Can I retire at age 60 with 869,000?

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 $869,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.7%
1 years$71,761$71,122$70,498$69,890$69,295$66,863
2 years$35,525$34,864$34,223$33,601$32,998$30,573
3 years$23,448$22,784$22,144$21,528$20,935$18,594
4 years$17,411$16,749$16,115$15,510$14,931$12,691
5 years$13,790$13,131$12,506$11,913$11,350$9,218
6 years$11,376$10,722$10,107$9,527$8,981$6,958
7 years$9,653$9,005$8,399$7,833$7,304$5,389
8 years$8,361$7,719$7,123$6,571$6,059$4,251
9 years$7,357$6,721$6,135$5,597$5,103$3,400
10 years$6,554$5,924$5,349$4,824$4,348$2,746
11 years$5,897$5,274$4,709$4,199$3,739$2,236
12 years$5,350$4,733$4,179$3,683$3,240$1,832
13 years$4,888$4,278$3,734$3,251$2,826$1,509
14 years$4,492$3,888$3,355$2,886$2,477$1,247
15 years$4,150$3,552$3,029$2,574$2,181$1,035
16 years$3,850$3,259$2,746$2,305$1,928$860
17 years$3,586$3,001$2,499$2,071$1,709$717
18 years$3,351$2,773$2,281$1,866$1,520$599
19 years$3,142$2,570$2,088$1,686$1,355$501
20 years$2,953$2,388$1,916$1,527$1,210$419
21 years$2,783$2,225$1,763$1,386$1,083$351
22 years$2,629$2,077$1,625$1,260$970$295
23 years$2,488$1,942$1,500$1,148$871$247
24 years$2,359$1,820$1,387$1,047$783$208
25 years$2,240$1,708$1,285$956$705$174
26 years$2,131$1,605$1,192$874$635$147
27 years$2,030$1,511$1,107$800$572$123
28 years$1,937$1,423$1,029$733$516$104
29 years$1,850$1,343$957$672$466$87
30 years$1,769$1,268$892$617$421$73
31 years$1,693$1,199$831$567$381$62
32 years$1,623$1,134$776$521$345$52
33 years$1,556$1,074$724$479$312$44
34 years$1,494$1,018$677$441$282$37
35 years$1,435$966$633$406$256$31
36 years$1,380$917$592$374$232$26
37 years$1,328$871$554$344$210$22
38 years$1,279$827$519$317$190$19
39 years$1,232$787$486$292$173$16
40 years$1,188$748$456$270$157$13
41 years$1,146$712$427$249$142$11
42 years$1,106$679$401$230$129$9
43 years$1,069$646$376$212$117$8
44 years$1,032$616$353$196$106$7
45 years$998$588$331$181$96$6
46 years$965$561$311$167$88$5
47 years$934$535$292$154$79$4
48 years$904$511$275$143$72$3
49 years$876$488$258$132$66$3
50 years$848$466$243$122$60$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 60 starting with $869,000, adding $4,923 every year, while hoping to spend $26,856 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: 31/47/22 Blend
59$869,000$869,000$869,000$869,000
60$962,716$916,659$903,190$985,867
61$1,032,339$933,001$904,872$1,020,178
62$1,108,162$949,243$905,710$1,054,335
63$1,190,792$965,353$905,649$1,090,549
64$1,280,892$981,294$904,627$1,129,016
65$1,379,194$997,029$902,583$1,169,952
66$1,486,504$1,012,516$899,452$1,213,598
67$1,603,709$1,027,710$895,165$1,260,219
68$1,731,784$1,042,565$889,650$1,310,110
69$1,871,805$1,057,030$882,832$1,363,594
70$2,024,954$1,071,049$874,632$1,421,032
71$2,192,535$1,084,566$864,968$1,482,821
72$2,375,981$1,097,518$853,752$1,549,402
73$2,576,873$1,109,838$840,894$1,621,260
74$2,796,950$1,121,456$826,300$1,698,933
75$3,038,127$1,132,296$809,870$1,783,017
76$3,302,516$1,142,277$791,500$1,874,168
77$3,592,438$1,151,315$771,081$1,973,113
78$3,910,455$1,159,317$748,500$2,080,657
79$4,259,384$1,166,186$723,637$2,197,686
80$4,642,330$1,171,819$696,369$2,325,183
81$5,062,715$1,176,105$666,564$2,464,232
82$5,524,305$1,178,927$634,087$2,616,031
83$6,031,251$1,180,162$598,796$2,781,906
84$6,588,125$1,179,676$560,542$2,963,318
85$7,199,963$1,177,329$519,169$3,161,884
86$7,872,313$1,172,973$474,516$3,379,389
87$8,611,289$1,166,448$426,412$3,617,805
88$9,423,625$1,157,588$374,681$3,879,310
89$10,316,739$1,146,215$319,137$4,166,308
90$11,298,806$1,132,139$259,588$4,481,455
91$12,378,831$1,115,160$195,831$4,827,684
92$13,566,737$1,095,068$127,656$5,208,230
93$14,873,455$1,071,637$54,843$5,626,669
94$16,311,029$1,044,629$0$6,086,946
95$17,892,731$1,013,793$0$6,598,783
96$19,633,184$978,863$0$7,175,707
97$21,548,497$939,556$0$7,810,196
98$23,656,423$895,573$0$8,508,167
99$25,976,522$846,600$0$9,276,145
100$28,530,346$792,303$0$10,121,329