Can I retire at age 59 with 963,000?

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 $963,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.1%
1 years$79,524$78,815$78,124$77,450$76,791$74,273
2 years$39,368$38,635$37,924$37,235$36,567$34,055
3 years$25,985$25,248$24,540$23,857$23,200$20,771
4 years$19,294$18,560$17,859$17,188$16,546$14,221
5 years$15,281$14,551$13,859$13,202$12,578$10,361
6 years$12,607$11,882$11,200$10,558$9,953$7,846
7 years$10,697$9,979$9,307$8,680$8,094$6,098
8 years$9,265$8,554$7,893$7,281$6,715$4,828
9 years$8,152$7,447$6,799$6,202$5,655$3,875
10 years$7,263$6,565$5,927$5,346$4,818$3,142
11 years$6,535$5,844$5,218$4,653$4,144$2,569
12 years$5,929$5,245$4,631$4,081$3,591$2,113
13 years$5,417$4,740$4,137$3,603$3,131$1,747
14 years$4,978$4,309$3,718$3,198$2,745$1,450
15 years$4,598$3,936$3,356$2,852$2,417$1,208
16 years$4,266$3,611$3,043$2,554$2,136$1,009
17 years$3,974$3,326$2,769$2,295$1,894$845
18 years$3,714$3,073$2,528$2,068$1,684$708
19 years$3,482$2,848$2,314$1,869$1,501$595
20 years$3,273$2,647$2,124$1,692$1,341$500
21 years$3,084$2,465$1,953$1,536$1,200$421
22 years$2,913$2,301$1,800$1,397$1,075$355
23 years$2,757$2,152$1,662$1,272$965$299
24 years$2,614$2,017$1,537$1,160$868$253
25 years$2,483$1,893$1,424$1,059$781$213
26 years$2,362$1,779$1,321$969$703$180
27 years$2,250$1,674$1,226$887$634$152
28 years$2,146$1,577$1,140$812$572$129
29 years$2,050$1,488$1,061$745$517$109
30 years$1,960$1,405$988$684$467$92
31 years$1,876$1,328$921$628$422$78
32 years$1,798$1,257$860$577$382$66
33 years$1,725$1,190$803$531$346$56
34 years$1,656$1,128$750$488$313$47
35 years$1,591$1,070$701$449$283$40
36 years$1,529$1,016$656$414$257$34
37 years$1,472$965$614$381$233$29
38 years$1,417$917$575$352$211$24
39 years$1,366$872$539$324$191$20
40 years$1,317$829$505$299$174$17
41 years$1,270$790$473$276$157$15
42 years$1,226$752$444$255$143$12
43 years$1,184$716$417$235$130$11
44 years$1,144$683$391$217$118$9
45 years$1,106$651$367$200$107$8
46 years$1,070$621$345$185$97$6
47 years$1,035$593$324$171$88$5
48 years$1,002$566$305$158$80$5
49 years$971$540$286$146$73$4
50 years$940$516$269$135$66$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $963,000, adding $6,711 every year, while hoping to spend $23,880 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: 65/21/14 Blend
58$963,000$963,000$963,000$963,000
59$1,068,148$1,017,109$1,002,183$1,133,617
60$1,151,691$1,041,540$1,010,348$1,202,650
61$1,242,955$1,066,367$1,017,986$1,274,661
62$1,342,703$1,091,584$1,025,055$1,352,756
63$1,451,773$1,117,186$1,031,508$1,437,525
64$1,571,090$1,143,165$1,037,300$1,529,624
65$1,701,671$1,169,510$1,042,379$1,629,771
66$1,844,636$1,196,211$1,046,694$1,738,760
67$2,001,221$1,223,256$1,050,190$1,857,463
68$2,172,782$1,250,633$1,052,808$1,986,843
69$2,360,817$1,278,325$1,054,488$2,127,959
70$2,566,973$1,306,316$1,055,166$2,281,979
71$2,793,066$1,334,587$1,054,776$2,450,190
72$3,041,095$1,363,118$1,053,247$2,634,008
73$3,313,261$1,391,885$1,050,505$2,834,996
74$3,611,991$1,420,864$1,046,474$3,054,874
75$3,939,955$1,450,028$1,041,073$3,295,538
76$4,300,097$1,479,346$1,034,215$3,559,078
77$4,695,660$1,508,787$1,025,814$3,847,796
78$5,130,213$1,538,314$1,015,775$4,164,228
79$5,607,693$1,567,889$1,004,001$4,511,172
80$6,132,432$1,597,470$990,390$4,891,707
81$6,709,207$1,627,013$974,835$5,309,229
82$7,343,277$1,656,468$957,223$5,767,479
83$8,040,440$1,685,783$937,438$6,270,580
84$8,807,079$1,714,901$915,357$6,823,077
85$9,650,231$1,743,761$890,851$7,429,975
86$10,577,647$1,772,297$863,787$8,096,794
87$11,597,866$1,800,439$834,023$8,829,616
88$12,720,299$1,828,111$801,413$9,635,143
89$13,955,312$1,855,231$765,804$10,520,760
90$15,314,330$1,881,714$727,034$11,494,608
91$16,809,938$1,907,464$684,936$12,565,659
92$18,456,005$1,932,383$639,334$13,743,798
93$20,267,811$1,956,363$590,046$15,039,921
94$22,262,194$1,979,291$536,879$16,466,037
95$24,457,707$2,001,046$479,634$18,035,379
96$26,874,793$2,021,497$418,101$19,762,532
97$29,535,977$2,040,505$352,062$21,663,569
98$32,466,080$2,057,923$281,290$23,756,204
99$35,692,453$2,073,594$205,546$26,059,959
100$39,245,233$2,087,350$124,581$28,596,349