Can I retire at age 59 with 1,030,000?

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 $1,030,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.7%
1 years$85,056$84,299$83,560$82,838$82,134$80,213
2 years$42,107$41,323$40,563$39,826$39,111$37,187
3 years$27,793$27,005$26,247$25,517$24,814$22,947
4 years$20,637$19,852$19,101$18,384$17,697$15,901
5 years$16,344$15,564$14,823$14,120$13,453$11,733
6 years$13,484$12,709$11,979$11,292$10,645$9,003
7 years$11,441$10,673$9,955$9,284$8,657$7,093
8 years$9,910$9,149$8,443$7,788$7,182$5,695
9 years$8,720$7,966$7,272$6,634$6,048$4,638
10 years$7,768$7,021$6,339$5,718$5,154$3,818
11 years$6,990$6,251$5,581$4,977$4,432$3,169
12 years$6,342$5,610$4,953$4,365$3,841$2,649
13 years$5,794$5,070$4,425$3,854$3,349$2,226
14 years$5,325$4,609$3,976$3,421$2,936$1,879
15 years$4,918$4,210$3,590$3,051$2,585$1,592
16 years$4,563$3,863$3,255$2,732$2,285$1,352
17 years$4,250$3,557$2,962$2,454$2,026$1,152
18 years$3,972$3,287$2,704$2,212$1,801$984
19 years$3,724$3,046$2,475$1,999$1,605$841
20 years$3,501$2,831$2,272$1,810$1,434$721
21 years$3,299$2,637$2,089$1,643$1,283$618
22 years$3,116$2,461$1,926$1,494$1,150$531
23 years$2,949$2,302$1,778$1,360$1,033$456
24 years$2,796$2,157$1,644$1,241$928$392
25 years$2,655$2,024$1,523$1,133$835$338
26 years$2,526$1,902$1,413$1,036$752$291
27 years$2,407$1,790$1,312$948$678$250
28 years$2,296$1,687$1,219$869$612$216
29 years$2,193$1,592$1,135$797$553$186
30 years$2,097$1,503$1,057$731$499$161
31 years$2,007$1,421$985$672$451$139
32 years$1,923$1,344$919$617$408$120
33 years$1,845$1,273$858$568$370$103
34 years$1,771$1,207$802$522$335$89
35 years$1,701$1,145$750$481$303$77
36 years$1,636$1,086$701$443$275$66
37 years$1,574$1,032$657$408$249$57
38 years$1,516$981$615$376$226$50
39 years$1,461$932$576$347$205$43
40 years$1,408$887$540$320$186$37
41 years$1,359$844$506$295$168$32
42 years$1,311$804$475$272$153$28
43 years$1,266$766$446$251$139$24
44 years$1,224$730$418$232$126$21
45 years$1,183$697$393$214$114$18
46 years$1,144$664$369$198$104$15
47 years$1,107$634$347$183$94$13
48 years$1,072$605$326$169$86$11
49 years$1,038$578$306$156$78$10
50 years$1,006$552$288$144$71$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $1,030,000, adding $3,721 every year, while hoping to spend $52,711 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: 30/42/28 Blend
58$1,030,000$1,030,000$1,030,000$1,030,000
59$1,138,898$1,084,308$1,068,343$1,163,169
60$1,198,982$1,081,355$1,048,049$1,179,488
61$1,263,427$1,076,491$1,025,307$1,192,176
62$1,332,624$1,069,566$999,982$1,204,783
63$1,406,999$1,060,422$971,929$1,217,339
64$1,487,021$1,048,891$940,997$1,229,880
65$1,573,205$1,034,795$907,029$1,242,454
66$1,666,117$1,017,945$869,859$1,255,116
67$1,766,379$998,142$829,317$1,267,934
68$1,874,672$975,173$785,222$1,280,989
69$1,991,747$948,815$737,385$1,294,375
70$2,118,428$918,830$685,610$1,308,203
71$2,255,621$884,966$629,692$1,322,604
72$2,404,323$846,958$569,415$1,337,727
73$2,565,630$804,525$504,556$1,353,746
74$2,740,746$757,368$434,881$1,370,861
75$2,930,996$705,174$360,144$1,389,300
76$3,137,839$647,609$280,090$1,409,324
77$3,362,879$584,321$194,453$1,431,233
78$3,607,879$514,940$102,953$1,455,365
79$3,874,781$439,071$5,301$1,482,105
80$4,165,724$356,300$0$1,511,889
81$4,483,057$266,188$0$1,574,761
82$4,829,369$168,272$0$1,645,337
83$5,207,511$62,063$0$1,722,757
84$5,620,617$0$0$1,807,830
85$6,072,142$0$0$1,925,932
86$6,565,886$0$0$2,086,596
87$7,106,035$0$0$2,262,520
88$7,697,198$0$0$2,455,226
89$8,344,449$0$0$2,666,389
90$9,053,377$0$0$2,897,854
91$9,830,136$0$0$3,151,652
92$10,681,505$0$0$3,430,021
93$11,614,946$0$0$3,735,427
94$12,638,683$0$0$4,070,583
95$13,761,769$0$0$4,438,481
96$14,994,180$0$0$4,842,414
97$16,346,900$0$0$5,286,012
98$17,832,033$0$0$5,773,271
99$19,462,908$0$0$6,308,595
100$21,254,211$0$0$6,896,836