Can I retire at age 50 with 977,000?

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 $977,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.3%
1 years$80,680$79,961$79,260$78,576$77,907$75,901
2 years$39,940$39,197$38,476$37,777$37,099$35,091
3 years$26,362$25,615$24,896$24,204$23,537$21,590
4 years$19,575$18,830$18,118$17,438$16,787$14,916
5 years$15,503$14,763$14,060$13,394$12,761$10,971
6 years$12,790$12,055$11,363$10,711$10,097$8,391
7 years$10,852$10,124$9,443$8,806$8,212$6,589
8 years$9,400$8,678$8,008$7,387$6,813$5,272
9 years$8,271$7,556$6,897$6,292$5,737$4,277
10 years$7,368$6,660$6,013$5,424$4,888$3,508
11 years$6,630$5,929$5,294$4,721$4,204$2,901
12 years$6,015$5,322$4,698$4,141$3,643$2,415
13 years$5,496$4,809$4,198$3,655$3,177$2,021
14 years$5,051$4,371$3,772$3,245$2,785$1,699
15 years$4,665$3,993$3,405$2,894$2,452$1,433
16 years$4,328$3,664$3,087$2,591$2,167$1,213
17 years$4,032$3,374$2,809$2,328$1,922$1,029
18 years$3,768$3,118$2,565$2,098$1,709$874
19 years$3,532$2,890$2,348$1,896$1,523$744
20 years$3,321$2,685$2,155$1,717$1,360$635
21 years$3,129$2,501$1,982$1,558$1,217$542
22 years$2,955$2,335$1,827$1,417$1,091$463
23 years$2,797$2,184$1,687$1,290$979$396
24 years$2,652$2,046$1,560$1,177$880$339
25 years$2,519$1,920$1,445$1,075$792$290
26 years$2,396$1,805$1,340$983$714$249
27 years$2,283$1,698$1,244$900$643$213
28 years$2,178$1,600$1,157$824$580$183
29 years$2,080$1,510$1,076$756$524$157
30 years$1,989$1,426$1,003$694$474$135
31 years$1,904$1,348$935$637$428$116
32 years$1,824$1,275$872$585$387$99
33 years$1,750$1,208$814$538$351$85
34 years$1,680$1,145$761$495$317$73
35 years$1,614$1,086$711$456$287$63
36 years$1,552$1,030$665$420$260$54
37 years$1,493$979$623$387$236$47
38 years$1,438$930$583$357$214$40
39 years$1,385$884$546$329$194$34
40 years$1,336$841$512$303$176$30
41 years$1,289$801$480$280$160$25
42 years$1,244$763$450$258$145$22
43 years$1,201$727$423$238$132$19
44 years$1,161$693$397$220$119$16
45 years$1,122$661$373$203$108$14
46 years$1,085$630$350$188$98$12
47 years$1,050$601$329$173$89$10
48 years$1,017$574$309$160$81$9
49 years$985$548$290$148$74$8
50 years$954$524$273$137$67$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 50 starting with $977,000, adding $4,387 every year, while hoping to spend $42,948 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: 48/32/20 Blend
49$977,000$977,000$977,000$977,000
50$1,081,179$1,029,398$1,014,255$1,126,773
51$1,145,763$1,034,142$1,002,536$1,163,688
52$1,215,495$1,037,680$988,985$1,199,062
53$1,290,855$1,039,905$973,496$1,236,576
54$1,372,370$1,040,709$955,956$1,276,448
55$1,460,620$1,039,971$936,248$1,318,920
56$1,556,242$1,037,569$914,251$1,364,263
57$1,659,936$1,033,367$889,836$1,412,776
58$1,772,474$1,027,226$862,869$1,464,792
59$1,894,701$1,018,995$833,211$1,520,680
60$2,027,552$1,008,517$800,714$1,580,850
61$2,172,049$995,622$765,226$1,645,755
62$2,329,323$980,132$726,586$1,715,900
63$2,500,615$961,859$684,626$1,791,844
64$2,687,289$940,602$639,173$1,874,205
65$2,890,850$916,149$590,043$1,963,671
66$3,112,952$888,275$537,045$2,061,002
67$3,355,417$856,744$479,979$2,167,039
68$3,620,248$821,304$418,638$2,282,717
69$3,909,654$781,688$352,802$2,409,069
70$4,226,063$737,615$282,246$2,547,238
71$4,572,152$688,788$206,731$2,698,491
72$4,950,865$634,892$126,010$2,864,229
73$5,365,445$575,595$39,824$3,046,003
74$5,819,465$510,543$0$3,245,528
75$6,316,858$439,367$0$3,475,831
76$6,861,954$361,673$0$3,737,675
77$7,459,525$277,047$0$4,024,936
78$8,114,824$185,050$0$4,340,245
79$8,833,638$85,219$0$4,686,507
80$9,622,341$0$0$5,066,930
81$10,487,953$0$0$5,493,130
82$11,438,208$0$0$5,994,058
83$12,481,624$0$0$6,544,210
84$13,627,585$0$0$7,148,548
85$14,886,429$0$0$7,812,539
86$16,269,542$0$0$8,542,204
87$17,789,472$0$0$9,344,179
88$19,460,037$0$0$10,225,770
89$21,296,466$0$0$11,195,031
90$23,315,533$0$0$12,260,834
91$25,535,719$0$0$13,432,951
92$27,977,388$0$0$14,722,152
93$30,662,973$0$0$16,140,301
94$33,617,193$0$0$17,700,470
95$36,867,281$0$0$19,417,064
96$40,443,243$0$0$21,305,951
97$44,378,142$0$0$23,384,617
98$48,708,406$0$0$25,672,330
99$53,474,173$0$0$28,190,317
100$58,719,669$0$0$30,961,971