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

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 $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%19.6%
1 years$85,056$84,299$83,560$82,838$82,134$78,968
2 years$42,107$41,323$40,563$39,826$39,111$35,960
3 years$27,793$27,005$26,247$25,517$24,814$21,776
4 years$20,637$19,852$19,101$18,384$17,697$14,796
5 years$16,344$15,564$14,823$14,120$13,453$10,696
6 years$13,484$12,709$11,979$11,292$10,645$8,033
7 years$11,441$10,673$9,955$9,284$8,657$6,190
8 years$9,910$9,149$8,443$7,788$7,182$4,857
9 years$8,720$7,966$7,272$6,634$6,048$3,863
10 years$7,768$7,021$6,339$5,718$5,154$3,103
11 years$6,990$6,251$5,581$4,977$4,432$2,512
12 years$6,342$5,610$4,953$4,365$3,841$2,046
13 years$5,794$5,070$4,425$3,854$3,349$1,674
14 years$5,325$4,609$3,976$3,421$2,936$1,375
15 years$4,918$4,210$3,590$3,051$2,585$1,134
16 years$4,563$3,863$3,255$2,732$2,285$937
17 years$4,250$3,557$2,962$2,454$2,026$775
18 years$3,972$3,287$2,704$2,212$1,801$643
19 years$3,724$3,046$2,475$1,999$1,605$534
20 years$3,501$2,831$2,272$1,810$1,434$444
21 years$3,299$2,637$2,089$1,643$1,283$369
22 years$3,116$2,461$1,926$1,494$1,150$308
23 years$2,949$2,302$1,778$1,360$1,033$256
24 years$2,796$2,157$1,644$1,241$928$214
25 years$2,655$2,024$1,523$1,133$835$178
26 years$2,526$1,902$1,413$1,036$752$149
27 years$2,407$1,790$1,312$948$678$124
28 years$2,296$1,687$1,219$869$612$104
29 years$2,193$1,592$1,135$797$553$87
30 years$2,097$1,503$1,057$731$499$72
31 years$2,007$1,421$985$672$451$60
32 years$1,923$1,344$919$617$408$51
33 years$1,845$1,273$858$568$370$42
34 years$1,771$1,207$802$522$335$35
35 years$1,701$1,145$750$481$303$30
36 years$1,636$1,086$701$443$275$25
37 years$1,574$1,032$657$408$249$21
38 years$1,516$981$615$376$226$17
39 years$1,461$932$576$347$205$14
40 years$1,408$887$540$320$186$12
41 years$1,359$844$506$295$168$10
42 years$1,311$804$475$272$153$8
43 years$1,266$766$446$251$139$7
44 years$1,224$730$418$232$126$6
45 years$1,183$697$393$214$114$5
46 years$1,144$664$369$198$104$4
47 years$1,107$634$347$183$94$3
48 years$1,072$605$326$169$86$3
49 years$1,038$578$306$156$78$2
50 years$1,006$552$288$144$71$2

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 $5,821 every year, while hoping to spend $27,823 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: 61/23/16 Blend
58$1,030,000$1,030,000$1,030,000$1,030,000
59$1,141,064$1,086,474$1,070,509$1,205,726
60$1,227,849$1,110,108$1,076,768$1,273,609
61$1,322,554$1,133,967$1,082,304$1,344,017
62$1,425,957$1,158,034$1,087,063$1,420,196
63$1,538,914$1,182,288$1,090,990$1,502,707
64$1,662,370$1,206,706$1,094,024$1,592,171
65$1,797,363$1,231,266$1,096,105$1,689,268
66$1,945,036$1,255,940$1,097,166$1,794,752
67$2,106,648$1,280,699$1,097,140$1,909,449
68$2,283,586$1,305,514$1,095,955$2,034,272
69$2,477,377$1,330,349$1,093,534$2,170,228
70$2,689,702$1,355,168$1,089,800$2,318,425
71$2,922,412$1,379,932$1,084,669$2,480,084
72$3,177,547$1,404,598$1,078,054$2,656,552
73$3,457,353$1,429,119$1,069,865$2,849,312
74$3,764,303$1,453,447$1,060,006$3,059,999
75$4,101,123$1,477,526$1,048,377$3,290,416
76$4,470,814$1,501,301$1,034,874$3,542,550
77$4,876,681$1,524,709$1,019,386$3,818,590
78$5,322,367$1,547,685$1,001,800$4,120,949
79$5,811,884$1,570,156$981,995$4,452,287
80$6,349,650$1,592,048$959,846$4,815,535
81$6,940,534$1,613,278$935,221$5,213,926
82$7,589,899$1,633,760$907,982$5,651,021
83$8,303,656$1,653,400$877,986$6,130,747
84$9,088,312$1,672,100$845,082$6,657,429
85$9,951,040$1,689,754$809,112$7,235,838
86$10,899,742$1,706,247$769,913$7,871,232
87$11,943,122$1,721,460$727,312$8,569,404
88$13,090,773$1,735,264$681,130$9,336,741
89$14,353,263$1,747,523$631,178$10,180,285
90$15,742,234$1,758,089$577,261$11,107,793
91$17,270,515$1,766,810$519,172$12,127,819
92$18,952,242$1,773,518$456,699$13,249,790
93$20,802,990$1,778,039$389,618$14,484,096
94$22,839,919$1,780,187$317,694$15,842,190
95$25,081,938$1,779,764$240,684$17,336,695
96$27,549,882$1,776,558$158,333$18,981,523
97$30,266,708$1,770,348$70,375$20,792,009
98$33,257,713$1,760,895$0$22,785,056
99$36,550,769$1,747,949$0$24,983,302
100$40,176,592$1,731,243$0$27,416,351