Can I retire at age 61 with 887,000?

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 $887,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.7%
1 years$73,248$72,595$71,959$71,337$70,731$69,359
2 years$36,261$35,586$34,931$34,297$33,681$32,305
3 years$23,934$23,256$22,603$21,974$21,369$20,031
4 years$17,772$17,095$16,449$15,831$15,240$13,951
5 years$14,075$13,403$12,765$12,160$11,585$10,348
6 years$11,612$10,945$10,316$9,724$9,167$7,984
7 years$9,853$9,191$8,573$7,995$7,455$6,326
8 years$8,534$7,879$7,270$6,707$6,185$5,109
9 years$7,509$6,860$6,262$5,713$5,209$4,185
10 years$6,689$6,047$5,459$4,924$4,438$3,466
11 years$6,019$5,383$4,806$4,286$3,817$2,896
12 years$5,461$4,831$4,265$3,759$3,308$2,436
13 years$4,990$4,366$3,811$3,319$2,884$2,061
14 years$4,585$3,969$3,424$2,946$2,528$1,751
15 years$4,236$3,625$3,092$2,627$2,226$1,494
16 years$3,930$3,326$2,803$2,352$1,967$1,279
17 years$3,660$3,063$2,551$2,114$1,745$1,097
18 years$3,421$2,831$2,328$1,905$1,551$943
19 years$3,207$2,623$2,131$1,721$1,383$813
20 years$3,015$2,438$1,956$1,559$1,235$702
21 years$2,841$2,271$1,799$1,415$1,105$606
22 years$2,683$2,120$1,658$1,286$991$525
23 years$2,539$1,983$1,531$1,172$889$454
24 years$2,408$1,857$1,416$1,068$799$394
25 years$2,287$1,743$1,312$976$719$342
26 years$2,175$1,638$1,216$892$648$297
27 years$2,072$1,542$1,130$817$584$258
28 years$1,977$1,453$1,050$748$527$224
29 years$1,888$1,371$977$686$476$195
30 years$1,806$1,294$910$630$430$169
31 years$1,728$1,224$849$578$389$147
32 years$1,656$1,158$792$532$352$128
33 years$1,588$1,096$739$489$318$112
34 years$1,525$1,039$691$450$288$97
35 years$1,465$986$646$414$261$85
36 years$1,409$936$604$381$236$74
37 years$1,356$889$565$351$214$64
38 years$1,305$844$529$324$194$56
39 years$1,258$803$496$299$176$49
40 years$1,213$764$465$275$160$42
41 years$1,170$727$436$254$145$37
42 years$1,129$693$409$234$132$32
43 years$1,091$660$384$216$119$28
44 years$1,054$629$360$200$108$24
45 years$1,019$600$338$185$98$21
46 years$985$572$318$170$89$19
47 years$954$546$298$158$81$16
48 years$923$521$280$146$74$14
49 years$894$498$264$135$67$12
50 years$866$476$248$124$61$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $887,000, adding $5,838 every year, while hoping to spend $51,569 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: 59/33/8 Blend
60$887,000$887,000$887,000$887,000
61$983,496$936,485$922,736$1,039,448
62$1,028,943$927,504$898,779$1,068,720
63$1,077,298$916,354$872,291$1,094,246
64$1,128,803$902,875$843,132$1,120,797
65$1,183,721$886,897$811,158$1,148,475
66$1,242,345$868,239$776,216$1,177,392
67$1,304,991$846,710$738,146$1,207,678
68$1,372,009$822,107$696,783$1,239,475
69$1,443,781$794,218$651,952$1,272,943
70$1,520,726$762,814$603,472$1,308,262
71$1,603,305$727,656$551,153$1,345,632
72$1,692,022$688,491$494,797$1,385,277
73$1,787,431$645,050$434,195$1,427,448
74$1,890,141$597,049$369,133$1,472,424
75$2,000,819$544,189$299,383$1,520,517
76$2,120,200$486,152$224,709$1,572,076
77$2,249,090$422,602$144,866$1,627,488
78$2,388,374$353,187$59,597$1,687,186
79$2,539,027$277,532$0$1,751,651
80$2,702,118$195,241$0$1,824,099
81$2,878,823$105,897$0$1,908,050
82$3,070,437$9,060$0$1,999,100
83$3,278,381$0$0$2,098,013
84$3,504,221$0$0$2,240,400
85$3,749,677$0$0$2,398,794
86$4,016,642$0$0$2,571,136
87$4,307,200$0$0$2,758,777
88$4,623,641$0$0$2,963,208
89$4,968,488$0$0$3,186,067
90$5,344,517$0$0$3,429,156
91$5,754,781$0$0$3,694,461
92$6,202,644$0$0$3,984,167
93$6,691,807$0$0$4,300,678
94$7,226,344$0$0$4,646,641
95$7,810,741$0$0$5,024,973
96$8,449,936$0$0$5,438,883
97$9,149,368$0$0$5,891,904
98$9,915,024$0$0$6,387,928
99$10,753,499$0$0$6,931,241
100$11,672,053$0$0$7,526,562