Can I retire at age 59 with 975,000?

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 $975,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.8%
1 years$80,515$79,797$79,098$78,415$77,748$76,209
2 years$39,859$39,116$38,397$37,699$37,023$35,479
3 years$26,309$25,563$24,845$24,154$23,489$21,988
4 years$19,535$18,791$18,081$17,402$16,752$15,307
5 years$15,472$14,733$14,032$13,366$12,735$11,348
6 years$12,764$12,030$11,340$10,689$10,077$8,750
7 years$10,830$10,103$9,423$8,788$8,195$6,929
8 years$9,381$8,660$7,992$7,372$6,799$5,593
9 years$8,254$7,540$6,883$6,279$5,725$4,579
10 years$7,353$6,646$6,001$5,413$4,878$3,790
11 years$6,617$5,917$5,283$4,711$4,196$3,165
12 years$6,003$5,311$4,689$4,132$3,636$2,660
13 years$5,485$4,799$4,189$3,648$3,170$2,249
14 years$5,040$4,362$3,764$3,238$2,779$1,910
15 years$4,656$3,985$3,398$2,888$2,447$1,628
16 years$4,320$3,656$3,081$2,586$2,163$1,392
17 years$4,023$3,367$2,804$2,323$1,918$1,194
18 years$3,760$3,112$2,559$2,094$1,705$1,026
19 years$3,525$2,884$2,343$1,892$1,520$883
20 years$3,314$2,680$2,150$1,714$1,357$762
21 years$3,123$2,496$1,978$1,555$1,215$658
22 years$2,949$2,330$1,823$1,414$1,089$569
23 years$2,791$2,179$1,683$1,288$977$492
24 years$2,647$2,042$1,557$1,174$879$426
25 years$2,514$1,916$1,442$1,073$791$370
26 years$2,391$1,801$1,337$981$712$321
27 years$2,278$1,695$1,242$898$642$278
28 years$2,173$1,597$1,154$822$579$242
29 years$2,076$1,507$1,074$754$523$210
30 years$1,985$1,423$1,000$692$473$182
31 years$1,900$1,345$933$636$427$159
32 years$1,820$1,273$870$584$387$138
33 years$1,746$1,205$813$537$350$120
34 years$1,676$1,142$759$494$317$104
35 years$1,610$1,083$710$455$287$91
36 years$1,549$1,028$664$419$260$79
37 years$1,490$977$622$386$236$69
38 years$1,435$928$582$356$214$60
39 years$1,383$883$545$328$194$52
40 years$1,333$840$511$303$176$45
41 years$1,286$799$479$279$159$39
42 years$1,241$761$450$258$145$34
43 years$1,199$725$422$238$131$30
44 years$1,158$691$396$220$119$26
45 years$1,120$659$372$203$108$23
46 years$1,083$629$349$187$98$20
47 years$1,048$600$328$173$89$17
48 years$1,015$573$308$160$81$15
49 years$983$547$290$148$74$13
50 years$952$523$272$137$67$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $975,000, adding $5,479 every year, while hoping to spend $52,869 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: 86/8/6 Blend
58$975,000$975,000$975,000$975,000
59$1,080,102$1,028,427$1,013,314$1,172,246
60$1,134,020$1,022,567$991,008$1,227,267
61$1,191,666$1,014,649$966,183$1,279,862
62$1,253,364$1,004,515$938,698$1,335,950
63$1,319,469$991,999$908,407$1,395,848
64$1,390,373$976,925$875,157$1,459,900
65$1,466,503$959,106$838,786$1,528,488
66$1,548,330$938,345$799,129$1,602,028
67$1,636,368$914,433$756,008$1,680,983
68$1,731,184$887,147$709,241$1,765,859
69$1,833,401$856,253$658,637$1,857,214
70$1,943,702$821,503$603,995$1,955,663
71$2,062,836$782,634$545,106$2,061,882
72$2,191,631$739,368$481,752$2,176,617
73$2,330,991$691,411$413,704$2,300,688
74$2,481,914$638,452$340,726$2,435,000
75$2,645,496$580,163$262,567$2,580,548
76$2,822,942$516,197$178,968$2,738,429
77$3,015,577$446,185$89,658$2,909,852
78$3,224,859$369,741$0$3,096,148
79$3,452,391$286,454$0$3,299,147
80$3,699,936$195,892$0$3,526,252
81$3,969,437$97,598$0$3,773,519
82$4,263,027$0$0$4,042,930
83$4,583,059$0$0$4,337,455
84$4,932,117$0$0$4,668,076
85$5,313,050$0$0$5,028,898
86$5,728,990$0$0$5,422,892
87$6,183,387$0$0$5,853,325
88$6,680,039$0$0$6,323,799
89$7,223,127$0$0$6,838,273
90$7,817,254$0$0$7,401,111
91$8,467,489$0$0$8,017,117
92$9,179,414$0$0$8,691,580
93$9,959,175$0$0$9,430,325
94$10,813,540$0$0$10,239,766
95$11,749,964$0$0$11,126,968
96$12,776,657$0$0$12,099,712
97$13,902,661$0$0$13,166,565
98$15,137,935$0$0$14,336,967
99$16,493,448$0$0$15,621,313
100$17,981,285$0$0$17,031,055