Can I retire at age 35 with 758,000?

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 $758,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.6%
1 years$62,595$62,037$61,493$60,962$60,444$58,346
2 years$30,988$30,410$29,851$29,309$28,783$26,691
3 years$20,453$19,874$19,316$18,778$18,261$16,241
4 years$15,187$14,609$14,057$13,529$13,024$11,091
5 years$12,028$11,454$10,909$10,391$9,901$8,060
6 years$9,923$9,353$8,816$8,310$7,834$6,087
7 years$8,420$7,855$7,326$6,832$6,371$4,717
8 years$7,293$6,733$6,213$5,731$5,285$3,724
9 years$6,417$5,862$5,351$4,882$4,451$2,979
10 years$5,717$5,167$4,665$4,208$3,793$2,408
11 years$5,144$4,600$4,107$3,662$3,262$1,962
12 years$4,667$4,129$3,645$3,212$2,827$1,609
13 years$4,264$3,731$3,257$2,836$2,465$1,326
14 years$3,919$3,392$2,926$2,518$2,161$1,097
15 years$3,620$3,098$2,642$2,245$1,902$910
16 years$3,358$2,843$2,395$2,010$1,681$758
17 years$3,128$2,618$2,180$1,806$1,491$632
18 years$2,923$2,419$1,990$1,628$1,326$528
19 years$2,741$2,242$1,821$1,471$1,181$442
20 years$2,576$2,083$1,672$1,332$1,055$370
21 years$2,428$1,941$1,538$1,209$944$310
22 years$2,293$1,811$1,417$1,099$847$261
23 years$2,170$1,694$1,308$1,001$760$219
24 years$2,058$1,587$1,210$913$683$184
25 years$1,954$1,490$1,121$834$615$155
26 years$1,859$1,400$1,040$762$554$130
27 years$1,771$1,318$965$698$499$110
28 years$1,689$1,242$897$639$450$92
29 years$1,614$1,171$835$586$407$78
30 years$1,543$1,106$778$538$367$65
31 years$1,477$1,046$725$494$332$55
32 years$1,415$989$677$454$301$46
33 years$1,357$937$632$418$272$39
34 years$1,303$888$590$384$246$33
35 years$1,252$842$552$354$223$28
36 years$1,204$799$516$326$202$23
37 years$1,158$759$483$300$183$20
38 years$1,115$722$452$277$166$17
39 years$1,075$686$424$255$151$14
40 years$1,036$653$397$235$137$12
41 years$1,000$621$373$217$124$10
42 years$965$592$349$200$112$8
43 years$932$564$328$185$102$7
44 years$901$538$308$171$93$6
45 years$871$513$289$158$84$5
46 years$842$489$271$146$76$4
47 years$815$467$255$135$69$4
48 years$789$445$240$124$63$3
49 years$764$425$225$115$57$3
50 years$740$406$212$106$52$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $758,000, adding $2,214 every year, while hoping to spend $41,005 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: 45/36/19 Blend
34$758,000$758,000$758,000$758,000
35$837,600$797,426$785,677$870,625
36$879,406$792,871$768,368$889,447
37$924,102$786,718$749,105$905,602
38$971,939$778,846$727,779$922,264
39$1,023,194$769,126$704,276$939,497
40$1,078,168$757,422$678,478$957,379
41$1,137,194$743,589$650,260$975,993
42$1,200,636$727,472$619,491$995,438
43$1,268,893$708,911$586,037$1,015,824
44$1,342,405$687,732$549,754$1,037,275
45$1,421,654$663,755$510,494$1,059,934
46$1,507,170$636,786$468,103$1,083,959
47$1,599,534$606,621$422,417$1,109,531
48$1,699,386$573,045$373,267$1,136,852
49$1,807,429$535,830$320,478$1,166,150
50$1,924,435$494,734$263,862$1,197,680
51$2,051,255$449,504$203,229$1,231,732
52$2,188,822$399,868$138,376$1,268,625
53$2,338,164$345,543$69,094$1,308,721
54$2,500,410$286,228$0$1,352,424
55$2,676,803$221,605$0$1,401,168
56$2,868,711$151,338$0$1,469,486
57$3,077,638$75,072$0$1,543,968
58$3,305,240$0$0$1,625,295
59$3,553,338$0$0$1,717,217
60$3,823,937$0$0$1,849,993
61$4,119,244$0$0$1,994,978
62$4,441,689$0$0$2,153,374
63$4,793,945$0$0$2,326,506
64$5,178,956$0$0$2,515,832
65$5,599,963$0$0$2,722,959
66$6,060,535$0$0$2,949,653
67$6,564,600$0$0$3,197,863
68$7,116,485$0$0$3,469,731
69$7,720,955$0$0$3,767,618
70$8,383,257$0$0$4,094,126
71$9,109,168$0$0$4,452,116
72$9,905,053$0$0$4,844,744
73$10,777,921$0$0$5,275,484
74$11,735,492$0$0$5,748,161
75$12,786,269$0$0$6,266,990
76$13,939,619$0$0$6,836,614
77$15,205,858$0$0$7,462,146
78$16,596,353$0$0$8,149,222
79$18,123,622$0$0$8,904,046
80$19,801,458$0$0$9,733,456
81$21,645,053$0$0$10,644,983
82$23,671,146$0$0$11,646,925
83$25,898,177$0$0$12,748,425
84$28,346,462$0$0$13,959,553
85$31,038,381$0$0$15,291,406
86$33,998,595$0$0$16,756,209
87$37,254,271$0$0$18,367,433
88$40,835,342$0$0$20,139,917
89$44,774,788$0$0$22,090,012
90$49,108,946$0$0$24,235,737
91$53,877,853$0$0$26,596,940
92$59,125,622$0$0$29,195,494
93$64,900,859$0$0$32,055,500
94$71,257,119$0$0$35,203,511
95$78,253,414$0$0$38,668,787
96$85,954,764$0$0$42,483,569
97$94,432,817$0$0$46,683,381
98$103,766,517$0$0$51,307,368
99$114,042,853$0$0$56,398,664
100$125,357,678$0$0$62,004,798