Can I retire at age 59 with 875,000?

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 $875,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.7%
1 years$72,257$71,613$70,985$70,372$69,774$67,325
2 years$35,771$35,104$34,459$33,833$33,226$30,784
3 years$23,610$22,941$22,297$21,677$21,080$18,722
4 years$17,531$16,864$16,227$15,617$15,034$12,779
5 years$13,885$13,222$12,593$11,995$11,429$9,282
6 years$11,455$10,797$10,177$9,593$9,043$7,006
7 years$9,719$9,067$8,457$7,887$7,355$5,426
8 years$8,419$7,772$7,172$6,616$6,101$4,281
9 years$7,407$6,767$6,177$5,635$5,138$3,423
10 years$6,599$5,965$5,385$4,858$4,378$2,765
11 years$5,938$5,310$4,741$4,228$3,765$2,252
12 years$5,387$4,766$4,208$3,708$3,263$1,845
13 years$4,922$4,307$3,759$3,274$2,845$1,519
14 years$4,523$3,915$3,378$2,906$2,494$1,256
15 years$4,178$3,576$3,050$2,592$2,196$1,042
16 years$3,877$3,281$2,765$2,321$1,941$866
17 years$3,611$3,022$2,516$2,085$1,721$722
18 years$3,375$2,792$2,297$1,879$1,530$603
19 years$3,164$2,588$2,103$1,698$1,364$504
20 years$2,974$2,405$1,930$1,538$1,218$422
21 years$2,802$2,240$1,775$1,396$1,090$354
22 years$2,647$2,091$1,636$1,269$977$297
23 years$2,505$1,956$1,510$1,156$877$249
24 years$2,375$1,832$1,397$1,054$788$209
25 years$2,256$1,720$1,294$963$709$176
26 years$2,146$1,616$1,200$880$639$148
27 years$2,044$1,521$1,114$806$576$124
28 years$1,950$1,433$1,036$738$520$104
29 years$1,863$1,352$964$677$469$88
30 years$1,781$1,277$898$621$424$74
31 years$1,705$1,207$837$571$383$62
32 years$1,634$1,142$781$524$347$52
33 years$1,567$1,082$729$482$314$44
34 years$1,504$1,025$681$444$284$37
35 years$1,445$972$637$408$257$31
36 years$1,390$923$596$376$233$26
37 years$1,337$877$558$347$211$22
38 years$1,288$833$522$319$192$19
39 years$1,241$792$489$295$174$16
40 years$1,196$754$459$272$158$13
41 years$1,154$717$430$251$143$11
42 years$1,114$683$403$231$130$9
43 years$1,076$651$379$214$118$8
44 years$1,040$620$355$197$107$7
45 years$1,005$592$334$182$97$6
46 years$972$564$313$168$88$5
47 years$941$539$294$155$80$4
48 years$911$514$277$144$73$3
49 years$882$491$260$133$66$3
50 years$854$469$244$123$60$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $875,000, adding $3,011 every year, while hoping to spend $41,338 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: 66/26/8 Blend
58$875,000$875,000$875,000$875,000
59$967,356$920,981$907,418$1,029,534
60$1,022,043$922,126$893,834$1,072,394
61$1,080,922$921,941$878,408$1,114,007
62$1,144,379$920,318$861,037$1,158,400
63$1,212,833$917,142$841,610$1,205,837
64$1,286,750$912,289$820,011$1,256,615
65$1,366,637$905,630$796,120$1,311,057
66$1,453,055$897,027$769,811$1,369,523
67$1,546,619$886,334$740,952$1,432,409
68$1,648,005$873,395$709,405$1,500,154
69$1,757,956$858,046$675,025$1,573,242
70$1,877,292$840,114$637,662$1,652,209
71$2,006,910$819,414$597,158$1,737,644
72$2,147,800$795,751$553,349$1,830,202
73$2,301,051$768,918$506,061$1,930,603
74$2,467,860$738,697$455,116$2,039,643
75$2,649,545$704,857$400,326$2,158,204
76$2,847,556$667,152$341,494$2,287,255
77$3,063,488$625,323$278,415$2,427,872
78$3,299,098$579,098$210,876$2,581,238
79$3,556,318$528,187$138,653$2,748,663
80$3,837,278$472,283$61,513$2,931,592
81$4,144,319$411,064$0$3,131,621
82$4,480,022$344,188$0$3,352,288
83$4,847,224$271,294$0$3,599,481
84$5,249,054$192,000$0$3,870,114
85$5,688,954$105,905$0$4,166,581
86$6,170,716$12,582$0$4,491,523
87$6,698,514$0$0$4,847,855
88$7,276,947$0$0$5,264,088
89$7,911,078$0$0$5,724,404
90$8,606,485$0$0$6,229,259
91$9,369,310$0$0$6,783,119
92$10,206,320$0$0$7,390,905
93$11,124,968$0$0$8,058,036
94$12,133,461$0$0$8,790,482
95$13,240,844$0$0$9,594,820
96$14,457,078$0$0$10,478,292
97$15,793,136$0$0$11,448,880
98$17,261,108$0$0$12,515,375
99$18,874,310$0$0$13,687,462
100$20,647,415$0$0$14,975,810