Can I retire at age 59 with 865,000?

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 $865,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.7%
1 years$71,431$70,795$70,174$69,568$68,976$67,918
2 years$35,362$34,703$34,065$33,446$32,846$31,782
3 years$23,340$22,679$22,042$21,429$20,839$19,802
4 years$17,331$16,671$16,041$15,439$14,862$13,862
5 years$13,726$13,071$12,449$11,858$11,298$10,336
6 years$11,324$10,673$10,060$9,483$8,940$8,018
7 years$9,608$8,963$8,360$7,797$7,270$6,388
8 years$8,322$7,683$7,090$6,540$6,032$5,189
9 years$7,323$6,690$6,107$5,571$5,079$4,277
10 years$6,524$5,897$5,324$4,802$4,328$3,564
11 years$5,870$5,249$4,687$4,179$3,722$2,996
12 years$5,326$4,712$4,160$3,666$3,226$2,537
13 years$4,866$4,258$3,716$3,236$2,813$2,160
14 years$4,472$3,870$3,339$2,873$2,466$1,848
15 years$4,131$3,536$3,015$2,562$2,171$1,587
16 years$3,832$3,244$2,733$2,294$1,919$1,368
17 years$3,569$2,987$2,487$2,061$1,701$1,182
18 years$3,336$2,761$2,271$1,858$1,513$1,024
19 years$3,127$2,558$2,079$1,679$1,348$889
20 years$2,940$2,377$1,908$1,520$1,204$773
21 years$2,770$2,214$1,755$1,380$1,078$673
22 years$2,617$2,067$1,617$1,254$966$587
23 years$2,476$1,933$1,493$1,142$867$512
24 years$2,348$1,811$1,381$1,042$779$448
25 years$2,230$1,700$1,279$952$701$391
26 years$2,121$1,598$1,186$870$632$342
27 years$2,021$1,504$1,102$796$570$300
28 years$1,928$1,417$1,024$730$514$263
29 years$1,841$1,337$953$669$464$230
30 years$1,761$1,262$888$614$419$202
31 years$1,686$1,193$828$564$379$177
32 years$1,615$1,129$772$518$343$155
33 years$1,549$1,069$721$477$310$136
34 years$1,487$1,013$674$439$281$120
35 years$1,429$961$630$404$255$105
36 years$1,374$912$589$372$231$92
37 years$1,322$866$551$343$209$81
38 years$1,273$823$516$316$189$71
39 years$1,227$783$484$291$172$63
40 years$1,183$745$453$269$156$55
41 years$1,141$709$425$248$141$48
42 years$1,101$675$399$229$128$43
43 years$1,064$644$374$211$116$37
44 years$1,028$613$351$195$106$33
45 years$994$585$330$180$96$29
46 years$961$558$310$166$87$25
47 years$930$533$291$154$79$22
48 years$900$508$274$142$72$20
49 years$872$485$257$131$65$17
50 years$845$464$242$121$59$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $865,000, adding $6,639 every year, while hoping to spend $52,535 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: 34/37/29 Blend
58$865,000$865,000$865,000$865,000
59$960,078$914,233$900,826$984,126
60$1,002,109$903,134$875,106$991,781
61$1,046,667$889,730$846,765$994,889
62$1,093,953$873,853$815,658$997,234
63$1,144,189$855,324$781,635$998,785
64$1,197,617$833,955$744,540$999,513
65$1,254,501$809,546$704,209$999,389
66$1,315,131$781,885$660,471$998,389
67$1,379,824$750,747$613,147$996,492
68$1,448,928$715,896$562,050$993,679
69$1,522,825$677,081$506,984$989,939
70$1,601,931$634,036$447,747$985,262
71$1,686,705$586,481$384,123$979,649
72$1,777,650$534,119$315,892$973,106
73$1,875,316$476,637$242,820$965,648
74$1,980,309$413,703$164,665$957,301
75$2,093,293$344,967$81,174$948,102
76$2,214,998$270,060$0$938,101
77$2,346,225$188,589$0$929,818
78$2,487,854$100,144$0$947,848
79$2,640,851$4,288$0$967,238
80$2,806,281$0$0$988,209
81$2,985,310$0$0$1,051,494
82$3,179,223$0$0$1,122,038
83$3,389,431$0$0$1,198,621
84$3,617,488$0$0$1,281,822
85$3,865,100$0$0$1,372,279
86$4,134,145$0$0$1,470,695
87$4,426,689$0$0$1,577,839
88$4,745,005$0$0$1,694,562
89$5,091,593$0$0$1,821,797
90$5,469,205$0$0$1,960,574
91$5,880,868$0$0$2,112,025
92$6,329,916$0$0$2,277,394
93$6,820,017$0$0$2,458,055
94$7,355,208$0$0$2,655,516
95$7,939,935$0$0$2,871,441
96$8,579,090$0$0$3,107,660
97$9,278,061$0$0$3,366,188
98$10,042,781$0$0$3,649,244
99$10,879,780$0$0$3,959,273
100$11,796,251$0$0$4,298,966