Can I retire at age 59 with 757,000?

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 $757,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12%
1 years$62,512$61,956$61,412$60,882$60,364$59,858
2 years$30,947$30,370$29,812$29,270$28,745$28,235
3 years$20,426$19,847$19,290$18,754$18,237$17,739
4 years$15,167$14,590$14,038$13,511$13,007$12,524
5 years$12,012$11,439$10,894$10,378$9,888$9,422
6 years$9,910$9,341$8,804$8,299$7,824$7,376
7 years$8,409$7,844$7,316$6,823$6,363$5,933
8 years$7,283$6,724$6,205$5,724$5,278$4,867
9 years$6,408$5,854$5,344$4,875$4,445$4,051
10 years$5,709$5,160$4,659$4,203$3,788$3,411
11 years$5,137$4,594$4,102$3,658$3,257$2,898
12 years$4,661$4,123$3,640$3,208$2,823$2,480
13 years$4,258$3,726$3,252$2,832$2,462$2,136
14 years$3,913$3,387$2,922$2,514$2,158$1,848
15 years$3,615$3,094$2,638$2,242$1,900$1,606
16 years$3,354$2,839$2,392$2,008$1,679$1,400
17 years$3,124$2,614$2,177$1,804$1,489$1,225
18 years$2,919$2,416$1,987$1,626$1,324$1,074
19 years$2,737$2,239$1,819$1,469$1,180$944
20 years$2,573$2,081$1,669$1,330$1,054$831
21 years$2,425$1,938$1,536$1,207$943$733
22 years$2,290$1,809$1,415$1,098$845$647
23 years$2,167$1,692$1,307$1,000$759$572
24 years$2,055$1,585$1,209$912$682$507
25 years$1,952$1,488$1,119$833$614$449
26 years$1,857$1,398$1,038$761$553$398
27 years$1,769$1,316$964$697$498$353
28 years$1,687$1,240$896$639$450$314
29 years$1,611$1,170$834$586$406$279
30 years$1,541$1,105$777$537$367$248
31 years$1,475$1,044$724$494$332$221
32 years$1,413$988$676$454$300$196
33 years$1,356$936$631$417$272$175
34 years$1,301$887$589$384$246$156
35 years$1,250$841$551$353$223$139
36 years$1,202$798$516$325$202$124
37 years$1,157$758$483$300$183$110
38 years$1,114$721$452$276$166$98
39 years$1,073$685$423$255$150$88
40 years$1,035$652$397$235$136$78
41 years$998$621$372$217$124$70
42 years$964$591$349$200$112$62
43 years$931$563$328$185$102$55
44 years$899$537$307$171$92$49
45 years$870$512$289$158$84$44
46 years$841$488$271$146$76$39
47 years$814$466$255$134$69$35
48 years$788$445$239$124$63$31
49 years$763$425$225$115$57$28
50 years$739$406$212$106$52$25

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $757,000, adding $4,019 every year, while hoping to spend $31,595 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: 58/16/26 Blend
58$757,000$757,000$757,000$757,000
59$838,360$798,239$786,505$880,850
60$890,255$803,735$779,236$915,848
61$946,386$808,443$770,665$950,292
62$1,007,149$812,288$760,714$987,183
63$1,072,983$815,196$749,303$1,026,769
64$1,144,371$817,083$736,348$1,069,321
65$1,221,841$817,865$721,760$1,115,138
66$1,305,976$817,448$705,447$1,164,555
67$1,397,418$815,735$687,311$1,217,936
68$1,496,871$812,623$667,253$1,275,690
69$1,605,112$808,000$645,165$1,338,265
70$1,722,993$801,752$620,938$1,406,157
71$1,851,453$793,753$594,455$1,479,914
72$1,991,528$783,873$565,595$1,560,144
73$2,144,353$771,973$534,232$1,647,515
74$2,311,182$757,905$500,234$1,742,769
75$2,493,393$741,512$463,462$1,846,722
76$2,692,503$722,630$423,772$1,960,279
77$2,910,183$701,084$381,013$2,084,437
78$3,148,273$676,688$335,028$2,220,298
79$3,408,797$649,245$285,651$2,369,081
80$3,693,985$618,550$232,711$2,532,129
81$4,006,294$584,381$176,029$2,710,928
82$4,348,427$546,506$115,417$2,907,115
83$4,723,362$504,681$50,680$3,122,502
84$5,134,380$458,646$0$3,359,086
85$5,585,093$408,125$0$3,624,180
86$6,079,479$352,830$0$3,930,447
87$6,621,921$292,453$0$4,266,563
88$7,217,245$226,672$0$4,635,558
89$7,870,769$155,144$0$5,040,772
90$8,588,349$77,508$0$5,485,887
91$9,376,438$0$0$5,974,964
92$10,242,142$0$0$6,513,642
93$11,193,291$0$0$7,120,547
94$12,238,510$0$0$7,787,546
95$13,387,302$0$0$8,520,712
96$14,650,136$0$0$9,326,733
97$16,038,544$0$0$10,212,981
98$17,565,234$0$0$11,187,576
99$19,244,206$0$0$12,259,466
100$21,090,882$0$0$13,438,507