Can I retire at age 59 with 769,000?

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 $769,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.5%
1 years$63,503$62,938$62,386$61,847$61,321$60,935
2 years$31,437$30,852$30,284$29,734$29,201$28,811
3 years$20,750$20,162$19,596$19,051$18,526$18,145
4 years$15,407$14,821$14,261$13,725$13,213$12,843
5 years$12,203$11,620$11,067$10,542$10,044$9,688
6 years$10,067$9,489$8,944$8,431$7,948$7,604
7 years$8,542$7,969$7,432$6,931$6,464$6,133
8 years$7,399$6,830$6,303$5,815$5,362$5,045
9 years$6,510$5,947$5,429$4,953$4,516$4,212
10 years$5,800$5,242$4,733$4,269$3,848$3,557
11 years$5,219$4,667$4,167$3,716$3,309$3,032
12 years$4,735$4,189$3,698$3,259$2,868$2,603
13 years$4,326$3,785$3,304$2,877$2,501$2,248
14 years$3,975$3,441$2,969$2,554$2,192$1,952
15 years$3,672$3,143$2,680$2,278$1,930$1,702
16 years$3,407$2,884$2,430$2,040$1,706$1,489
17 years$3,173$2,656$2,211$1,832$1,512$1,307
18 years$2,966$2,454$2,019$1,651$1,345$1,150
19 years$2,780$2,274$1,848$1,492$1,199$1,014
20 years$2,614$2,114$1,696$1,351$1,071$896
21 years$2,463$1,969$1,560$1,227$958$793
22 years$2,326$1,838$1,438$1,115$859$703
23 years$2,202$1,719$1,327$1,016$771$624
24 years$2,087$1,610$1,228$926$693$555
25 years$1,983$1,511$1,137$846$624$493
26 years$1,886$1,420$1,055$774$562$439
27 years$1,797$1,337$979$708$506$392
28 years$1,714$1,260$910$649$457$349
29 years$1,637$1,188$847$595$413$312
30 years$1,565$1,122$789$546$373$278
31 years$1,498$1,061$736$501$337$248
32 years$1,436$1,004$686$461$305$222
33 years$1,377$951$641$424$276$198
34 years$1,322$901$599$390$250$177
35 years$1,270$855$560$359$226$159
36 years$1,221$811$524$331$205$142
37 years$1,175$770$490$305$186$127
38 years$1,132$732$459$281$168$114
39 years$1,090$696$430$259$153$102
40 years$1,051$662$403$239$139$91
41 years$1,014$630$378$220$126$82
42 years$979$600$355$203$114$73
43 years$946$572$333$188$104$66
44 years$914$545$312$173$94$59
45 years$883$520$293$160$85$53
46 years$854$496$275$148$77$47
47 years$827$473$259$137$70$42
48 years$800$452$243$126$64$38
49 years$775$432$229$117$58$34
50 years$751$412$215$108$53$30

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $769,000, adding $4,317 every year, while hoping to spend $38,800 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: 39/50/11 Blend
58$769,000$769,000$769,000$769,000
59$851,891$811,134$799,214$882,122
60$897,501$809,597$784,705$902,376
61$946,463$806,684$768,410$920,127
62$999,077$802,286$750,227$938,457
63$1,055,675$796,290$730,051$957,437
64$1,116,618$788,573$707,772$977,146
65$1,182,306$779,005$683,275$997,674
66$1,253,174$767,450$656,438$1,019,124
67$1,329,706$753,763$627,136$1,041,611
68$1,412,427$737,789$595,237$1,065,269
69$1,501,920$719,365$560,603$1,090,244
70$1,598,822$698,320$523,089$1,116,704
71$1,703,834$674,471$482,545$1,144,838
72$1,817,729$647,623$438,814$1,174,859
73$1,941,354$617,574$391,731$1,207,005
74$2,075,643$584,105$341,124$1,241,545
75$2,221,621$546,990$286,815$1,278,779
76$2,380,419$505,985$228,616$1,319,044
77$2,553,279$460,834$166,331$1,362,719
78$2,741,566$411,269$99,757$1,410,225
79$2,946,787$357,002$28,679$1,462,036
80$3,170,596$297,731$0$1,518,679
81$3,414,815$233,138$0$1,586,280
82$3,681,450$162,886$0$1,663,913
83$3,972,709$86,619$0$1,748,971
84$4,291,023$3,961$0$1,842,301
85$4,639,068$0$0$1,944,844
86$5,019,789$0$0$2,104,681
87$5,436,432$0$0$2,282,084
88$5,892,568$0$0$2,476,409
89$6,392,130$0$0$2,689,344
90$6,939,451$0$0$2,922,749
91$7,539,302$0$0$3,178,673
92$8,196,936$0$0$3,459,371
93$8,918,141$0$0$3,767,330
94$9,709,290$0$0$4,105,287
95$10,577,403$0$0$4,476,256
96$11,530,214$0$0$4,883,559
97$12,576,239$0$0$5,330,855
98$13,724,862$0$0$5,822,174
99$14,986,419$0$0$6,361,957
100$16,372,296$0$0$6,955,093