Can I retire at age 30 with 1,290,000?

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 $1,290,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.5%
1 years$106,527$105,578$104,652$103,749$102,866$102,218
2 years$52,736$51,754$50,802$49,879$48,984$48,330
3 years$34,808$33,822$32,872$31,958$31,077$30,438
4 years$25,846$24,863$23,923$23,024$22,165$21,545
5 years$20,470$19,493$18,565$17,685$16,849$16,251
6 years$16,887$15,917$15,003$14,143$13,332$12,756
7 years$14,329$13,367$12,468$11,627$10,843$10,289
8 years$12,411$11,458$10,574$9,754$8,995$8,464
9 years$10,921$9,976$9,107$8,308$7,575$7,066
10 years$9,729$8,794$7,940$7,162$6,454$5,967
11 years$8,754$7,829$6,990$6,233$5,551$5,085
12 years$7,943$7,026$6,203$5,467$4,810$4,366
13 years$7,256$6,350$5,542$4,827$4,195$3,771
14 years$6,669$5,772$4,980$4,284$3,677$3,274
15 years$6,160$5,273$4,496$3,821$3,238$2,854
16 years$5,715$4,838$4,076$3,421$2,861$2,497
17 years$5,323$4,455$3,709$3,074$2,537$2,192
18 years$4,975$4,117$3,386$2,770$2,256$1,929
19 years$4,664$3,815$3,100$2,503$2,011$1,701
20 years$4,384$3,545$2,845$2,267$1,796$1,503
21 years$4,132$3,302$2,617$2,058$1,607$1,331
22 years$3,902$3,083$2,412$1,871$1,441$1,180
23 years$3,693$2,883$2,227$1,704$1,293$1,047
24 years$3,502$2,701$2,059$1,554$1,162$930
25 years$3,326$2,535$1,907$1,419$1,046$828
26 years$3,164$2,383$1,769$1,298$942$737
27 years$3,014$2,242$1,643$1,188$849$657
28 years$2,875$2,113$1,527$1,088$766$586
29 years$2,746$1,993$1,421$998$692$523
30 years$2,626$1,882$1,324$916$625$467
31 years$2,514$1,780$1,234$841$565$417
32 years$2,409$1,684$1,151$773$511$372
33 years$2,310$1,595$1,075$711$463$333
34 years$2,218$1,511$1,004$654$419$298
35 years$2,131$1,433$939$602$380$266
36 years$2,049$1,361$879$555$344$238
37 years$1,971$1,292$822$511$312$213
38 years$1,898$1,228$770$471$283$191
39 years$1,829$1,168$721$434$256$171
40 years$1,764$1,111$676$400$232$153
41 years$1,701$1,058$634$370$211$137
42 years$1,642$1,007$595$341$191$123
43 years$1,586$960$558$315$174$110
44 years$1,533$915$524$291$158$99
45 years$1,482$872$492$268$143$88
46 years$1,433$832$462$248$130$79
47 years$1,387$794$434$229$118$71
48 years$1,342$758$408$212$107$64
49 years$1,300$724$383$196$97$57
50 years$1,259$692$360$181$88$51

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $1,290,000, adding $5,367 every year, while hoping to spend $59,864 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: 70/21/9 Blend
29$1,290,000$1,290,000$1,290,000$1,290,000
30$1,427,116$1,358,746$1,338,751$1,524,250
31$1,508,987$1,361,630$1,319,904$1,592,152
32$1,597,203$1,362,648$1,298,420$1,658,598
33$1,692,346$1,361,647$1,274,146$1,729,689
34$1,795,060$1,358,463$1,246,925$1,805,869
35$1,906,049$1,352,920$1,216,589$1,887,629
36$2,026,087$1,344,834$1,182,966$1,975,510
37$2,156,025$1,334,009$1,145,873$2,070,109
38$2,296,801$1,320,236$1,105,121$2,172,084
39$2,449,444$1,303,296$1,060,511$2,282,162
40$2,615,084$1,282,955$1,011,835$2,401,146
41$2,794,967$1,258,964$958,876$2,529,922
42$2,990,462$1,231,062$901,407$2,669,467
43$3,203,076$1,198,971$839,191$2,820,860
44$3,434,466$1,162,396$771,980$2,985,291
45$3,686,454$1,121,026$699,514$3,164,076
46$3,961,048$1,074,532$621,523$3,358,663
47$4,260,455$1,022,565$537,725$3,570,654
48$4,587,107$964,756$447,824$3,801,816
49$4,943,678$900,715$351,512$4,054,096
50$5,333,112$830,029$248,467$4,329,647
51$5,758,652$752,263$138,353$4,630,842
52$6,223,867$666,956$20,820$4,960,299
53$6,732,685$573,620$0$5,320,910
54$7,289,432$471,742$0$5,725,908
55$7,898,874$360,776$0$6,171,553
56$8,566,255$240,150$0$6,659,763
57$9,297,352$109,257$0$7,194,860
58$10,098,528$0$0$7,781,613
59$10,976,788$0$0$8,432,795
60$11,939,849$0$0$9,174,607
61$12,996,210$0$0$9,988,357
62$14,155,233$0$0$10,881,264
63$15,427,229$0$0$11,861,282
64$16,823,555$0$0$12,937,171
65$18,356,723$0$0$14,118,581
66$20,040,515$0$0$15,416,141
67$21,890,114$0$0$16,841,563
68$23,922,243$0$0$18,407,747
69$26,155,328$0$0$20,128,904
70$28,609,669$0$0$22,020,692
71$31,307,627$0$0$24,100,359
72$34,273,839$0$0$26,386,909
73$37,535,449$0$0$28,901,279
74$41,122,362$0$0$31,666,537
75$45,067,527$0$0$34,708,097
76$49,407,245$0$0$38,053,960
77$54,181,514$0$0$41,734,979
78$59,434,402$0$0$45,785,146
79$65,214,465$0$0$50,241,917
80$71,575,204$0$0$55,146,559
81$78,575,568$0$0$60,544,543
82$86,280,508$0$0$66,485,972
83$94,761,596$0$0$73,026,052
84$104,097,689$0$0$80,225,613
85$114,375,682$0$0$88,151,683
86$125,691,320$0$0$96,878,119
87$138,150,108$0$0$106,486,302
88$151,868,297$0$0$117,065,909
89$166,973,988$0$0$128,715,752
90$183,608,337$0$0$141,544,717
91$201,926,883$0$0$155,672,785
92$222,101,022$0$0$171,232,167
93$244,319,617$0$0$188,368,549
94$268,790,784$0$0$207,242,470
95$295,743,853$0$0$228,030,831
96$325,431,531$0$0$250,928,568
97$358,132,290$0$0$276,150,490
98$394,152,989$0$0$303,933,305
99$433,831,772$0$0$334,537,855
100$477,541,259$0$0$368,251,574