Can I retire at age 61 with 1,520,000?

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 $1,520,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.3%
1 years$125,520$124,402$123,311$122,247$121,207$119,052
2 years$62,139$60,981$59,860$58,772$57,718$55,554
3 years$41,014$39,852$38,733$37,656$36,618$34,513
4 years$30,454$29,295$28,188$27,129$26,117$24,086
5 years$24,120$22,968$21,875$20,838$19,853$17,904
6 years$19,898$18,755$17,678$16,664$15,709$13,843
7 years$16,884$15,751$14,691$13,700$12,776$10,993
8 years$14,624$13,501$12,459$11,493$10,599$8,898
9 years$12,868$11,755$10,731$9,789$8,926$7,307
10 years$11,463$10,362$9,355$8,439$7,605$6,067
11 years$10,315$9,224$8,236$7,344$6,541$5,082
12 years$9,359$8,279$7,310$6,442$5,668$4,286
13 years$8,550$7,482$6,531$5,687$4,943$3,635
14 years$7,858$6,801$5,868$5,048$4,333$3,098
15 years$7,258$6,213$5,298$4,502$3,815$2,650
16 years$6,734$5,700$4,803$4,031$3,372$2,274
17 years$6,272$5,250$4,371$3,622$2,989$1,957
18 years$5,862$4,851$3,990$3,264$2,658$1,688
19 years$5,495$4,496$3,653$2,950$2,369$1,458
20 years$5,166$4,178$3,352$2,671$2,116$1,262
21 years$4,868$3,891$3,083$2,424$1,894$1,094
22 years$4,598$3,632$2,842$2,204$1,698$950
23 years$4,352$3,397$2,624$2,008$1,524$825
24 years$4,126$3,183$2,427$1,831$1,370$718
25 years$3,919$2,987$2,248$1,672$1,232$625
26 years$3,728$2,807$2,084$1,529$1,110$544
27 years$3,551$2,642$1,936$1,399$1,001$474
28 years$3,388$2,490$1,799$1,282$903$413
29 years$3,236$2,349$1,675$1,176$815$360
30 years$3,094$2,218$1,560$1,079$737$315
31 years$2,962$2,097$1,454$991$666$275
32 years$2,838$1,984$1,357$911$603$240
33 years$2,722$1,879$1,267$838$545$209
34 years$2,613$1,781$1,184$771$494$183
35 years$2,511$1,689$1,107$709$447$160
36 years$2,414$1,603$1,035$653$405$140
37 years$2,323$1,523$969$602$367$122
38 years$2,237$1,447$907$555$333$107
39 years$2,155$1,376$850$512$302$93
40 years$2,078$1,309$797$472$274$82
41 years$2,005$1,246$747$435$248$71
42 years$1,935$1,187$701$402$225$62
43 years$1,869$1,131$658$371$205$55
44 years$1,806$1,078$617$342$186$48
45 years$1,746$1,028$580$316$169$42
46 years$1,689$981$544$292$153$36
47 years$1,634$936$511$270$139$32
48 years$1,582$893$481$249$126$28
49 years$1,532$853$452$231$115$24
50 years$1,484$815$425$213$104$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $1,520,000, adding $6,753 every year, while hoping to spend $46,354 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: 80/13/7 Blend
60$1,520,000$1,520,000$1,520,000$1,520,000
61$1,682,006$1,601,446$1,577,886$1,814,768
62$1,804,250$1,630,596$1,581,425$1,931,854
63$1,937,410$1,659,622$1,583,528$2,053,498
64$2,082,549$1,688,467$1,584,100$2,185,573
65$2,240,840$1,717,072$1,583,038$2,329,095
66$2,413,571$1,745,374$1,580,235$2,485,185
67$2,602,162$1,773,304$1,575,580$2,655,078
68$2,808,175$1,800,789$1,568,955$2,840,132
69$3,033,330$1,827,748$1,560,236$3,041,843
70$3,279,520$1,854,099$1,549,294$3,261,861
71$3,548,831$1,879,750$1,535,996$3,502,001
72$3,843,558$1,904,603$1,520,198$3,764,264
73$4,166,228$1,928,557$1,501,752$4,050,854
74$4,519,626$1,951,498$1,480,503$4,364,198
75$4,906,816$1,973,310$1,456,288$4,706,971
76$5,331,174$1,993,865$1,428,936$5,082,119
77$5,796,419$2,013,029$1,398,271$5,492,890
78$6,306,645$2,030,659$1,364,104$5,942,861
79$6,866,362$2,046,600$1,326,240$6,435,973
80$7,480,537$2,060,691$1,284,476$6,976,568
81$8,154,644$2,072,756$1,238,598$7,569,432
82$8,894,709$2,082,613$1,188,383$8,219,838
83$9,707,372$2,090,063$1,133,596$8,933,595
84$10,599,947$2,094,899$1,073,994$9,717,105
85$11,580,490$2,096,898$1,009,322$10,577,424
86$12,657,879$2,095,825$939,313$11,522,325
87$13,841,891$2,091,428$863,688$12,560,374
88$15,143,298$2,083,443$782,156$13,701,013
89$16,573,970$2,071,587$694,414$14,954,642
90$18,146,980$2,055,560$600,142$16,332,727
91$19,876,736$2,035,046$499,011$17,847,900
92$21,779,108$2,009,708$390,672$19,514,083
93$23,871,582$1,979,189$274,765$21,346,617
94$26,173,425$1,943,111$150,911$23,362,408
95$28,705,865$1,901,074$18,718$25,580,090
96$31,492,291$1,852,654$0$28,020,193
97$34,558,472$1,797,402$0$30,714,485
98$37,932,804$1,734,843$0$33,680,847
99$41,646,573$1,664,473$0$36,945,395
100$45,734,251$1,585,760$0$40,538,446