Can I retire at age 59 with 934,000?

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 $934,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.3%
1 years$77,129$76,442$75,772$75,117$74,478$73,456
2 years$38,183$37,471$36,782$36,114$35,466$34,438
3 years$25,202$24,488$23,801$23,139$22,501$21,499
4 years$18,713$18,001$17,321$16,670$16,048$15,080
5 years$14,821$14,113$13,442$12,804$12,199$11,268
6 years$12,227$11,525$10,863$10,240$9,653$8,759
7 years$10,375$9,678$9,027$8,419$7,850$6,995
8 years$8,986$8,296$7,656$7,062$6,513$5,695
9 years$7,907$7,223$6,594$6,015$5,485$4,705
10 years$7,044$6,367$5,749$5,185$4,673$3,930
11 years$6,338$5,668$5,061$4,513$4,019$3,312
12 years$5,751$5,087$4,492$3,958$3,483$2,812
13 years$5,254$4,597$4,013$3,495$3,037$2,401
14 years$4,828$4,179$3,606$3,102$2,662$2,059
15 years$4,460$3,818$3,255$2,767$2,344$1,774
16 years$4,138$3,503$2,951$2,477$2,072$1,533
17 years$3,854$3,226$2,686$2,226$1,837$1,328
18 years$3,602$2,981$2,452$2,006$1,633$1,154
19 years$3,377$2,763$2,244$1,812$1,456$1,005
20 years$3,174$2,567$2,060$1,641$1,300$876
21 years$2,991$2,391$1,895$1,490$1,164$765
22 years$2,825$2,232$1,746$1,355$1,043$669
23 years$2,674$2,088$1,612$1,234$936$586
24 years$2,535$1,956$1,491$1,125$842$514
25 years$2,408$1,836$1,381$1,028$757$451
26 years$2,291$1,725$1,281$940$682$395
27 years$2,182$1,624$1,189$860$615$347
28 years$2,082$1,530$1,106$788$555$305
29 years$1,988$1,443$1,029$723$501$269
30 years$1,901$1,363$958$663$453$236
31 years$1,820$1,288$894$609$409$208
32 years$1,744$1,219$834$560$370$183
33 years$1,673$1,155$778$515$335$161
34 years$1,606$1,094$727$474$303$142
35 years$1,543$1,038$680$436$275$125
36 years$1,483$985$636$401$249$110
37 years$1,427$936$595$370$226$97
38 years$1,374$889$558$341$205$86
39 years$1,324$846$522$314$186$76
40 years$1,277$804$490$290$168$67
41 years$1,232$766$459$268$153$59
42 years$1,189$729$431$247$139$52
43 years$1,148$695$404$228$126$46
44 years$1,110$662$379$210$114$40
45 years$1,073$632$356$194$104$36
46 years$1,038$603$335$180$94$31
47 years$1,004$575$314$166$85$28
48 years$972$549$295$153$78$24
49 years$941$524$278$142$70$22
50 years$912$501$261$131$64$19

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $934,000, adding $2,076 every year, while hoping to spend $41,318 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: 44/50/6 Blend
58$934,000$934,000$934,000$934,000
59$1,031,409$981,907$967,430$1,074,958
60$1,092,651$986,059$955,877$1,109,405
61$1,158,755$989,029$942,552$1,142,288
62$1,230,172$990,716$927,353$1,176,961
63$1,307,401$991,012$910,170$1,213,603
64$1,390,988$989,804$890,892$1,252,411
65$1,481,532$986,968$869,401$1,293,606
66$1,579,695$982,376$845,573$1,337,433
67$1,686,203$975,891$819,278$1,384,164
68$1,801,854$967,368$790,382$1,434,101
69$1,927,526$956,652$758,743$1,487,581
70$2,064,186$943,580$724,214$1,544,979
71$2,212,898$927,980$686,639$1,606,708
72$2,374,830$909,668$645,858$1,673,231
73$2,551,269$888,449$601,701$1,745,059
74$2,743,634$864,118$553,993$1,822,761
75$2,953,481$836,456$502,549$1,906,966
76$3,182,529$805,235$447,176$1,998,374
77$3,432,664$770,209$387,674$2,097,761
78$3,705,967$731,120$323,833$2,205,987
79$4,004,727$687,696$255,432$2,324,005
80$4,331,463$639,648$182,244$2,452,872
81$4,688,953$586,670$104,029$2,593,758
82$5,080,249$528,441$20,537$2,747,961
83$5,508,719$464,619$0$2,916,918
84$5,978,066$394,843$0$3,106,608
85$6,492,372$318,733$0$3,316,092
86$7,056,129$235,887$0$3,546,022
87$7,674,289$145,880$0$3,798,576
88$8,352,301$48,263$0$4,076,160
89$9,096,171$0$0$4,381,439
90$9,912,511$0$0$4,748,958
91$10,808,607$0$0$5,181,649
92$11,792,483$0$0$5,656,845
93$12,872,978$0$0$6,178,830
94$14,059,829$0$0$6,752,326
95$15,363,765$0$0$7,382,531
96$16,796,602$0$0$8,075,172
97$18,371,358$0$0$8,836,562
98$20,102,378$0$0$9,673,651
99$22,005,461$0$0$10,594,100
100$24,098,016$0$0$11,606,347