years$1,332$839$511$302$175$42
41 years$1,285$799$479$279$159$36
42 years$1,240$761$449$257$144$31
43 years$1,198$725$421$238$131$27
44 years$1,157$691$396$219$119$24
45 years$1,119$659$371$203$108$21
46 years$1,082$628$349$187$98$18
47 years$1,047$600$328$173$89$15
48 years$1,014$572$308$160$81$13
49 years$982$547$289$148$73$12
50 years$951$522$272$137$67$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $974,000, adding $6,191 every year, while hoping to spend $50,653 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: 58/16/26 Blend
56$974,000$974,000$974,000$974,000
57$1,079,734$1,028,112$1,013,015$1,134,405
58$1,135,972$1,024,595$993,057$1,168,961
59$1,196,250$1,019,208$970,732$1,200,713
60$1,260,924$1,011,806$945,908$1,234,270
61$1,330,389$1,002,235$918,447$1,269,820
62$1,405,075$990,332$888,202$1,307,573
63$1,485,458$975,924$855,022$1,347,762
64$1,572,058$958,827$818,748$1,390,647
65$1,665,446$938,847$779,214$1,436,515
66$1,766,250$915,779$736,247$1,485,687
67$1,875,161$889,406$689,664$1,538,519
68$1,992,936$859,495$639,276$1,595,407
69$2,120,409$825,804$584,886$1,656,788
70$2,258,497$788,074$526,285$1,723,149
71$2,408,206$746,033$463,258$1,795,032
72$2,570,645$699,390$395,580$1,873,034
73$2,747,032$647,842$323,013$1,957,821
74$2,938,707$591,064$245,312$2,050,128
75$3,147,145$528,716$162,219$2,150,772
76$3,373,967$460,436$73,467$2,260,657
77$3,620,958$385,844$0$2,380,784
78$3,890,082$304,536$0$2,518,157
79$4,183,499$216,088$0$2,690,243
80$4,503,590$120,049$0$2,878,084
81$4,852,970$15,946$0$3,083,273
82$5,234,523$0$0$3,307,568
83$5,651,420$0$0$3,569,935
84$6,107,155$0$0$3,859,892
85$6,605,572$0$0$4,177,089
86$7,150,906$0$0$4,524,229
87$7,747,818$0$0$4,904,291
88$8,401,442$0$0$5,320,556
89$9,117,431$0$0$5,776,634
90$9,902,011$0$0$6,276,504
91$10,762,038$0$0$6,824,546
92$11,705,063$0$0$7,425,585
93$12,739,404$0$0$8,084,936
94$13,874,221$0$0$8,808,452
95$15,119,604$0$0$9,602,580
96$16,486,668$0$0$10,474,423
97$17,987,656$0$0$11,431,803
98$19,636,054$0$0$12,483,340
99$21,446,718$0$0$13,638,526
100$23,436,016$0$0$14,907,821