Can I retire at age 61 with 897,000?

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 $897,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16%
1 years$74,073$73,414$72,770$72,142$71,528$69,771
2 years$36,670$35,987$35,325$34,683$34,061$32,301
3 years$24,204$23,518$22,858$22,222$21,610$19,903
4 years$17,972$17,288$16,635$16,010$15,412$13,771
5 years$14,234$13,554$12,909$12,297$11,716$10,145
6 years$11,743$11,068$10,432$9,834$9,271$7,772
7 years$9,964$9,295$8,669$8,085$7,539$6,113
8 years$8,630$7,967$7,352$6,782$6,255$4,900
9 years$7,594$6,937$6,333$5,777$5,267$3,983
10 years$6,765$6,115$5,521$4,980$4,488$3,272
11 years$6,087$5,444$4,861$4,334$3,860$2,711
12 years$5,523$4,886$4,314$3,802$3,345$2,262
13 years$5,046$4,415$3,854$3,356$2,917$1,897
14 years$4,637$4,013$3,463$2,979$2,557$1,598
15 years$4,283$3,666$3,126$2,657$2,251$1,351
16 years$3,974$3,364$2,835$2,379$1,990$1,145
17 years$3,701$3,098$2,579$2,138$1,764$973
18 years$3,459$2,863$2,355$1,926$1,569$829
19 years$3,243$2,653$2,156$1,741$1,398$708
20 years$3,049$2,465$1,978$1,576$1,249$605
21 years$2,873$2,296$1,820$1,431$1,118$517
22 years$2,713$2,144$1,677$1,301$1,002$443
23 years$2,568$2,005$1,548$1,185$899$380
24 years$2,435$1,878$1,432$1,081$808$326
25 years$2,313$1,763$1,326$987$727$280
26 years$2,200$1,657$1,230$902$655$241
27 years$2,096$1,559$1,142$826$591$207
28 years$1,999$1,469$1,062$757$533$178
29 years$1,909$1,386$988$694$481$153
30 years$1,826$1,309$920$637$435$132
31 years$1,748$1,237$858$585$393$113
32 years$1,675$1,171$801$538$356$97
33 years$1,606$1,109$748$494$322$84
34 years$1,542$1,051$698$455$291$72
35 years$1,482$997$653$419$264$62
36 years$1,425$946$611$386$239$54
37 years$1,371$899$572$355$217$46
38 years$1,320$854$535$327$196$40
39 years$1,272$812$502$302$178$34
40 years$1,226$773$470$278$162$30
41 years$1,183$735$441$257$147$25
42 years$1,142$700$414$237$133$22
43 years$1,103$667$388$219$121$19
44 years$1,066$636$364$202$110$16
45 years$1,030$607$342$187$99$14
46 years$997$579$321$172$90$12
47 years$964$552$302$159$82$10
48 years$933$527$284$147$74$9
49 years$904$503$267$136$68$8
50 years$876$481$251$126$61$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $897,000, adding $5,840 every year, while hoping to spend $31,494 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: 71/7/22 Blend
60$897,000$897,000$897,000$897,000
61$994,518$946,977$933,073$1,059,319
62$1,062,449$959,869$930,822$1,116,195
63$1,136,254$972,338$927,440$1,174,175
64$1,216,499$984,329$922,855$1,236,889
65$1,303,805$995,784$916,994$1,304,801
66$1,398,857$1,006,642$909,778$1,378,425
67$1,502,411$1,016,838$901,125$1,458,328
68$1,615,294$1,026,300$890,950$1,545,134
69$1,738,419$1,034,954$879,163$1,639,531
70$1,872,792$1,042,721$865,669$1,742,278
71$2,019,519$1,049,516$850,370$1,854,213
72$2,179,816$1,055,249$833,164$1,976,257
73$2,355,024$1,059,822$813,942$2,109,429
74$2,546,618$1,063,136$792,591$2,254,848
75$2,756,224$1,065,080$768,993$2,413,753
76$2,985,629$1,065,540$743,025$2,587,505
77$3,236,805$1,064,392$714,558$2,777,609
78$3,511,919$1,061,508$683,456$2,985,720
79$3,813,362$1,056,749$649,579$3,213,667
80$4,143,763$1,049,968$612,778$3,463,463
81$4,506,021$1,041,010$572,900$3,737,330
82$4,903,326$1,029,711$529,783$4,037,714
83$5,339,194$1,015,895$483,259$4,367,316
84$5,817,495$999,377$433,152$4,729,112
85$6,342,495$979,962$379,278$5,126,381
86$6,918,891$957,442$321,445$5,562,740
87$7,551,857$931,596$259,452$6,042,178
88$8,247,093$902,191$193,091$6,569,088
89$9,010,880$868,982$122,143$7,148,316
90$9,850,134$831,706$46,379$7,785,205
91$10,772,477$790,089$0$8,485,642
92$11,786,304$743,838$0$9,264,212
93$12,900,865$692,644$0$10,132,122
94$14,126,350$636,180$0$11,086,422
95$15,473,988$574,103$0$12,135,872
96$16,956,147$506,046$0$13,290,122
97$18,586,456$431,624$0$14,559,807
98$20,379,931$350,431$0$15,956,645
99$22,353,117$262,035$0$17,493,550
100$24,524,243$165,982$0$19,184,749