Can I retire at age 53 with 1,560,000?

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 $1,560,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.3%
1 years$128,823$127,676$126,556$125,464$124,397$121,686
2 years$63,774$62,586$61,435$60,319$59,236$56,519
3 years$42,094$40,901$39,753$38,647$37,582$34,943
4 years$31,256$30,066$28,930$27,843$26,804$24,263
5 years$24,754$23,572$22,451$21,386$20,376$17,941
6 years$20,422$19,249$18,143$17,103$16,123$13,796
7 years$17,328$16,165$15,077$14,061$13,112$10,894
8 years$15,009$13,856$12,787$11,795$10,878$8,768
9 years$13,206$12,064$11,013$10,047$9,161$7,157
10 years$11,765$10,634$9,602$8,661$7,805$5,906
11 years$10,586$9,467$8,453$7,537$6,713$4,915
12 years$9,605$8,497$7,502$6,611$5,817$4,119
13 years$8,775$7,679$6,702$5,837$5,073$3,470
14 years$8,065$6,980$6,022$5,181$4,447$2,937
15 years$7,449$6,376$5,437$4,621$3,915$2,495
16 years$6,911$5,850$4,930$4,137$3,460$2,126
17 years$6,437$5,388$4,486$3,717$3,068$1,817
18 years$6,016$4,979$4,095$3,350$2,728$1,555
19 years$5,640$4,614$3,749$3,027$2,432$1,334
20 years$5,302$4,288$3,440$2,742$2,172$1,146
21 years$4,996$3,994$3,164$2,488$1,944$986
22 years$4,719$3,728$2,917$2,262$1,742$849
23 years$4,466$3,487$2,693$2,060$1,564$732
24 years$4,235$3,267$2,491$1,879$1,406$632
25 years$4,022$3,066$2,307$1,716$1,265$545
26 years$3,826$2,881$2,139$1,569$1,139$471
27 years$3,645$2,712$1,987$1,436$1,027$407
28 years$3,477$2,555$1,847$1,316$927$352
29 years$3,321$2,411$1,719$1,207$837$305
30 years$3,175$2,276$1,601$1,108$756$264
31 years$3,040$2,152$1,492$1,017$684$228
32 years$2,913$2,036$1,392$935$618$198
33 years$2,794$1,928$1,300$860$560$171
34 years$2,682$1,828$1,215$791$507$148
35 years$2,577$1,733$1,136$728$459$128
36 years$2,478$1,645$1,062$671$416$111
37 years$2,384$1,563$994$618$377$96
38 years$2,296$1,485$931$569$342$84
39 years$2,212$1,412$872$525$310$72
40 years$2,133$1,344$818$484$281$63
41 years$2,058$1,279$767$447$255$54
42 years$1,986$1,218$719$412$231$47
43 years$1,918$1,161$675$381$210$41
44 years$1,854$1,106$634$351$191$36
45 years$1,792$1,055$595$325$173$31
46 years$1,733$1,006$559$300$157$27
47 years$1,677$960$525$277$143$23
48 years$1,623$917$493$256$130$20
49 years$1,572$875$464$237$118$17
50 years$1,523$836$436$219$107$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $1,560,000, adding $4,814 every year, while hoping to spend $29,583 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: 42/46/12 Blend
52$1,560,000$1,560,000$1,560,000$1,560,000
53$1,724,086$1,641,406$1,617,226$1,790,243
54$1,868,466$1,690,358$1,639,927$1,886,035
55$2,026,582$1,740,718$1,662,397$1,986,373
56$2,199,803$1,792,523$1,684,597$2,094,369
57$2,389,638$1,845,812$1,706,485$2,210,734
58$2,597,748$1,900,623$1,728,019$2,336,250
59$2,825,962$1,956,998$1,749,152$2,471,779
60$3,076,297$2,014,977$1,769,835$2,618,266
61$3,350,971$2,074,603$1,790,016$2,776,754
62$3,652,430$2,135,918$1,809,642$2,948,388
63$3,983,367$2,198,968$1,828,654$3,134,429
64$4,346,749$2,263,796$1,846,993$3,336,264
65$4,745,844$2,330,449$1,864,594$3,555,421
66$5,184,253$2,398,973$1,881,390$3,793,579
67$5,665,940$2,469,416$1,897,310$4,052,589
68$6,195,275$2,541,827$1,912,279$4,334,488
69$6,777,073$2,616,255$1,926,220$4,641,516
70$7,416,634$2,692,752$1,939,049$4,976,144
71$8,119,803$2,771,369$1,950,678$5,341,090
72$8,893,014$2,852,158$1,961,018$5,739,346
73$9,743,361$2,935,173$1,969,971$6,174,209
74$10,678,656$3,020,468$1,977,437$6,649,309
75$11,707,507$3,108,099$1,983,309$7,168,644
76$12,839,399$3,198,122$1,987,477$7,736,618
77$14,084,782$3,290,595$1,989,822$8,358,080
78$15,455,171$3,385,576$1,990,222$9,038,373
79$16,963,253$3,483,123$1,988,549$9,783,381
80$18,623,006$3,583,297$1,984,667$10,599,588
81$20,449,834$3,686,160$1,978,434$11,494,133
82$22,460,707$3,791,771$1,969,701$12,474,883
83$24,674,326$3,900,195$1,958,313$13,550,505
84$27,111,297$4,011,495$1,944,107$14,730,547
85$29,794,325$4,125,734$1,926,910$16,025,526
86$32,748,429$4,242,978$1,906,545$17,447,033
87$36,001,177$4,363,292$1,882,822$19,007,834
88$39,582,946$4,486,742$1,855,545$20,721,998
89$43,527,209$4,613,394$1,824,508$22,605,024
90$47,870,851$4,743,318$1,789,496$24,673,990
91$52,654,516$4,876,579$1,750,283$26,947,713
92$57,922,992$5,013,246$1,706,632$29,446,925
93$63,725,631$5,153,389$1,658,298$32,194,471
94$70,116,815$5,297,074$1,605,020$35,215,524
95$77,156,471$5,444,372$1,546,530$38,537,820
96$84,910,637$5,595,352$1,482,544$42,191,921
97$93,452,079$5,750,082$1,412,767$46,211,506
98$102,860,987$5,908,632$1,336,890$50,633,682
99$113,225,722$6,071,069$1,254,591$55,499,341
100$124,643,657$6,237,463$1,165,531$60,853,542