Can I retire at age 61 with 863,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $863,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.6%
1 years$71,266$70,631$70,012$69,407$68,817$67,510
2 years$35,280$34,623$33,986$33,369$32,770$31,459
3 years$23,286$22,627$21,991$21,380$20,791$19,515
4 years$17,291$16,633$16,004$15,403$14,828$13,599
5 years$13,694$13,040$12,420$11,831$11,272$10,092
6 years$11,297$10,648$10,037$9,461$8,919$7,790
7 years$9,586$8,943$8,341$7,779$7,254$6,176
8 years$8,303$7,665$7,074$6,525$6,018$4,991
9 years$7,306$6,674$6,093$5,558$5,068$4,091
10 years$6,508$5,883$5,312$4,791$4,318$3,391
11 years$5,856$5,237$4,676$4,170$3,714$2,834
12 years$5,314$4,701$4,150$3,657$3,218$2,386
13 years$4,855$4,248$3,708$3,229$2,806$2,020
14 years$4,461$3,861$3,331$2,866$2,460$1,718
15 years$4,121$3,527$3,008$2,556$2,166$1,466
16 years$3,823$3,236$2,727$2,289$1,914$1,256
17 years$3,561$2,981$2,482$2,056$1,697$1,078
18 years$3,328$2,754$2,265$1,853$1,509$928
19 years$3,120$2,553$2,074$1,675$1,345$800
20 years$2,933$2,372$1,903$1,517$1,202$691
21 years$2,764$2,209$1,751$1,376$1,075$598
22 years$2,611$2,062$1,613$1,252$964$517
23 years$2,471$1,929$1,490$1,140$865$449
24 years$2,343$1,807$1,378$1,040$778$389
25 years$2,225$1,696$1,276$949$700$338
26 years$2,117$1,594$1,184$868$630$294
27 years$2,016$1,500$1,099$795$568$255
28 years$1,923$1,414$1,022$728$513$222
29 years$1,837$1,334$951$668$463$193
30 years$1,757$1,259$886$613$418$168
31 years$1,682$1,191$826$563$378$146
32 years$1,611$1,126$770$517$342$127
33 years$1,546$1,067$719$476$310$111
34 years$1,484$1,011$672$438$280$97
35 years$1,425$959$628$403$254$84
36 years$1,371$910$588$371$230$74
37 years$1,319$864$550$342$209$64
38 years$1,270$822$515$315$189$56
39 years$1,224$781$483$290$171$49
40 years$1,180$743$452$268$155$42
41 years$1,138$708$424$247$141$37
42 years$1,099$674$398$228$128$32
43 years$1,061$642$373$211$116$28
44 years$1,025$612$350$194$105$25
45 years$991$584$329$180$96$21
46 years$959$557$309$166$87$19
47 years$928$531$290$153$79$16
48 years$898$507$273$142$72$14
49 years$870$484$256$131$65$12
50 years$843$463$241$121$59$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $863,000, adding $3,038 every year, while hoping to spend $37,327 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: 69/24/7 Blend
60$863,000$863,000$863,000$863,000
61$954,160$908,421$895,044$1,018,715
62$1,011,768$913,218$885,313$1,066,643
63$1,074,002$916,999$874,004$1,114,204
64$1,141,293$919,674$861,026$1,165,215
65$1,214,117$921,150$846,282$1,220,006
66$1,292,995$921,325$829,671$1,278,942
67$1,378,503$920,093$811,088$1,342,425
68$1,471,272$917,339$790,421$1,410,900
69$1,571,997$912,943$767,554$1,484,855
70$1,681,441$906,778$742,368$1,564,831
71$1,800,445$898,707$714,734$1,651,424
72$1,929,933$888,586$684,521$1,745,290
73$2,070,923$876,264$651,589$1,847,156
74$2,224,535$861,579$615,795$1,957,821
75$2,392,000$844,358$576,986$2,078,168
76$2,574,674$824,422$535,006$2,209,172
77$2,774,050$801,578$489,687$2,351,906
78$2,991,769$775,622$440,858$2,507,557
79$3,229,642$746,339$388,339$2,677,432
80$3,489,657$713,502$331,940$2,862,975
81$3,774,008$676,869$271,466$3,065,777
82$4,085,108$636,187$206,711$3,287,594
83$4,425,614$591,184$137,461$3,530,365
84$4,798,451$541,577$63,490$3,796,225
85$5,206,843$487,064$0$4,087,534
86$5,654,338$427,327$0$4,408,044
87$6,144,843$362,030$0$4,764,607
88$6,682,664$290,816$0$5,155,660
89$7,272,541$213,311$0$5,584,711
90$7,919,694$129,117$0$6,055,633
91$8,629,876$37,817$0$6,572,691
92$9,409,422$0$0$7,140,593
93$10,265,308$0$0$7,780,645
94$11,205,224$0$0$8,494,553
95$12,237,635$0$0$9,278,770
96$13,371,871$0$0$10,140,386
97$14,618,208$0$0$11,087,215
98$15,987,967$0$0$12,127,865
99$17,493,621$0$0$13,271,818
100$19,148,910$0$0$14,529,523