Can I retire at age 57 with 1,280,000?

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 $1,280,000?

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$105,701$104,760$103,841$102,944$102,069$99,440
2 years$52,327$51,353$50,408$49,493$48,604$45,973
3 years$34,538$33,560$32,618$31,710$30,837$28,286
4 years$25,646$24,670$23,737$22,846$21,993$19,542
5 years$20,311$19,341$18,421$17,548$16,719$14,374
6 years$16,756$15,794$14,887$14,033$13,229$10,993
7 years$14,218$13,264$12,371$11,537$10,759$8,632
8 years$12,315$11,369$10,492$9,678$8,925$6,907
9 years$10,836$9,899$9,036$8,244$7,516$5,604
10 years$9,653$8,726$7,878$7,106$6,404$4,596
11 years$8,686$7,768$6,936$6,185$5,508$3,801
12 years$7,881$6,972$6,155$5,425$4,773$3,164
13 years$7,200$6,301$5,499$4,789$4,162$2,648
14 years$6,617$5,727$4,941$4,251$3,649$2,226
15 years$6,112$5,232$4,461$3,791$3,212$1,878
16 years$5,671$4,800$4,045$3,395$2,839$1,589
17 years$5,282$4,421$3,681$3,050$2,517$1,348
18 years$4,936$4,085$3,360$2,749$2,238$1,145
19 years$4,628$3,786$3,076$2,484$1,995$975
20 years$4,350$3,518$2,823$2,250$1,782$832
21 years$4,100$3,277$2,596$2,042$1,595$710
22 years$3,872$3,059$2,393$1,856$1,429$607
23 years$3,664$2,861$2,210$1,691$1,283$519
24 years$3,475$2,680$2,043$1,542$1,153$444
25 years$3,300$2,515$1,893$1,408$1,038$380
26 years$3,139$2,364$1,755$1,288$935$326
27 years$2,991$2,225$1,630$1,179$843$280
28 years$2,853$2,097$1,515$1,080$761$240
29 years$2,725$1,978$1,410$990$687$206
30 years$2,606$1,868$1,313$909$621$177
31 years$2,494$1,766$1,225$835$561$152
32 years$2,390$1,671$1,142$767$507$130
33 years$2,292$1,582$1,067$705$459$112
34 years$2,201$1,500$997$649$416$96
35 years$2,114$1,422$932$597$377$83
36 years$2,033$1,350$872$550$341$71
37 years$1,956$1,282$816$507$309$61
38 years$1,884$1,219$764$467$280$52
39 years$1,815$1,159$716$431$254$45
40 years$1,750$1,102$671$397$231$39
41 years$1,688$1,049$629$367$209$33
42 years$1,630$999$590$338$190$29
43 years$1,574$952$554$312$172$25
44 years$1,521$908$520$288$156$21
45 years$1,470$866$488$266$142$18
46 years$1,422$826$458$246$129$16
47 years$1,376$788$431$227$117$13
48 years$1,332$752$405$210$106$12
49 years$1,290$718$380$194$97$10
50 years$1,250$686$358$179$88$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,280,000, adding $4,683 every year, while hoping to spend $33,093 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: 59/13/28 Blend
56$1,280,000$1,280,000$1,280,000$1,280,000
57$1,415,391$1,347,551$1,327,711$1,487,870
58$1,524,550$1,378,370$1,336,978$1,568,768
59$1,643,734$1,409,590$1,345,447$1,653,052
60$1,773,931$1,441,196$1,353,056$1,744,302
61$1,916,228$1,473,171$1,359,739$1,843,205
62$2,071,822$1,505,495$1,365,429$1,950,516
63$2,242,031$1,538,147$1,370,054$2,067,069
64$2,428,306$1,571,104$1,373,539$2,193,782
65$2,632,245$1,604,340$1,375,804$2,331,669
66$2,855,607$1,637,827$1,376,767$2,481,845
67$3,100,332$1,671,532$1,376,341$2,645,541
68$3,368,552$1,705,424$1,374,435$2,824,113
69$3,662,618$1,739,463$1,370,952$3,019,058
70$3,985,118$1,773,610$1,365,793$3,232,023
71$4,338,905$1,807,822$1,358,851$3,464,827
72$4,727,117$1,842,049$1,350,017$3,719,473
73$5,153,216$1,876,242$1,339,175$3,998,168
74$5,621,010$1,910,344$1,326,203$4,303,350
75$6,134,697$1,944,295$1,310,975$4,637,701
76$6,698,901$1,978,031$1,293,358$5,004,180
77$7,318,716$2,011,481$1,273,213$5,406,050
78$7,999,753$2,044,571$1,250,393$5,846,907
79$8,748,192$2,077,220$1,224,746$6,330,715
80$9,570,846$2,109,342$1,196,113$6,861,844
81$10,475,215$2,140,843$1,164,326$7,445,111
82$11,469,567$2,171,624$1,129,211$8,085,826
83$12,563,008$2,201,579$1,090,584$8,789,844
84$13,765,572$2,230,593$1,048,255$9,563,618
85$15,088,313$2,258,545$1,002,025$10,414,259
86$16,543,411$2,285,303$951,683$11,349,611
87$18,144,285$2,310,730$897,011$12,378,315
88$19,905,723$2,334,677$837,781$13,509,899
89$21,844,015$2,356,984$773,755$14,754,865
90$23,977,112$2,377,483$704,683$16,124,790
91$26,324,792$2,395,995$630,305$17,632,433
92$28,908,850$2,412,328$550,349$19,291,859
93$31,753,297$2,426,276$464,531$21,118,572
94$34,884,594$2,437,625$372,553$23,129,659
95$38,331,896$2,446,142$274,107$25,343,956
96$42,127,329$2,451,582$168,869$27,782,224
97$46,306,291$2,453,684$56,500$30,467,345
98$50,907,790$2,452,171$0$33,424,541
99$55,974,806$2,446,750$0$36,700,558
100$61,554,703$2,437,107$0$40,326,336