Can I retire at age 50 with 887,000?

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 $887,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.9%
1 years$73,248$72,595$71,959$71,337$70,731$69,021
2 years$36,261$35,586$34,931$34,297$33,681$31,969
3 years$23,934$23,256$22,603$21,974$21,369$19,707
4 years$17,772$17,095$16,449$15,831$15,240$13,643
5 years$14,075$13,403$12,765$12,160$11,585$10,056
6 years$11,612$10,945$10,316$9,724$9,167$7,708
7 years$9,853$9,191$8,573$7,995$7,455$6,066
8 years$8,534$7,879$7,270$6,707$6,185$4,865
9 years$7,509$6,860$6,262$5,713$5,209$3,957
10 years$6,689$6,047$5,459$4,924$4,438$3,253
11 years$6,019$5,383$4,806$4,286$3,817$2,697
12 years$5,461$4,831$4,265$3,759$3,308$2,251
13 years$4,990$4,366$3,811$3,319$2,884$1,889
14 years$4,585$3,969$3,424$2,946$2,528$1,592
15 years$4,236$3,625$3,092$2,627$2,226$1,347
16 years$3,930$3,326$2,803$2,352$1,967$1,143
17 years$3,660$3,063$2,551$2,114$1,745$972
18 years$3,421$2,831$2,328$1,905$1,551$829
19 years$3,207$2,623$2,131$1,721$1,383$708
20 years$3,015$2,438$1,956$1,559$1,235$605
21 years$2,841$2,271$1,799$1,415$1,105$518
22 years$2,683$2,120$1,658$1,286$991$444
23 years$2,539$1,983$1,531$1,172$889$381
24 years$2,408$1,857$1,416$1,068$799$327
25 years$2,287$1,743$1,312$976$719$281
26 years$2,175$1,638$1,216$892$648$242
27 years$2,072$1,542$1,130$817$584$208
28 years$1,977$1,453$1,050$748$527$179
29 years$1,888$1,371$977$686$476$154
30 years$1,806$1,294$910$630$430$133
31 years$1,728$1,224$849$578$389$114
32 years$1,656$1,158$792$532$352$99
33 years$1,588$1,096$739$489$318$85
34 years$1,525$1,039$691$450$288$73
35 years$1,465$986$646$414$261$63
36 years$1,409$936$604$381$236$54
37 years$1,356$889$565$351$214$47
38 years$1,305$844$529$324$194$40
39 years$1,258$803$496$299$176$35
40 years$1,213$764$465$275$160$30
41 years$1,170$727$436$254$145$26
42 years$1,129$693$409$234$132$22
43 years$1,091$660$384$216$119$19
44 years$1,054$629$360$200$108$17
45 years$1,019$600$338$185$98$14
46 years$985$572$318$170$89$12
47 years$954$546$298$158$81$11
48 years$923$521$280$146$74$9
49 years$894$498$264$135$67$8
50 years$866$476$248$124$61$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 50 starting with $887,000, adding $6,703 every year, while hoping to spend $28,034 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: 38/44/18 Blend
49$887,000$887,000$887,000$887,000
50$984,388$937,377$923,629$1,016,242
51$1,054,968$953,481$924,742$1,055,876
52$1,131,807$969,434$924,954$1,095,518
53$1,215,515$985,199$924,203$1,137,773
54$1,306,761$1,000,738$922,427$1,182,891
55$1,406,283$1,016,006$919,561$1,231,149
56$1,514,892$1,030,959$915,535$1,282,854
57$1,633,483$1,045,548$910,277$1,338,343
58$1,763,038$1,059,719$903,711$1,397,990
59$1,904,640$1,073,418$895,757$1,462,208
60$2,059,481$1,086,583$886,334$1,531,453
61$2,228,874$1,099,152$875,352$1,606,229
62$2,414,264$1,111,055$862,721$1,687,092
63$2,617,243$1,122,220$848,345$1,774,658
64$2,839,562$1,132,569$832,125$1,869,606
65$3,083,151$1,142,019$813,955$1,972,686
66$3,350,136$1,150,482$793,726$2,084,727
67$3,642,857$1,157,862$771,323$2,206,646
68$3,963,892$1,164,062$746,627$2,339,452
69$4,316,081$1,168,973$719,511$2,484,263
70$4,702,552$1,172,483$689,845$2,642,311
71$5,126,748$1,174,471$657,491$2,814,959
72$5,592,466$1,174,809$622,306$3,003,709
73$6,103,885$1,173,362$584,140$3,210,223
74$6,665,609$1,169,985$542,837$3,436,332
75$7,282,712$1,164,525$498,233$3,684,059
76$7,960,782$1,156,820$450,157$3,955,639
77$8,705,974$1,146,696$398,430$4,253,535
78$9,525,072$1,133,973$342,866$4,580,471
79$10,425,547$1,118,455$283,269$4,939,449
80$11,415,631$1,099,938$219,437$5,333,784
81$12,504,394$1,078,204$151,157$5,767,134
82$13,701,829$1,053,022$78,207$6,243,536
83$15,018,945$1,024,150$356$6,767,445
84$16,467,871$991,327$0$7,343,777
85$18,061,974$954,282$0$7,993,843
86$19,815,977$912,724$0$8,708,846
87$21,746,108$866,348$0$9,495,369
88$23,870,242$814,830$0$10,360,749
89$26,208,077$757,827$0$11,313,077
90$28,781,318$694,979$0$12,361,273
91$31,613,881$625,901$0$13,515,177
92$34,732,116$550,189$0$14,785,635
93$38,165,061$467,417$0$16,184,609
94$41,944,709$377,133$0$17,725,289
95$46,106,316$278,859$0$19,422,218
96$50,688,729$172,091$0$21,291,429
97$55,734,755$56,299$0$23,350,604
98$61,291,562$0$0$25,619,234
99$67,411,127$0$0$28,152,258
100$74,150,724$0$0$30,972,112