Can I retire at age 60 with 1,100,000?

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 $1,100,000?

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 years$90,837$90,028$89,238$88,468$87,716$84,874
2 years$44,969$44,131$43,320$42,533$41,769$38,933
3 years$29,681$28,840$28,031$27,251$26,500$23,758
4 years$22,039$21,201$20,399$19,633$18,900$16,274
5 years$17,455$16,622$15,831$15,080$14,368$11,863
6 years$14,400$13,573$12,793$12,060$11,369$8,989
7 years$12,219$11,398$10,631$9,915$9,246$6,990
8 years$10,583$9,771$9,016$8,317$7,670$5,538
9 years$9,312$8,507$7,766$7,084$6,459$4,447
10 years$8,296$7,499$6,770$6,107$5,504$3,608
11 years$7,465$6,675$5,960$5,315$4,733$2,952
12 years$6,773$5,992$5,290$4,662$4,102$2,430
13 years$6,188$5,415$4,726$4,116$3,577$2,010
14 years$5,687$4,922$4,246$3,653$3,135$1,670
15 years$5,253$4,496$3,834$3,258$2,761$1,392
16 years$4,873$4,125$3,476$2,917$2,440$1,164
17 years$4,539$3,799$3,163$2,621$2,163$975
18 years$4,242$3,510$2,887$2,362$1,924$818
19 years$3,977$3,253$2,643$2,135$1,715$688
20 years$3,739$3,023$2,426$1,933$1,531$579
21 years$3,523$2,816$2,231$1,755$1,371$488
22 years$3,327$2,629$2,057$1,595$1,228$411
23 years$3,149$2,459$1,899$1,453$1,103$347
24 years$2,986$2,304$1,756$1,325$991$293
25 years$2,836$2,162$1,627$1,210$892$248
26 years$2,698$2,032$1,509$1,106$803$209
27 years$2,570$1,912$1,401$1,013$724$177
28 years$2,452$1,802$1,302$928$654$150
29 years$2,342$1,700$1,212$851$590$127
30 years$2,239$1,605$1,129$781$533$107
31 years$2,143$1,517$1,052$717$482$91
32 years$2,054$1,436$982$659$436$77
33 years$1,970$1,360$917$606$395$65
34 years$1,891$1,289$857$558$357$55
35 years$1,817$1,222$801$513$324$47
36 years$1,747$1,160$749$473$293$40
37 years$1,681$1,102$701$436$266$34
38 years$1,619$1,047$657$402$241$28
39 years$1,560$996$615$370$218$24
40 years$1,504$947$577$342$198$20
41 years$1,451$902$541$315$180$17
42 years$1,400$859$507$291$163$15
43 years$1,353$818$476$268$148$12
44 years$1,307$780$447$248$134$11
45 years$1,264$744$419$229$122$9
46 years$1,222$710$394$211$111$8
47 years$1,183$677$370$195$101$6
48 years$1,145$646$348$180$91$5
49 years$1,109$617$327$167$83$5
50 years$1,074$590$307$154$75$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 60 starting with $1,100,000, adding $6,006 every year, while hoping to spend $44,030 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: 82/7/11 Blend
59$1,100,000$1,100,000$1,100,000$1,100,000
60$1,218,395$1,160,095$1,143,045$1,315,561
61$1,295,824$1,170,092$1,134,490$1,390,104
62$1,379,675$1,179,104$1,124,172$1,465,498
63$1,470,556$1,187,034$1,111,986$1,546,957
64$1,569,137$1,193,783$1,097,822$1,635,067
65$1,676,154$1,199,243$1,081,564$1,730,471
66$1,792,416$1,203,301$1,063,090$1,833,879
67$1,918,813$1,205,833$1,042,275$1,946,073
68$2,056,326$1,206,713$1,018,985$2,067,913
69$2,206,031$1,205,801$993,081$2,200,347
70$2,369,115$1,202,954$964,417$2,344,420
71$2,546,882$1,198,017$932,843$2,501,283
72$2,740,770$1,190,825$898,199$2,672,204
73$2,952,358$1,181,206$860,319$2,858,579
74$3,183,388$1,168,974$819,028$3,061,948
75$3,435,773$1,153,934$774,146$3,284,008
76$3,711,625$1,135,879$725,482$3,526,627
77$4,013,263$1,114,589$672,838$3,791,864
78$4,343,244$1,089,833$616,007$4,081,990
79$4,704,384$1,061,363$554,771$4,399,504
80$5,099,780$1,028,919$488,906$4,747,164
81$5,532,847$992,225$418,173$5,128,007
82$6,007,343$950,990$342,327$5,545,378
83$6,527,406$904,903$261,110$6,002,968
84$7,097,597$853,638$174,253$6,504,842
85$7,722,936$796,850$81,474$7,055,478
86$8,408,952$734,173$0$7,659,816
87$9,161,738$665,221$0$8,325,354
88$9,988,004$589,585$0$9,066,371
89$10,895,138$506,833$0$9,879,940
90$11,891,284$416,509$0$10,773,384
91$12,985,410$318,133$0$11,754,772
92$14,187,394$211,194$0$12,832,995
93$15,508,121$95,155$0$14,017,848
94$16,959,581$0$0$15,320,123
95$18,554,984$0$0$16,754,067
96$20,308,881$0$0$18,338,551
97$22,237,307$0$0$20,080,733
98$24,357,925$0$0$21,996,574
99$26,690,197$0$0$24,103,660
100$29,255,565$0$0$26,421,368