Can I retire at age 57 with 977,000?

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 $977,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18%
1 years$80,680$79,961$79,260$78,576$77,907$75,383
2 years$39,940$39,197$38,476$37,777$37,099$34,580
3 years$26,362$25,615$24,896$24,204$23,537$21,102
4 years$19,575$18,830$18,118$17,438$16,787$14,454
5 years$15,503$14,763$14,060$13,394$12,761$10,537
6 years$12,790$12,055$11,363$10,711$10,097$7,984
7 years$10,852$10,124$9,443$8,806$8,212$6,209
8 years$9,400$8,678$8,008$7,387$6,813$4,918
9 years$8,271$7,556$6,897$6,292$5,737$3,950
10 years$7,368$6,660$6,013$5,424$4,888$3,205
11 years$6,630$5,929$5,294$4,721$4,204$2,622
12 years$6,015$5,322$4,698$4,141$3,643$2,158
13 years$5,496$4,809$4,198$3,655$3,177$1,786
14 years$5,051$4,371$3,772$3,245$2,785$1,483
15 years$4,665$3,993$3,405$2,894$2,452$1,236
16 years$4,328$3,664$3,087$2,591$2,167$1,034
17 years$4,032$3,374$2,809$2,328$1,922$866
18 years$3,768$3,118$2,565$2,098$1,709$727
19 years$3,532$2,890$2,348$1,896$1,523$611
20 years$3,321$2,685$2,155$1,717$1,360$514
21 years$3,129$2,501$1,982$1,558$1,217$433
22 years$2,955$2,335$1,827$1,417$1,091$365
23 years$2,797$2,184$1,687$1,290$979$308
24 years$2,652$2,046$1,560$1,177$880$260
25 years$2,519$1,920$1,445$1,075$792$220
26 years$2,396$1,805$1,340$983$714$186
27 years$2,283$1,698$1,244$900$643$157
28 years$2,178$1,600$1,157$824$580$133
29 years$2,080$1,510$1,076$756$524$113
30 years$1,989$1,426$1,003$694$474$95
31 years$1,904$1,348$935$637$428$81
32 years$1,824$1,275$872$585$387$68
33 years$1,750$1,208$814$538$351$58
34 years$1,680$1,145$761$495$317$49
35 years$1,614$1,086$711$456$287$41
36 years$1,552$1,030$665$420$260$35
37 years$1,493$979$623$387$236$30
38 years$1,438$930$583$357$214$25
39 years$1,385$884$546$329$194$21
40 years$1,336$841$512$303$176$18
41 years$1,289$801$480$280$160$15
42 years$1,244$763$450$258$145$13
43 years$1,201$727$423$238$132$11
44 years$1,161$693$397$220$119$9
45 years$1,122$661$373$203$108$8
46 years$1,085$630$350$188$98$7
47 years$1,050$601$329$173$89$6
48 years$1,017$574$309$160$81$5
49 years$985$548$290$148$74$4
50 years$954$524$273$137$67$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $977,000, adding $2,889 every year, while hoping to spend $58,294 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: 36/34/30 Blend
56$977,000$977,000$977,000$977,000
57$1,079,634$1,027,853$1,012,710$1,108,708
58$1,127,732$1,016,193$984,611$1,119,042
59$1,178,783$1,002,009$953,617$1,124,750
60$1,233,025$985,114$919,570$1,129,815
61$1,290,722$965,312$882,303$1,134,219
62$1,352,159$942,396$841,644$1,137,949
63$1,417,651$916,145$797,411$1,140,994
64$1,487,541$886,326$749,414$1,143,349
65$1,562,207$852,693$697,456$1,145,015
66$1,642,062$814,984$641,330$1,145,998
67$1,727,557$772,924$580,820$1,146,312
68$1,819,191$726,220$515,700$1,145,980
69$1,917,506$674,563$445,735$1,145,037
70$2,023,102$617,627$370,677$1,143,524
71$2,136,634$555,066$290,270$1,141,502
72$2,258,823$486,516$204,246$1,139,041
73$2,390,458$411,591$112,324$1,136,231
74$2,532,409$329,883$14,211$1,133,181
75$2,685,630$240,963$0$1,130,023
76$2,851,170$144,375$0$1,155,876
77$3,030,180$39,640$0$1,188,696
78$3,223,927$0$0$1,224,250
79$3,433,803$0$0$1,290,490
80$3,661,340$0$0$1,378,497
81$3,908,219$0$0$1,474,107
82$4,176,293$0$0$1,578,052
83$4,467,598$0$0$1,691,138
84$4,784,374$0$0$1,814,250
85$5,129,085$0$0$1,948,364
86$5,504,443$0$0$2,094,552
87$5,913,431$0$0$2,253,997
88$6,359,334$0$0$2,427,998
89$6,845,764$0$0$2,617,987
90$7,376,700$0$0$2,825,537
91$7,956,521$0$0$3,052,384
92$8,590,047$0$0$3,300,436
93$9,282,584$0$0$3,571,796
94$10,039,975$0$0$3,868,778
95$10,868,653$0$0$4,193,931
96$11,775,701$0$0$4,550,062
97$12,768,919$0$0$4,940,261
98$13,856,896$0$0$5,367,933
99$15,049,091$0$0$5,836,825
100$16,355,922$0$0$6,351,067