Can I retire at age 61 with 1,860,000?

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 $1,860,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.7%
1 years$153,597$152,229$150,894$149,591$148,319$147,261
2 years$76,038$74,622$73,250$71,919$70,628$69,561
3 years$50,189$48,766$47,397$46,079$44,809$43,767
4 years$37,266$35,848$34,493$33,197$31,958$30,948
5 years$29,515$28,106$26,768$25,499$24,294$23,319
6 years$24,349$22,950$21,633$20,392$19,223$18,284
7 years$20,661$19,274$17,977$16,765$15,634$14,732
8 years$17,896$16,521$15,246$14,064$12,970$12,104
9 years$15,746$14,385$13,131$11,979$10,922$10,094
10 years$14,027$12,679$11,448$10,326$9,306$8,514
11 years$12,622$11,288$10,079$8,987$8,004$7,247
12 years$11,452$10,131$8,945$7,883$6,936$6,214
13 years$10,463$9,156$7,991$6,959$6,048$5,361
14 years$9,615$8,322$7,180$6,178$5,302$4,648
15 years$8,882$7,602$6,483$5,509$4,668$4,047
16 years$8,241$6,975$5,878$4,933$4,126$3,536
17 years$7,675$6,424$5,348$4,432$3,658$3,099
18 years$7,173$5,936$4,882$3,994$3,253$2,723
19 years$6,725$5,501$4,470$3,609$2,899$2,398
20 years$6,322$5,112$4,102$3,269$2,590$2,116
21 years$5,957$4,762$3,773$2,967$2,317$1,870
22 years$5,626$4,445$3,477$2,697$2,077$1,656
23 years$5,325$4,157$3,211$2,457$1,865$1,467
24 years$5,049$3,895$2,969$2,241$1,676$1,302
25 years$4,795$3,655$2,750$2,046$1,508$1,157
26 years$4,562$3,435$2,551$1,871$1,358$1,028
27 years$4,346$3,233$2,369$1,713$1,225$915
28 years$4,146$3,047$2,202$1,569$1,105$814
29 years$3,959$2,874$2,049$1,439$998$726
30 years$3,786$2,714$1,909$1,321$902$647
31 years$3,624$2,566$1,779$1,213$815$577
32 years$3,473$2,428$1,660$1,115$737$514
33 years$3,331$2,299$1,550$1,025$667$459
34 years$3,198$2,179$1,448$943$604$410
35 years$3,072$2,067$1,354$868$547$366
36 years$2,954$1,962$1,267$800$496$327
37 years$2,843$1,863$1,186$737$449$292
38 years$2,737$1,771$1,110$679$407$261
39 years$2,637$1,684$1,040$626$369$233
40 years$2,543$1,602$975$577$335$209
41 years$2,453$1,525$914$533$304$187
42 years$2,368$1,452$858$492$276$167
43 years$2,287$1,384$805$454$250$149
44 years$2,210$1,319$755$419$227$133
45 years$2,136$1,258$709$387$206$119
46 years$2,066$1,200$666$358$187$107
47 years$2,000$1,145$626$330$170$96
48 years$1,936$1,093$588$305$154$85
49 years$1,874$1,044$553$282$140$76
50 years$1,816$997$520$261$127$68

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $1,860,000, adding $2,223 every year, while hoping to spend $22,225 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: 45/29/26 Blend
60$1,860,000$1,860,000$1,860,000$1,860,000
61$2,052,013$1,953,433$1,924,603$2,128,849
62$2,237,671$2,025,504$1,965,430$2,255,598
63$2,441,521$2,100,362$2,006,880$2,390,649
64$2,665,396$2,178,119$2,048,950$2,536,680
65$2,911,314$2,258,894$2,091,637$2,694,728
66$3,181,497$2,342,809$2,134,936$2,865,931
67$3,478,396$2,429,993$2,178,842$3,051,542
68$3,804,709$2,520,579$2,223,350$3,252,937
69$4,163,408$2,614,706$2,268,451$3,471,631
70$4,557,769$2,712,520$2,314,138$3,709,291
71$4,991,401$2,814,173$2,360,401$3,967,750
72$5,468,278$2,919,822$2,407,228$4,249,023
73$5,992,781$3,029,631$2,454,609$4,555,331
74$6,569,735$3,143,774$2,502,529$4,889,115
75$7,204,458$3,262,429$2,550,974$5,253,062
76$7,902,808$3,385,783$2,599,927$5,650,130
77$8,671,240$3,514,032$2,649,370$6,083,575
78$9,516,865$3,647,379$2,699,283$6,556,980
79$10,447,521$3,786,036$2,749,644$7,074,290
80$11,471,842$3,930,226$2,800,431$7,639,848
81$12,599,342$4,080,179$2,851,618$8,258,437
82$13,840,504$4,236,136$2,903,176$8,935,320
83$15,206,880$4,398,351$2,955,076$9,676,294
84$16,711,197$4,567,086$3,007,287$10,487,743
85$18,367,481$4,742,615$3,059,773$11,376,697
86$20,191,185$4,925,224$3,112,496$12,350,896
87$22,199,339$5,115,214$3,165,419$13,418,865
88$24,410,708$5,312,895$3,218,496$14,589,993
89$26,845,968$5,518,595$3,271,683$15,874,621
90$29,527,904$5,732,653$3,324,932$17,284,138
91$32,481,621$5,955,424$3,378,189$18,831,089
92$35,734,787$6,187,281$3,431,398$20,529,291
93$39,317,888$6,428,609$3,484,502$22,393,965
94$43,264,516$6,679,815$3,537,437$24,441,875
95$47,611,690$6,941,320$3,590,135$26,691,490
96$52,400,204$7,213,566$3,642,526$29,163,155
97$57,675,008$7,497,014$3,694,533$31,879,280
98$63,485,636$7,792,145$3,746,078$34,864,554
99$69,886,674$8,099,462$3,797,074$38,146,177
100$76,938,270$8,419,492$3,847,431$41,754,113