Can I retire at age 59 with 1,890,000?

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 $1,890,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.4%
1 years$156,074$154,684$153,328$152,004$150,711$147,367
2 years$77,265$75,826$74,431$73,079$71,767$68,416
3 years$50,998$49,553$48,162$46,822$45,532$42,277
4 years$37,867$36,427$35,049$33,733$32,474$29,341
5 years$29,991$28,559$27,200$25,910$24,686$21,684
6 years$24,742$23,320$21,981$20,720$19,533$16,666
7 years$20,994$19,585$18,267$17,035$15,886$13,153
8 years$18,184$16,788$15,492$14,291$13,179$10,579
9 years$16,000$14,617$13,343$12,172$11,098$8,631
10 years$14,254$12,884$11,633$10,493$9,456$7,118
11 years$12,826$11,470$10,241$9,132$8,133$5,920
12 years$11,637$10,295$9,089$8,010$7,048$4,957
13 years$10,632$9,303$8,120$7,071$6,146$4,174
14 years$9,771$8,456$7,296$6,277$5,387$3,530
15 years$9,025$7,725$6,587$5,598$4,743$2,997
16 years$8,373$7,088$5,972$5,013$4,192$2,552
17 years$7,799$6,527$5,435$4,504$3,717$2,179
18 years$7,289$6,032$4,961$4,059$3,305$1,864
19 years$6,833$5,590$4,542$3,667$2,946$1,598
20 years$6,424$5,195$4,168$3,322$2,631$1,372
21 years$6,053$4,839$3,834$3,015$2,355$1,179
22 years$5,717$4,517$3,534$2,741$2,111$1,015
23 years$5,411$4,224$3,263$2,496$1,895$874
24 years$5,130$3,958$3,017$2,277$1,703$754
25 years$4,873$3,714$2,795$2,079$1,532$650
26 years$4,635$3,491$2,592$1,901$1,380$561
27 years$4,416$3,285$2,407$1,740$1,245$485
28 years$4,212$3,096$2,237$1,594$1,123$419
29 years$4,023$2,920$2,082$1,462$1,014$362
30 years$3,847$2,758$1,939$1,342$916$313
31 years$3,683$2,607$1,808$1,232$828$271
32 years$3,529$2,467$1,687$1,133$749$234
33 years$3,385$2,336$1,575$1,041$678$203
34 years$3,249$2,214$1,472$958$614$175
35 years$3,122$2,100$1,376$882$556$152
36 years$3,002$1,993$1,287$812$504$132
37 years$2,888$1,893$1,205$749$457$114
38 years$2,781$1,799$1,128$690$414$99
39 years$2,680$1,711$1,057$636$375$85
40 years$2,584$1,628$991$587$341$74
41 years$2,493$1,550$929$541$309$64
42 years$2,406$1,476$871$500$280$56
43 years$2,324$1,406$818$461$254$48
44 years$2,246$1,340$768$426$231$42
45 years$2,171$1,278$721$393$210$36
46 years$2,100$1,219$677$363$190$31
47 years$2,032$1,164$636$336$173$27
48 years$1,967$1,111$598$310$157$23
49 years$1,905$1,061$562$287$143$20
50 years$1,845$1,013$528$265$129$18

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $1,890,000, adding $6,337 every year, while hoping to spend $40,922 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: 51/19/30 Blend
58$1,890,000$1,890,000$1,890,000$1,890,000
59$2,089,317$1,989,147$1,959,852$2,177,880
60$2,258,886$2,043,074$1,981,966$2,294,361
61$2,444,380$2,098,273$2,003,450$2,416,373
62$2,647,380$2,154,761$2,024,238$2,548,268
63$2,869,627$2,212,558$2,044,264$2,691,008
64$3,113,037$2,271,682$2,063,455$2,845,651
65$3,379,723$2,332,150$2,081,737$3,013,364
66$3,672,009$2,393,980$2,099,029$3,195,434
67$3,992,456$2,457,187$2,115,249$3,393,276
68$4,343,884$2,521,787$2,130,308$3,608,452
69$4,729,401$2,587,795$2,144,113$3,842,682
70$5,152,427$2,655,224$2,156,568$4,097,862
71$5,616,731$2,724,087$2,167,570$4,376,080
72$6,126,466$2,794,395$2,177,012$4,679,639
73$6,686,203$2,866,158$2,184,779$5,011,076
74$7,300,981$2,939,385$2,190,755$5,373,188
75$7,976,349$3,014,083$2,194,813$5,769,055
76$8,718,421$3,090,257$2,196,823$6,202,076
77$9,533,931$3,167,911$2,196,648$6,675,993
78$10,430,299$3,247,046$2,194,143$7,194,931
79$11,415,701$3,327,662$2,189,158$7,763,439
80$12,499,140$3,409,756$2,181,533$8,386,529
81$13,690,541$3,493,322$2,171,102$9,069,723
82$15,000,833$3,578,352$2,157,691$9,819,111
83$16,442,062$3,664,835$2,141,118$10,641,402
84$18,027,497$3,752,756$2,121,190$11,543,993
85$19,771,759$3,842,099$2,097,708$12,535,036
86$21,690,958$3,932,842$2,070,461$13,623,514
87$23,802,844$4,024,959$2,039,229$14,819,332
88$26,126,973$4,118,421$2,003,782$16,133,403
89$28,684,895$4,213,194$1,963,879$17,577,757
90$31,500,353$4,309,240$1,919,269$19,165,653
91$34,599,511$4,406,514$1,869,686$20,911,704
92$38,011,196$4,504,968$1,814,854$22,832,018
93$41,767,172$4,604,545$1,754,486$24,944,345
94$45,902,441$4,705,185$1,688,279$27,268,252
95$50,455,570$4,806,820$1,615,917$29,825,304
96$55,469,058$4,909,374$1,537,070$32,639,268
97$60,989,733$5,012,764$1,451,392$35,736,339
98$67,069,195$5,116,899$1,358,524$39,145,388
99$73,764,306$5,221,680$1,258,087$42,898,236
100$81,137,721$5,326,998$1,149,689$47,029,953