Can I retire at age 59 with 923,000?

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 $923,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.5%
1 years$76,220$75,542$74,879$74,233$73,601$71,648
2 years$37,733$37,030$36,349$35,689$35,048$33,094
3 years$24,905$24,200$23,520$22,866$22,236$20,342
4 years$18,493$17,789$17,117$16,474$15,859$14,039
5 years$14,646$13,947$13,283$12,653$12,056$10,316
6 years$12,083$11,389$10,735$10,119$9,539$7,881
7 years$10,253$9,564$8,921$8,319$7,758$6,181
8 years$8,880$8,198$7,565$6,979$6,436$4,940
9 years$7,814$7,138$6,516$5,945$5,420$4,003
10 years$6,961$6,292$5,681$5,124$4,618$3,279
11 years$6,264$5,601$5,001$4,460$3,972$2,708
12 years$5,683$5,027$4,439$3,912$3,442$2,252
13 years$5,192$4,543$3,966$3,453$3,001$1,882
14 years$4,772$4,130$3,563$3,066$2,631$1,580
15 years$4,407$3,773$3,217$2,734$2,317$1,331
16 years$4,089$3,461$2,917$2,448$2,047$1,124
17 years$3,809$3,188$2,654$2,199$1,815$952
18 years$3,560$2,946$2,423$1,982$1,614$808
19 years$3,337$2,730$2,218$1,791$1,439$687
20 years$3,137$2,537$2,036$1,622$1,285$585
21 years$2,956$2,363$1,872$1,472$1,150$499
22 years$2,792$2,206$1,726$1,339$1,031$425
23 years$2,642$2,063$1,593$1,219$925$363
24 years$2,505$1,933$1,474$1,112$832$311
25 years$2,380$1,814$1,365$1,015$748$266
26 years$2,264$1,705$1,266$928$674$227
27 years$2,157$1,604$1,175$850$608$195
28 years$2,057$1,512$1,093$779$548$167
29 years$1,965$1,426$1,017$714$495$143
30 years$1,879$1,347$947$655$447$122
31 years$1,799$1,273$883$602$405$105
32 years$1,723$1,205$824$553$366$90
33 years$1,653$1,141$769$509$331$77
34 years$1,587$1,081$719$468$300$66
35 years$1,525$1,026$672$431$272$57
36 years$1,466$973$629$397$246$49
37 years$1,411$925$588$366$223$42
38 years$1,358$879$551$337$202$36
39 years$1,309$836$516$311$183$31
40 years$1,262$795$484$287$166$26
41 years$1,217$757$454$264$151$23
42 years$1,175$721$426$244$137$19
43 years$1,135$687$399$225$124$17
44 years$1,097$655$375$208$113$14
45 years$1,060$624$352$192$102$12
46 years$1,025$595$331$177$93$11
47 years$992$568$311$164$84$9
48 years$961$542$292$151$77$8
49 years$930$518$274$140$70$7
50 years$901$495$258$129$63$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $923,000, adding $3,426 every year, while hoping to spend $48,013 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: 54/21/25 Blend
58$923,000$923,000$923,000$923,000
59$1,020,680$971,761$957,454$1,068,577
60$1,073,704$968,292$938,444$1,098,482
61$1,130,527$963,043$917,187$1,125,767
62$1,191,486$955,878$893,558$1,154,481
63$1,256,951$946,649$867,426$1,184,780
64$1,327,327$935,202$838,652$1,216,833
65$1,403,060$921,373$807,092$1,250,834
66$1,484,639$904,986$772,596$1,286,995
67$1,572,600$885,859$735,006$1,325,556
68$1,667,534$863,794$694,157$1,366,782
69$1,770,088$838,587$649,878$1,410,969
70$1,880,976$810,016$601,988$1,458,446
71$2,000,981$777,852$550,299$1,509,579
72$2,130,962$741,848$494,615$1,564,777
73$2,271,867$701,745$434,731$1,624,492
74$2,424,735$657,269$370,433$1,689,227
75$2,590,712$608,129$301,497$1,759,544
76$2,771,057$554,019$227,688$1,836,062
77$2,967,153$494,614$148,765$1,919,472
78$3,180,525$429,573$64,470$2,010,539
79$3,412,848$358,532$0$2,110,112
80$3,665,968$281,109$0$2,225,931
81$3,941,913$196,900$0$2,371,038
82$4,242,919$105,479$0$2,529,452
83$4,571,443$6,394$0$2,702,535
84$4,930,193$0$0$2,891,793
85$5,322,148$0$0$3,122,188
86$5,750,589$0$0$3,375,730
87$6,219,126$0$0$3,653,088
88$6,731,736$0$0$3,956,626
89$7,292,798$0$0$4,288,950
90$7,907,132$0$0$4,652,926
91$8,580,048$0$0$5,051,713
92$9,317,393$0$0$5,488,788
93$10,125,605$0$0$5,967,981
94$11,011,777$0$0$6,493,511
95$11,983,720$0$0$7,070,024
96$13,050,036$0$0$7,702,638
97$14,220,201$0$0$8,396,990
98$15,504,654$0$0$9,159,290
99$16,914,892$0$0$9,996,377
100$18,463,580$0$0$10,915,786