Can I retire at age 59 with 841,000?

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 $841,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.3%
1 years$69,449$68,830$68,227$67,638$67,063$65,335
2 years$34,381$33,740$33,120$32,518$31,935$30,206
3 years$22,693$22,050$21,431$20,835$20,261$18,585
4 years$16,850$16,209$15,596$15,010$14,450$12,840
5 years$13,345$12,708$12,103$11,529$10,985$9,444
6 years$11,009$10,377$9,781$9,220$8,692$7,223
7 years$9,342$8,715$8,128$7,580$7,069$5,671
8 years$8,091$7,470$6,893$6,359$5,864$4,538
9 years$7,120$6,504$5,937$5,416$4,939$3,682
10 years$6,343$5,733$5,176$4,669$4,208$3,020
11 years$5,707$5,104$4,557$4,063$3,619$2,497
12 years$5,178$4,581$4,044$3,564$3,136$2,079
13 years$4,731$4,140$3,613$3,147$2,735$1,740
14 years$4,348$3,763$3,247$2,793$2,397$1,463
15 years$4,016$3,437$2,931$2,491$2,111$1,234
16 years$3,726$3,154$2,658$2,230$1,865$1,044
17 years$3,470$2,905$2,418$2,004$1,654$885
18 years$3,243$2,684$2,208$1,806$1,471$753
19 years$3,041$2,487$2,021$1,632$1,311$641
20 years$2,858$2,311$1,855$1,478$1,171$546
21 years$2,694$2,153$1,706$1,341$1,048$466
22 years$2,544$2,010$1,572$1,220$939$399
23 years$2,408$1,880$1,452$1,111$843$341
24 years$2,283$1,761$1,343$1,013$758$292
25 years$2,168$1,653$1,244$925$682$250
26 years$2,063$1,553$1,153$846$614$214
27 years$1,965$1,462$1,071$774$554$184
28 years$1,874$1,378$996$709$500$158
29 years$1,790$1,300$926$651$451$135
30 years$1,712$1,227$863$597$408$116
31 years$1,639$1,160$805$548$369$100
32 years$1,570$1,098$751$504$333$86
33 years$1,506$1,040$701$463$302$73
34 years$1,446$985$655$426$273$63
35 years$1,389$935$612$393$247$54
36 years$1,336$887$573$362$224$47
37 years$1,285$842$536$333$203$40
38 years$1,238$801$502$307$184$34
39 years$1,193$761$470$283$167$30
40 years$1,150$724$441$261$152$25
41 years$1,109$689$413$241$137$22
42 years$1,071$657$388$222$125$19
43 years$1,034$626$364$205$113$16
44 years$999$596$342$189$103$14
45 years$966$569$321$175$93$12
46 years$934$543$301$162$85$10
47 years$904$518$283$149$77$9
48 years$875$494$266$138$70$8
49 years$848$472$250$128$63$7
50 years$821$451$235$118$58$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $841,000, adding $6,044 every year, while hoping to spend $46,582 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: 42/35/23 Blend
58$841,000$841,000$841,000$841,000
59$933,016$888,443$875,408$965,696
60$978,621$882,414$855,171$983,557
61$1,027,316$874,528$832,695$997,963
62$1,079,368$864,646$807,856$1,012,631
63$1,135,068$852,618$780,524$1,027,610
64$1,194,736$838,287$750,562$1,042,959
65$1,258,722$821,486$717,829$1,058,745
66$1,327,412$802,040$682,177$1,075,047
67$1,401,228$779,759$643,450$1,091,953
68$1,480,633$754,447$601,485$1,109,568
69$1,566,137$725,895$556,114$1,128,010
70$1,658,298$693,879$507,159$1,147,414
71$1,757,731$658,165$454,435$1,167,934
72$1,865,110$618,505$397,749$1,189,747
73$1,981,176$574,637$336,899$1,213,050
74$2,106,745$526,283$271,674$1,238,068
75$2,242,712$473,150$201,853$1,265,058
76$2,390,061$414,926$127,208$1,294,305
77$2,549,875$351,286$47,497$1,326,134
78$2,723,345$281,882$0$1,360,909
79$2,911,781$206,349$0$1,408,260
80$3,116,623$124,300$0$1,472,467
81$3,339,456$35,328$0$1,542,443
82$3,582,023$0$0$1,618,838
83$3,846,244$0$0$1,725,864
84$4,134,228$0$0$1,857,443
85$4,448,301$0$0$2,001,043
86$4,791,019$0$0$2,157,846
87$5,165,198$0$0$2,329,152
88$5,573,936$0$0$2,516,395
89$6,020,644$0$0$2,721,151
90$6,509,079$0$0$2,945,157
91$7,043,376$0$0$3,190,325
92$7,628,088$0$0$3,458,759
93$8,268,229$0$0$3,752,779
94$8,969,319$0$0$4,074,938
95$9,737,439$0$0$4,428,048
96$10,579,285$0$0$4,815,204
97$11,502,230$0$0$5,239,819
98$12,514,398$0$0$5,705,649
99$13,624,733$0$0$6,216,831
100$14,843,089$0$0$6,777,924