Can I retire at age 47 with 1,160,000?

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 $1,160,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11%
1 years$95,792$94,938$94,106$93,293$92,500$92,110
2 years$47,422$46,538$45,683$44,853$44,048$43,654
3 years$31,300$30,413$29,560$28,738$27,946$27,561
4 years$23,241$22,357$21,512$20,704$19,931$19,557
5 years$18,407$17,528$16,694$15,902$15,151$14,790
6 years$15,185$14,313$13,491$12,717$11,989$11,641
7 years$12,885$12,020$11,211$10,456$9,750$9,415
8 years$11,161$10,303$9,508$8,771$8,089$7,767
9 years$9,820$8,971$8,189$7,471$6,812$6,503
10 years$8,748$7,908$7,140$6,440$5,804$5,508
11 years$7,872$7,040$6,286$5,605$4,992$4,709
12 years$7,142$6,318$5,578$4,916$4,326$4,055
13 years$6,525$5,710$4,984$4,340$3,772$3,514
14 years$5,997$5,190$4,478$3,853$3,307$3,061
15 years$5,539$4,741$4,043$3,436$2,911$2,677
16 years$5,139$4,350$3,666$3,077$2,573$2,350
17 years$4,787$4,006$3,336$2,764$2,281$2,070
18 years$4,474$3,702$3,045$2,491$2,029$1,828
19 years$4,194$3,431$2,788$2,251$1,808$1,618
20 years$3,942$3,188$2,558$2,039$1,615$1,435
21 years$3,715$2,970$2,353$1,850$1,445$1,275
22 years$3,509$2,772$2,169$1,682$1,295$1,134
23 years$3,321$2,593$2,002$1,532$1,163$1,011
24 years$3,149$2,429$1,852$1,397$1,045$902
25 years$2,991$2,280$1,715$1,276$941$805
26 years$2,845$2,143$1,591$1,167$847$720
27 years$2,710$2,016$1,477$1,068$764$644
28 years$2,585$1,900$1,373$979$689$576
29 years$2,469$1,792$1,278$897$622$516
30 years$2,361$1,693$1,190$824$562$463
31 years$2,260$1,600$1,110$756$508$415
32 years$2,166$1,514$1,035$695$460$372
33 years$2,077$1,434$967$639$416$334
34 years$1,994$1,359$903$588$377$300
35 years$1,916$1,289$844$541$341$270
36 years$1,842$1,223$790$499$309$242
37 years$1,773$1,162$739$459$280$218
38 years$1,707$1,104$692$423$254$196
39 years$1,645$1,050$649$390$230$176
40 years$1,586$999$608$360$209$158
41 years$1,530$951$570$332$190$142
42 years$1,477$906$535$307$172$128
43 years$1,426$863$502$283$156$115
44 years$1,378$823$471$261$142$104
45 years$1,332$784$442$241$129$93
46 years$1,289$748$415$223$117$84
47 years$1,247$714$390$206$106$76
48 years$1,207$682$367$190$96$68
49 years$1,169$651$345$176$87$61
50 years$1,133$622$324$163$79$55

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 47 starting with $1,160,000, adding $2,928 every year, while hoping to spend $29,196 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: 63/8/29 Blend
46$1,160,000$1,160,000$1,160,000$1,160,000
47$1,281,340$1,219,860$1,201,880$1,351,940
48$1,380,973$1,248,569$1,211,079$1,428,932
49$1,489,789$1,277,706$1,219,607$1,509,557
50$1,608,695$1,307,262$1,227,412$1,597,007
51$1,738,689$1,337,224$1,234,437$1,691,957
52$1,880,868$1,367,581$1,240,623$1,795,151
53$2,036,441$1,398,317$1,245,909$1,907,410
54$2,206,741$1,429,417$1,250,229$2,029,636
55$2,393,232$1,460,862$1,253,516$2,162,825
56$2,597,529$1,492,632$1,255,696$2,308,074
57$2,821,411$1,524,705$1,256,696$2,466,595
58$3,066,835$1,557,056$1,256,435$2,639,721
59$3,335,958$1,589,657$1,254,832$2,828,922
60$3,631,155$1,622,480$1,251,798$3,035,818
61$3,955,043$1,655,491$1,247,243$3,262,196
62$4,310,503$1,688,655$1,241,071$3,510,025
63$4,700,709$1,721,934$1,233,182$3,781,475
64$5,129,157$1,755,286$1,223,470$4,078,939
65$5,599,701$1,788,664$1,211,825$4,405,055
66$6,116,582$1,822,020$1,198,133$4,762,729
67$6,684,475$1,855,300$1,182,272$5,155,167
68$7,308,528$1,888,447$1,164,115$5,585,900
69$7,994,416$1,921,399$1,143,531$6,058,822
70$8,748,388$1,954,089$1,120,380$6,578,225
71$9,577,329$1,986,444$1,094,518$7,148,840
72$10,488,824$2,018,388$1,065,793$7,775,882
73$11,491,233$2,049,838$1,034,045$8,465,099
74$12,593,762$2,080,703$999,109$9,222,826
75$13,806,558$2,110,890$960,812$10,056,047
76$15,140,798$2,140,295$918,970$10,972,459
77$16,608,799$2,168,809$873,395$11,980,549
78$18,224,130$2,196,314$823,888$13,089,666
79$20,001,744$2,222,686$770,241$14,310,120
80$21,958,116$2,247,792$712,237$15,653,272
81$24,111,397$2,271,487$649,651$17,131,646
82$26,481,590$2,293,621$582,245$18,759,043
83$29,090,734$2,314,030$509,772$20,550,677
84$31,963,114$2,332,542$431,974$22,523,317
85$35,125,487$2,348,972$348,581$24,695,444
86$38,607,340$2,363,125$259,311$27,087,428
87$42,441,162$2,374,791$163,872$29,721,719
88$46,662,754$2,383,750$61,955$32,623,063
89$51,311,565$2,389,763$0$35,818,731
90$56,431,064$2,392,582$0$39,353,267
91$62,069,153$2,391,939$0$43,266,714
92$68,278,614$2,387,551$0$47,576,502
93$75,117,610$2,379,118$0$52,322,986
94$82,650,232$2,366,321$0$57,550,634
95$90,947,107$2,348,822$0$63,308,450
96$100,086,059$2,326,261$0$69,650,433
97$110,152,848$2,298,259$0$76,636,090
98$121,241,977$2,264,412$0$84,330,996
99$133,457,584$2,224,293$0$92,807,413
100$146,914,423$2,177,450$0$102,144,972