Can I retire at age 57 with 1,020,000?

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 $1,020,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.5%
1 years$84,231$83,480$82,748$82,034$81,336$79,825
2 years$41,698$40,922$40,169$39,439$38,732$37,214
3 years$27,523$26,743$25,992$25,269$24,573$23,097
4 years$20,436$19,659$18,916$18,205$17,526$16,103
5 years$16,186$15,413$14,679$13,983$13,323$11,957
6 years$13,353$12,586$11,863$11,182$10,542$9,235
7 years$11,330$10,569$9,858$9,194$8,573$7,325
8 years$9,814$9,060$8,361$7,712$7,112$5,923
9 years$8,635$7,888$7,201$6,569$5,990$4,858
10 years$7,692$6,953$6,278$5,663$5,103$4,029
11 years$6,922$6,190$5,527$4,928$4,389$3,370
12 years$6,280$5,556$4,905$4,323$3,804$2,839
13 years$5,738$5,021$4,382$3,816$3,317$2,404
14 years$5,273$4,564$3,938$3,388$2,907$2,046
15 years$4,871$4,169$3,555$3,021$2,560$1,748
16 years$4,519$3,825$3,223$2,705$2,262$1,498
17 years$4,209$3,523$2,933$2,431$2,006$1,287
18 years$3,934$3,255$2,677$2,190$1,784$1,108
19 years$3,688$3,017$2,451$1,979$1,590$956
20 years$3,467$2,803$2,249$1,793$1,420$827
21 years$3,267$2,611$2,069$1,627$1,271$716
22 years$3,085$2,438$1,907$1,479$1,139$620
23 years$2,920$2,280$1,761$1,347$1,023$538
24 years$2,769$2,136$1,628$1,229$919$467
25 years$2,630$2,005$1,508$1,122$827$406
26 years$2,502$1,884$1,399$1,026$745$353
27 years$2,383$1,773$1,299$939$672$307
28 years$2,273$1,671$1,208$860$606$267
29 years$2,171$1,576$1,124$789$547$233
30 years$2,076$1,488$1,047$724$494$203
31 years$1,988$1,407$976$665$447$177
32 years$1,905$1,331$910$611$404$154
33 years$1,827$1,261$850$562$366$134
34 years$1,754$1,195$794$517$331$117
35 years$1,685$1,133$743$476$300$102
36 years$1,620$1,076$695$438$272$89
37 years$1,559$1,022$650$404$246$78
38 years$1,501$971$609$372$223$68
39 years$1,446$923$570$343$203$59
40 years$1,395$879$535$317$184$52
41 years$1,345$836$501$292$167$45
42 years$1,299$796$470$270$151$39
43 years$1,254$759$441$249$137$34
44 years$1,212$723$414$230$125$30
45 years$1,172$690$389$212$113$26
46 years$1,133$658$365$196$103$23
47 years$1,097$628$343$181$93$20
48 years$1,061$599$323$167$85$17
49 years$1,028$572$303$155$77$15
50 years$996$547$285$143$70$13

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,020,000, adding $3,542 every year, while hoping to spend $26,490 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: 50/34/16 Blend
56$1,020,000$1,020,000$1,020,000$1,020,000
57$1,127,694$1,073,634$1,057,824$1,178,936
58$1,214,533$1,098,056$1,065,076$1,239,020
59$1,309,343$1,122,788$1,071,683$1,301,238
60$1,412,907$1,147,816$1,077,595$1,368,273
61$1,526,090$1,173,126$1,082,761$1,440,587
62$1,649,843$1,198,701$1,087,126$1,518,689
63$1,785,214$1,224,524$1,090,632$1,603,142
64$1,933,356$1,250,576$1,093,218$1,694,563
65$2,095,540$1,276,836$1,094,822$1,793,635
66$2,273,162$1,303,278$1,095,376$1,901,109
67$2,467,765$1,329,879$1,094,811$2,017,812
68$2,681,043$1,356,609$1,093,054$2,144,657
69$2,914,865$1,383,439$1,090,026$2,282,649
70$3,171,288$1,410,334$1,085,649$2,432,898
71$3,452,578$1,437,259$1,079,837$2,596,625
72$3,761,231$1,464,174$1,072,501$2,775,177
73$4,099,996$1,491,038$1,063,550$2,970,037
74$4,471,901$1,517,805$1,052,884$3,182,843
75$4,880,283$1,544,425$1,040,403$3,415,398
76$5,328,815$1,570,845$1,026,000$3,669,690
77$5,821,545$1,597,008$1,009,562$3,947,911
78$6,362,934$1,622,852$990,974$4,252,477
79$6,957,893$1,648,312$970,112$4,586,051
80$7,611,836$1,673,317$946,848$4,951,569
81$8,330,724$1,697,790$921,048$5,352,267
82$9,121,127$1,721,651$892,572$5,791,713
83$9,990,282$1,744,812$861,273$6,273,839
84$10,946,163$1,767,180$826,998$6,802,980
85$11,997,555$1,788,655$789,586$7,383,915
86$13,154,138$1,809,132$748,870$8,021,913
87$14,426,577$1,828,496$704,674$8,722,779
88$15,826,622$1,846,627$656,815$9,492,916
89$17,367,221$1,863,395$605,101$10,339,379
90$19,062,638$1,878,662$549,333$11,269,947
91$20,928,593$1,892,282$489,302$12,293,194
92$22,982,405$1,904,099$424,788$13,418,572
93$25,243,157$1,913,947$355,566$14,656,498
94$27,731,877$1,921,648$281,395$16,018,456
95$30,471,735$1,927,015$202,028$17,517,106
96$33,488,261$1,929,848$117,205$19,166,401
97$36,809,588$1,929,935$26,656$20,981,720
98$40,466,714$1,927,050$0$22,980,018
99$44,493,797$1,920,954$0$25,191,928
100$48,928,477$1,911,393$0$27,631,734