Can I retire at age 60 with 904,000?

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 $904,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.2%
1 years$74,651$73,987$73,338$72,705$72,086$70,544
2 years$36,956$36,268$35,601$34,954$34,327$32,781
3 years$24,393$23,701$23,036$22,395$21,778$20,277
4 years$18,112$17,423$16,764$16,135$15,532$14,087
5 years$14,345$13,660$13,010$12,393$11,808$10,421
6 years$11,834$11,154$10,514$9,911$9,343$8,018
7 years$10,042$9,367$8,737$8,148$7,598$6,335
8 years$8,698$8,030$7,410$6,835$6,304$5,102
9 years$7,653$6,991$6,382$5,822$5,308$4,167
10 years$6,818$6,162$5,564$5,019$4,523$3,441
11 years$6,135$5,486$4,898$4,368$3,890$2,865
12 years$5,566$4,924$4,347$3,831$3,371$2,403
13 years$5,085$4,450$3,884$3,382$2,940$2,026
14 years$4,673$4,045$3,490$3,002$2,577$1,716
15 years$4,317$3,695$3,151$2,678$2,269$1,458
16 years$4,005$3,390$2,857$2,398$2,005$1,244
17 years$3,730$3,122$2,599$2,154$1,778$1,063
18 years$3,486$2,885$2,373$1,941$1,581$911
19 years$3,268$2,674$2,172$1,754$1,409$782
20 years$3,072$2,485$1,994$1,589$1,259$672
21 years$2,895$2,314$1,834$1,442$1,126$579
22 years$2,735$2,160$1,690$1,311$1,010$499
23 years$2,588$2,021$1,561$1,194$906$431
24 years$2,454$1,893$1,443$1,089$815$372
25 years$2,331$1,777$1,337$995$733$321
26 years$2,217$1,670$1,240$909$660$278
27 years$2,112$1,571$1,151$832$595$240
28 years$2,015$1,481$1,070$763$537$208
29 years$1,924$1,397$996$699$485$180
30 years$1,840$1,319$928$642$438$156
31 years$1,762$1,247$865$589$396$135
32 years$1,688$1,180$807$542$358$117
33 years$1,619$1,117$753$498$324$101
34 years$1,554$1,059$704$458$294$88
35 years$1,493$1,005$658$422$266$76
36 years$1,436$953$616$389$241$66
37 years$1,382$906$576$358$218$57
38 years$1,330$861$540$330$198$50
39 years$1,282$818$506$304$180$43
40 years$1,236$779$474$281$163$37
41 years$1,192$741$444$259$148$33
42 years$1,151$706$417$239$134$28
43 years$1,112$673$391$221$122$24
44 years$1,074$641$367$204$110$21
45 years$1,038$611$345$188$100$18
46 years$1,004$583$324$174$91$16
47 years$972$557$304$161$83$14
48 years$941$531$286$148$75$12
49 years$911$507$269$137$68$10
50 years$883$485$253$127$62$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 60 starting with $904,000, adding $6,663 every year, while hoping to spend $35,680 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: 71/10/19 Blend
59$904,000$904,000$904,000$904,000
60$1,003,081$955,169$941,157$1,069,263
61$1,067,432$964,009$934,722$1,123,028
62$1,137,151$972,086$926,877$1,176,985
63$1,212,748$979,326$917,534$1,235,161
64$1,294,783$985,648$906,607$1,297,971
65$1,383,873$990,967$894,001$1,365,870
66$1,480,697$995,193$879,618$1,439,359
67$1,586,001$998,230$863,358$1,518,993
68$1,700,605$999,976$845,112$1,605,382
69$1,825,413$1,000,320$824,770$1,699,201
70$1,961,418$999,150$802,213$1,801,190
71$2,109,716$996,341$777,320$1,912,170
72$2,271,509$991,763$749,962$2,033,045
73$2,448,123$985,280$720,006$2,164,809
74$2,641,016$976,744$687,311$2,308,563
75$2,851,795$965,999$651,731$2,465,516
76$3,082,227$952,882$613,114$2,637,006
77$3,334,259$937,219$571,298$2,824,507
78$3,610,035$918,823$526,117$3,029,642
79$3,911,913$897,500$477,397$3,254,203
80$4,242,493$873,043$424,955$3,500,167
81$4,604,637$845,231$368,600$3,769,712
82$5,001,495$813,833$308,134$4,065,241
83$5,436,540$778,603$243,348$4,389,403
84$5,913,593$739,281$174,026$4,745,120
85$6,436,865$695,591$99,942$5,135,612
86$7,010,993$647,243$20,858$5,564,431
87$7,641,087$593,930$0$6,035,494
88$8,332,771$535,326$0$6,565,999
89$9,092,244$471,087$0$7,153,176
90$9,926,334$400,851$0$7,798,096
91$10,842,561$324,234$0$8,506,602
92$11,849,211$240,831$0$9,285,135
93$12,955,412$150,213$0$10,140,790
94$14,171,219$51,929$0$11,081,389
95$15,507,711$0$0$12,115,547
96$16,977,092$0$0$13,258,759
97$18,592,810$0$0$14,522,159
98$20,369,678$0$0$15,911,621
99$22,324,020$0$0$17,439,918
100$24,473,818$0$0$19,121,117