Can I retire at age 59 with 921,000?

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 $921,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.6%
1 years$76,055$75,378$74,717$74,072$73,442$72,645
2 years$37,651$36,950$36,270$35,611$34,972$34,170
3 years$24,851$24,147$23,469$22,817$22,188$21,405
4 years$18,453$17,751$17,080$16,438$15,825$15,067
5 years$14,615$13,917$13,255$12,626$12,030$11,299
6 years$12,057$11,364$10,712$10,097$9,519$8,817
7 years$10,230$9,544$8,901$8,301$7,741$7,069
8 years$8,861$8,181$7,549$6,964$6,422$5,778
9 years$7,797$7,123$6,502$5,932$5,408$4,793
10 years$6,946$6,278$5,669$5,113$4,608$4,021
11 years$6,250$5,589$4,991$4,450$3,963$3,404
12 years$5,671$5,017$4,429$3,903$3,434$2,902
13 years$5,181$4,534$3,957$3,446$2,995$2,489
14 years$4,761$4,121$3,555$3,059$2,625$2,145
15 years$4,398$3,764$3,210$2,728$2,311$1,857
16 years$4,080$3,454$2,910$2,443$2,043$1,612
17 years$3,800$3,181$2,648$2,195$1,811$1,404
18 years$3,552$2,939$2,418$1,978$1,611$1,226
19 years$3,330$2,724$2,213$1,787$1,436$1,073
20 years$3,130$2,531$2,031$1,619$1,282$940
21 years$2,950$2,358$1,868$1,469$1,147$826
22 years$2,786$2,201$1,722$1,336$1,029$726
23 years$2,637$2,058$1,590$1,216$923$639
24 years$2,500$1,929$1,470$1,109$830$563
25 years$2,374$1,810$1,362$1,013$747$497
26 years$2,259$1,701$1,263$926$673$438
27 years$2,152$1,601$1,173$848$606$387
28 years$2,053$1,509$1,090$777$547$342
29 years$1,961$1,423$1,015$712$494$303
30 years$1,875$1,344$945$654$446$268
31 years$1,795$1,271$881$601$404$237
32 years$1,720$1,202$822$552$365$210
33 years$1,649$1,138$768$508$330$186
34 years$1,583$1,079$717$467$299$165
35 years$1,521$1,023$670$430$271$146
36 years$1,463$971$627$396$246$130
37 years$1,408$923$587$365$223$115
38 years$1,355$877$550$336$202$102
39 years$1,306$834$515$310$183$90
40 years$1,259$793$483$286$166$80
41 years$1,215$755$453$264$151$71
42 years$1,173$719$425$243$137$63
43 years$1,132$685$398$225$124$56
44 years$1,094$653$374$208$113$50
45 years$1,058$623$351$192$102$44
46 years$1,023$594$330$177$93$39
47 years$990$567$310$164$84$35
48 years$958$541$291$151$76$31
49 years$928$517$274$140$69$27
50 years$899$494$257$129$63$24

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $921,000, adding $3,694 every year, while hoping to spend $58,761 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: 63/32/5 Blend
58$921,000$921,000$921,000$921,000
59$1,018,752$969,939$955,664$1,081,941
60$1,060,144$954,945$925,157$1,109,482
61$1,103,788$937,247$891,659$1,132,271
62$1,149,852$916,650$855,008$1,155,609
63$1,198,519$892,948$815,033$1,179,546
64$1,249,989$865,923$771,558$1,204,138
65$1,304,480$835,345$724,396$1,229,449
66$1,362,228$800,969$673,355$1,255,552
67$1,423,495$762,536$618,232$1,282,531
68$1,488,564$719,772$558,815$1,310,480
69$1,557,746$672,390$494,884$1,339,507
70$1,631,381$620,082$426,208$1,369,734
71$1,709,842$562,525$352,545$1,401,298
72$1,793,535$499,378$273,645$1,434,355
73$1,882,907$430,280$189,244$1,469,079
74$1,978,448$354,848$99,068$1,505,669
75$2,080,694$272,680$2,831$1,544,348
76$2,190,233$183,350$0$1,585,364
77$2,307,711$86,407$0$1,634,328
78$2,433,834$0$0$1,686,734
79$2,569,380$0$0$1,749,359
80$2,715,202$0$0$1,849,512
81$2,872,235$0$0$1,957,414
82$3,041,509$0$0$2,073,779
83$3,224,151$0$0$2,199,390
84$3,421,405$0$0$2,335,106
85$3,634,632$0$0$2,481,874
86$3,865,333$0$0$2,640,732
87$4,115,153$0$0$2,812,824
88$4,385,906$0$0$2,999,406
89$4,679,582$0$0$3,201,858
90$4,998,372$0$0$3,421,701
91$5,344,685$0$0$3,660,606
92$5,721,170$0$0$3,920,410
93$6,130,745$0$0$4,203,136
94$6,576,615$0$0$4,511,011
95$7,062,311$0$0$4,846,481
96$7,591,716$0$0$5,212,244
97$8,169,106$0$0$5,611,263
98$8,799,185$0$0$6,046,805
99$9,487,133$0$0$6,522,463
100$10,238,650$0$0$7,042,193