Can I retire at age 59 with 1,880,000?

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 $1,880,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.8%
1 years$155,249$153,866$152,517$151,200$149,914$148,782
2 years$76,856$75,424$74,037$72,692$71,388$70,246
3 years$50,728$49,291$47,907$46,575$45,291$44,176
4 years$37,667$36,234$34,864$33,554$32,302$31,222
5 years$29,832$28,408$27,056$25,773$24,556$23,513
6 years$24,611$23,197$21,865$20,611$19,430$18,427
7 years$20,883$19,481$18,170$16,945$15,802$14,838
8 years$18,088$16,699$15,410$14,215$13,109$12,185
9 years$15,915$14,539$13,272$12,108$11,040$10,155
10 years$14,178$12,816$11,571$10,437$9,406$8,561
11 years$12,758$11,409$10,187$9,084$8,090$7,282
12 years$11,575$10,240$9,041$7,967$7,010$6,240
13 years$10,575$9,254$8,077$7,034$6,113$5,380
14 years$9,719$8,412$7,257$6,244$5,359$4,661
15 years$8,977$7,684$6,553$5,569$4,718$4,056
16 years$8,329$7,050$5,941$4,986$4,170$3,541
17 years$7,758$6,493$5,406$4,480$3,697$3,102
18 years$7,250$6,000$4,935$4,037$3,288$2,723
19 years$6,797$5,560$4,518$3,648$2,930$2,397
20 years$6,390$5,167$4,146$3,304$2,617$2,113
21 years$6,021$4,813$3,814$2,999$2,342$1,867
22 years$5,687$4,493$3,515$2,726$2,100$1,651
23 years$5,382$4,202$3,245$2,483$1,885$1,462
24 years$5,103$3,937$3,001$2,265$1,694$1,296
25 years$4,847$3,695$2,780$2,068$1,524$1,151
26 years$4,611$3,472$2,578$1,891$1,373$1,022
27 years$4,392$3,268$2,394$1,731$1,238$909
28 years$4,190$3,079$2,226$1,586$1,117$808
29 years$4,002$2,905$2,071$1,454$1,009$720
30 years$3,827$2,743$1,929$1,335$911$641
31 years$3,663$2,593$1,799$1,226$824$571
32 years$3,510$2,454$1,678$1,127$745$509
33 years$3,367$2,324$1,567$1,036$675$454
34 years$3,232$2,203$1,464$953$611$405
35 years$3,105$2,089$1,369$877$553$361
36 years$2,986$1,983$1,280$808$501$322
37 years$2,873$1,883$1,198$745$454$288
38 years$2,767$1,790$1,122$686$412$257
39 years$2,666$1,702$1,051$633$373$230
40 years$2,570$1,619$985$584$339$205
41 years$2,480$1,541$924$538$307$183
42 years$2,394$1,468$867$497$279$164
43 years$2,312$1,399$813$459$253$146
44 years$2,234$1,333$764$424$230$131
45 years$2,159$1,271$717$391$209$117
46 years$2,089$1,213$673$361$189$104
47 years$2,021$1,157$633$334$172$93
48 years$1,956$1,105$594$308$156$83
49 years$1,895$1,055$559$285$142$75
50 years$1,836$1,008$525$264$129$67

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $1,880,000, adding $4,548 every year, while hoping to spend $39,706 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: 35/40/25 Blend
58$1,880,000$1,880,000$1,880,000$1,880,000
59$2,076,451$1,976,811$1,947,671$2,133,288
60$2,246,002$2,031,428$1,970,671$2,230,533
61$2,431,517$2,087,390$1,993,111$2,331,450
62$2,634,581$2,144,722$2,014,930$2,439,553
63$2,856,942$2,203,447$2,036,064$2,555,510
64$3,100,524$2,263,589$2,056,445$2,680,054
65$3,367,444$2,325,172$2,076,003$2,813,994
66$3,660,036$2,388,218$2,094,662$2,958,220
67$3,980,869$2,452,750$2,112,342$3,113,714
68$4,332,774$2,518,791$2,128,962$3,281,554
69$4,718,867$2,586,363$2,144,433$3,462,929
70$5,142,583$2,655,486$2,158,663$3,659,149
71$5,607,704$2,726,182$2,171,555$3,871,656
72$6,118,394$2,798,470$2,183,007$4,102,040
73$6,679,245$2,872,369$2,192,912$4,352,050
74$7,295,310$2,947,897$2,201,157$4,623,616
75$7,972,160$3,025,073$2,207,624$4,918,861
76$8,715,930$3,103,910$2,212,189$5,240,127
77$9,533,378$3,184,425$2,214,720$5,589,995
78$10,431,951$3,266,631$2,215,082$5,971,305
79$11,419,853$3,350,538$2,213,130$6,387,190
80$12,506,122$3,436,159$2,208,714$6,841,102
81$13,700,716$3,523,500$2,201,675$7,336,844
82$15,014,606$3,612,569$2,191,849$7,878,608
83$16,459,880$3,703,369$2,179,060$8,471,014
84$18,049,856$3,795,902$2,163,127$9,119,151
85$19,799,209$3,890,168$2,143,858$9,828,630
86$21,724,105$3,986,164$2,121,055$10,605,635
87$23,842,361$4,083,883$2,094,507$11,456,979
88$26,173,604$4,183,316$2,063,996$12,390,174
89$28,739,463$4,284,449$2,029,290$13,413,496
90$31,563,768$4,387,267$1,990,151$14,536,069
91$34,672,777$4,491,748$1,946,327$15,767,946
92$38,095,425$4,597,869$1,897,554$17,120,209
93$41,863,594$4,705,599$1,843,557$18,605,072
94$46,012,411$4,814,905$1,784,047$20,235,996
95$50,580,589$4,925,747$1,718,724$22,027,817
96$55,610,780$5,038,079$1,647,272$23,996,886
97$61,149,986$5,151,852$1,569,363$26,161,226
98$67,249,999$5,267,007$1,484,651$28,540,699
99$73,967,889$5,383,480$1,392,776$31,157,198
100$81,366,542$5,501,200$1,293,363$34,034,853