Can I retire at age 62 with 870,000?

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 $870,000?

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$71,844$71,204$70,579$69,970$69,375$68,058
2 years$35,566$34,904$34,262$33,639$33,036$31,714
3 years$23,475$22,810$22,170$21,553$20,959$19,674
4 years$17,431$16,768$16,134$15,528$14,948$13,709
5 years$13,805$13,146$12,521$11,927$11,363$10,174
6 years$11,389$10,735$10,118$9,538$8,992$7,854
7 years$9,664$9,015$8,408$7,842$7,313$6,226
8 years$8,371$7,728$7,131$6,578$6,066$5,031
9 years$7,365$6,728$6,142$5,603$5,109$4,124
10 years$6,561$5,931$5,355$4,830$4,353$3,418
11 years$5,904$5,280$4,714$4,204$3,744$2,857
12 years$5,357$4,739$4,184$3,687$3,244$2,405
13 years$4,894$4,282$3,738$3,255$2,829$2,036
14 years$4,498$3,893$3,359$2,890$2,480$1,731
15 years$4,154$3,556$3,032$2,577$2,183$1,478
16 years$3,854$3,263$2,749$2,307$1,930$1,266
17 years$3,590$3,005$2,502$2,073$1,711$1,087
18 years$3,355$2,776$2,284$1,868$1,521$935
19 years$3,145$2,573$2,091$1,688$1,356$807
20 years$2,957$2,391$1,919$1,529$1,211$697
21 years$2,786$2,227$1,765$1,388$1,084$602
22 years$2,632$2,079$1,627$1,262$972$522
23 years$2,491$1,945$1,502$1,149$872$452
24 years$2,362$1,822$1,389$1,048$784$392
25 years$2,243$1,710$1,286$957$705$341
26 years$2,134$1,607$1,193$875$635$296
27 years$2,033$1,512$1,108$801$573$257
28 years$1,939$1,425$1,030$734$517$224
29 years$1,852$1,344$958$673$467$195
30 years$1,771$1,270$893$618$422$169
31 years$1,695$1,200$832$567$381$148
32 years$1,624$1,136$777$521$345$129
33 years$1,558$1,075$725$479$312$112
34 years$1,496$1,019$677$441$283$98
35 years$1,437$967$633$406$256$85
36 years$1,382$918$593$374$232$74
37 years$1,330$872$555$345$210$65
38 years$1,280$828$519$318$191$56
39 years$1,234$788$487$293$173$49
40 years$1,189$749$456$270$157$43
41 years$1,147$713$428$249$142$37
42 years$1,108$679$401$230$129$33
43 years$1,070$647$376$212$117$28
44 years$1,034$617$353$196$106$25
45 years$999$588$332$181$97$22
46 years$967$561$312$167$88$19
47 years$935$536$293$154$80$16
48 years$905$511$275$143$72$14
49 years$877$488$259$132$66$13
50 years$849$466$243$122$60$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $870,000, adding $5,874 every year, while hoping to spend $30,482 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: 37/39/24 Blend
61$870,000$870,000$870,000$870,000
62$964,799$918,689$905,204$993,366
63$1,030,776$931,272$903,096$1,027,390
64$1,102,461$943,450$899,895$1,060,873
65$1,180,404$955,171$895,534$1,096,435
66$1,265,210$966,380$889,939$1,134,282
67$1,357,545$977,016$883,036$1,174,643
68$1,458,142$987,017$874,744$1,217,770
69$1,567,806$996,315$864,983$1,263,945
70$1,687,426$1,004,838$853,663$1,313,478
71$1,817,978$1,012,509$840,695$1,366,713
72$1,960,537$1,019,247$825,983$1,424,032
73$2,116,286$1,024,964$809,428$1,485,858
74$2,286,528$1,029,569$790,925$1,552,657
75$2,472,698$1,032,962$770,365$1,624,948
76$2,676,375$1,035,039$747,635$1,703,303
77$2,899,299$1,035,689$722,613$1,788,357
78$3,143,383$1,034,794$695,177$1,880,810
79$3,410,737$1,032,228$665,194$1,981,440
80$3,703,684$1,027,858$632,530$2,091,105
81$4,024,780$1,021,543$597,039$2,210,755
82$4,376,842$1,013,134$558,575$2,341,440
83$4,762,973$1,002,471$516,981$2,484,321
84$5,186,590$989,385$472,093$2,640,682
85$5,651,456$973,699$423,742$2,811,943
86$6,161,717$955,223$371,750$2,999,674
87$6,721,940$933,757$315,932$3,205,607
88$7,337,155$909,088$256,093$3,431,660
89$8,012,904$880,993$192,031$3,679,949
90$8,755,291$849,232$123,534$3,952,815
91$9,571,041$813,555$50,383$4,252,842
92$10,467,563$773,695$0$4,582,885
93$11,453,019$729,371$0$4,953,185
94$12,536,401$680,284$0$5,374,367
95$13,727,617$626,120$0$5,837,425
96$15,037,579$566,546$0$6,346,672
97$16,478,315$501,210$0$6,906,867
98$18,063,074$429,739$0$7,523,261
99$19,806,453$351,742$0$8,201,642
100$21,724,537$266,803$0$8,948,401