Can I retire at age 30 with 875,000?

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 $875,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.3%
1 years$72,257$71,613$70,985$70,372$69,774$68,533
2 years$35,771$35,104$34,459$33,833$33,226$31,980
3 years$23,610$22,941$22,297$21,677$21,080$19,868
4 years$17,531$16,864$16,227$15,617$15,034$13,865
5 years$13,885$13,222$12,593$11,995$11,429$10,306
6 years$11,455$10,797$10,177$9,593$9,043$7,969
7 years$9,719$9,067$8,457$7,887$7,355$6,328
8 years$8,419$7,772$7,172$6,616$6,101$5,122
9 years$7,407$6,767$6,177$5,635$5,138$4,207
10 years$6,599$5,965$5,385$4,858$4,378$3,493
11 years$5,938$5,310$4,741$4,228$3,765$2,925
12 years$5,387$4,766$4,208$3,708$3,263$2,467
13 years$4,922$4,307$3,759$3,274$2,845$2,093
14 years$4,523$3,915$3,378$2,906$2,494$1,783
15 years$4,178$3,576$3,050$2,592$2,196$1,525
16 years$3,877$3,281$2,765$2,321$1,941$1,309
17 years$3,611$3,022$2,516$2,085$1,721$1,126
18 years$3,375$2,792$2,297$1,879$1,530$972
19 years$3,164$2,588$2,103$1,698$1,364$840
20 years$2,974$2,405$1,930$1,538$1,218$727
21 years$2,802$2,240$1,775$1,396$1,090$630
22 years$2,647$2,091$1,636$1,269$977$547
23 years$2,505$1,956$1,510$1,156$877$475
24 years$2,375$1,832$1,397$1,054$788$413
25 years$2,256$1,720$1,294$963$709$360
26 years$2,146$1,616$1,200$880$639$313
27 years$2,044$1,521$1,114$806$576$273
28 years$1,950$1,433$1,036$738$520$238
29 years$1,863$1,352$964$677$469$207
30 years$1,781$1,277$898$621$424$181
31 years$1,705$1,207$837$571$383$158
32 years$1,634$1,142$781$524$347$138
33 years$1,567$1,082$729$482$314$121
34 years$1,504$1,025$681$444$284$105
35 years$1,445$972$637$408$257$92
36 years$1,390$923$596$376$233$80
37 years$1,337$877$558$347$211$70
38 years$1,288$833$522$319$192$61
39 years$1,241$792$489$295$174$54
40 years$1,196$754$459$272$158$47
41 years$1,154$717$430$251$143$41
42 years$1,114$683$403$231$130$36
43 years$1,076$651$379$214$118$31
44 years$1,040$620$355$197$107$27
45 years$1,005$592$334$182$97$24
46 years$972$564$313$168$88$21
47 years$941$539$294$155$80$18
48 years$911$514$277$144$73$16
49 years$882$491$260$133$66$14
50 years$854$469$244$123$60$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $875,000, adding $4,969 every year, while hoping to spend $31,414 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
29$875,000$875,000$875,000$875,000
30$969,376$923,001$909,438$998,106
31$1,034,828$934,803$906,480$1,031,390
32$1,105,903$946,132$902,370$1,064,054
33$1,183,142$956,929$897,036$1,098,712
34$1,267,139$967,135$890,403$1,135,564
35$1,358,548$976,686$882,393$1,174,830
36$1,458,089$985,512$872,922$1,216,757
37$1,566,554$993,542$861,905$1,261,614
38$1,684,814$1,000,697$849,250$1,309,704
39$1,813,828$1,006,895$834,864$1,361,360
40$1,954,653$1,012,047$818,645$1,416,953
41$2,108,450$1,016,059$800,492$1,476,891
42$2,276,498$1,018,832$780,295$1,541,629
43$2,460,206$1,020,261$757,941$1,611,670
44$2,661,125$1,020,231$733,309$1,687,570
45$2,880,962$1,018,625$706,278$1,769,946
46$3,121,597$1,015,314$676,715$1,859,481
47$3,385,100$1,010,165$644,485$1,956,930
48$3,673,752$1,003,034$609,446$2,063,129
49$3,990,062$993,770$571,450$2,179,002
50$4,336,795$982,212$530,341$2,305,573
51$4,716,997$968,190$485,956$2,443,974
52$5,134,023$951,523$438,128$2,595,457
53$5,591,565$932,019$386,677$2,761,406
54$6,093,694$909,477$331,420$2,943,351
55$6,644,891$883,682$272,163$3,142,984
56$7,250,094$854,407$208,704$3,362,176
57$7,914,741$821,411$140,834$3,602,994
58$8,644,825$784,439$68,331$3,867,723
59$9,446,944$743,224$0$4,158,886
60$10,328,371$697,481$0$4,481,588
61$11,297,115$646,907$0$4,855,420
62$12,362,001$591,186$0$5,266,332
63$13,532,752$529,981$0$5,718,150
64$14,820,080$462,937$0$6,215,096
65$16,235,784$389,677$0$6,761,827
66$17,792,868$309,806$0$7,363,483
67$19,505,658$222,903$0$8,025,732
68$21,389,936$128,527$0$8,754,829
69$23,463,094$26,209$0$9,557,671
70$25,744,293$0$0$10,441,870
71$28,254,644$0$0$11,452,103
72$31,017,411$0$0$12,576,438
73$34,058,226$0$0$13,814,076
74$37,405,330$0$0$15,176,530
75$41,089,843$0$0$16,676,487
76$45,146,056$0$0$18,327,927
77$49,611,751$0$0$20,146,252
78$54,528,563$0$0$22,148,435
79$59,942,366$0$0$24,353,181
80$65,903,712$0$0$26,781,096
81$72,468,302$0$0$29,454,892
82$79,697,517$0$0$32,399,592
83$87,658,991$0$0$35,642,771
84$96,427,254$0$0$39,214,815
85$106,084,432$0$0$43,149,206
86$116,721,022$0$0$47,482,841
87$128,436,748$0$0$52,256,378
88$141,341,498$0$0$57,514,619
89$155,556,365$0$0$63,306,936
90$171,214,787$0$0$69,687,733
91$188,463,806$0$0$76,716,962
92$207,465,455$0$0$84,460,685
93$228,398,291$0$0$92,991,704
94$251,459,073$0$0$102,390,242
95$276,864,626$0$0$112,744,702
96$304,853,883$0$0$124,152,503
97$335,690,139$0$0$136,720,997
98$369,663,540$0$0$150,568,482
99$407,093,818$0$0$165,825,323
100$448,333,308$0$0$182,635,175