Can I retire at age 50 with 869,000?

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 $869,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%20%
1 years$71,761$71,122$70,498$69,890$69,295$66,520
2 years$35,525$34,864$34,223$33,601$32,998$30,236
3 years$23,448$22,784$22,144$21,528$20,935$18,275
4 years$17,411$16,749$16,115$15,510$14,931$12,392
5 years$13,790$13,131$12,506$11,913$11,350$8,939
6 years$11,376$10,722$10,107$9,527$8,981$6,699
7 years$9,653$9,005$8,399$7,833$7,304$5,150
8 years$8,361$7,719$7,123$6,571$6,059$4,032
9 years$7,357$6,721$6,135$5,597$5,103$3,198
10 years$6,554$5,924$5,349$4,824$4,348$2,563
11 years$5,897$5,274$4,709$4,199$3,739$2,069
12 years$5,350$4,733$4,179$3,683$3,240$1,681
13 years$4,888$4,278$3,734$3,251$2,826$1,372
14 years$4,492$3,888$3,355$2,886$2,477$1,124
15 years$4,150$3,552$3,029$2,574$2,181$923
16 years$3,850$3,259$2,746$2,305$1,928$761
17 years$3,586$3,001$2,499$2,071$1,709$628
18 years$3,351$2,773$2,281$1,866$1,520$519
19 years$3,142$2,570$2,088$1,686$1,355$430
20 years$2,953$2,388$1,916$1,527$1,210$356
21 years$2,783$2,225$1,763$1,386$1,083$296
22 years$2,629$2,077$1,625$1,260$970$245
23 years$2,488$1,942$1,500$1,148$871$204
24 years$2,359$1,820$1,387$1,047$783$169
25 years$2,240$1,708$1,285$956$705$141
26 years$2,131$1,605$1,192$874$635$117
27 years$2,030$1,511$1,107$800$572$98
28 years$1,937$1,423$1,029$733$516$81
29 years$1,850$1,343$957$672$466$68
30 years$1,769$1,268$892$617$421$56
31 years$1,693$1,199$831$567$381$47
32 years$1,623$1,134$776$521$345$39
33 years$1,556$1,074$724$479$312$33
34 years$1,494$1,018$677$441$282$27
35 years$1,435$966$633$406$256$23
36 years$1,380$917$592$374$232$19
37 years$1,328$871$554$344$210$16
38 years$1,279$827$519$317$190$13
39 years$1,232$787$486$292$173$11
40 years$1,188$748$456$270$157$9
41 years$1,146$712$427$249$142$8
42 years$1,106$679$401$230$129$6
43 years$1,069$646$376$212$117$5
44 years$1,032$616$353$196$106$4
45 years$998$588$331$181$96$4
46 years$965$561$311$167$88$3
47 years$934$535$292$154$79$3
48 years$904$511$275$143$72$2
49 years$876$488$258$132$66$2
50 years$848$466$243$122$60$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 50 starting with $869,000, adding $3,174 every year, while hoping to spend $26,555 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: 75/14/11 Blend
49$869,000$869,000$869,000$869,000
50$960,912$914,855$901,385$1,030,738
51$1,030,671$931,429$903,328$1,093,793
52$1,106,655$947,924$904,445$1,159,221
53$1,189,471$964,310$904,681$1,230,182
54$1,279,788$980,552$903,979$1,307,217
55$1,378,340$996,613$902,276$1,390,920
56$1,485,937$1,012,453$899,508$1,481,948
57$1,603,470$1,028,030$895,609$1,581,024
58$1,731,919$1,043,299$890,507$1,688,943
59$1,872,363$1,058,210$884,128$1,806,581
60$2,025,993$1,072,711$876,395$1,934,906
61$2,194,116$1,086,745$867,226$2,074,981
62$2,378,174$1,100,254$856,536$2,227,979
63$2,579,755$1,113,173$844,237$2,395,193
64$2,800,605$1,125,434$830,234$2,578,047
65$3,042,650$1,136,963$814,430$2,778,110
66$3,308,009$1,147,684$796,723$2,997,110
67$3,599,018$1,157,512$777,005$3,236,954
68$3,918,248$1,166,360$755,165$3,499,742
69$4,268,532$1,174,134$731,085$3,787,786
70$4,652,989$1,180,734$704,643$4,103,639
71$5,075,056$1,186,052$675,711$4,450,109
72$5,538,520$1,189,976$644,155$4,830,294
73$6,047,549$1,192,386$609,835$5,247,608
74$6,606,739$1,193,152$572,604$5,705,812
75$7,221,150$1,192,140$532,310$6,209,051
76$7,896,357$1,189,205$488,792$6,761,894
77$8,638,503$1,184,193$441,884$7,369,377
78$9,454,354$1,176,943$391,411$8,037,049
79$10,351,366$1,167,280$337,191$8,771,025
80$11,337,752$1,155,024$279,033$9,578,046
81$12,422,561$1,139,979$216,740$10,465,540
82$13,615,765$1,121,940$150,103$11,441,695
83$14,928,347$1,100,690$78,906$12,515,532
84$16,372,412$1,075,997$2,923$13,696,996
85$17,961,295$1,047,618$0$14,997,046
86$19,709,689$1,015,293$0$16,436,935
87$21,633,784$978,749$0$18,021,763
88$23,751,418$937,696$0$19,765,886
89$26,082,248$891,828$0$21,685,506
90$28,647,929$840,820$0$23,798,473
91$31,472,327$784,329$0$26,124,462
92$34,581,736$721,993$0$28,685,153
93$38,005,131$653,428$0$31,504,434
94$41,774,438$578,230$0$34,608,636
95$45,924,837$495,969$0$38,026,769
96$50,495,093$406,194$0$41,790,809
97$55,527,921$308,427$0$45,935,987
98$61,070,391$202,162$0$50,501,134
99$67,174,370$86,867$0$55,529,039
100$73,897,011$0$0$61,066,855