Can I retire at age 57 with 1,620,000?

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 $1,620,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.5%
1 years$133,778$132,586$131,424$130,289$129,181$127,832
2 years$66,227$64,993$63,798$62,639$61,515$60,156
3 years$43,713$42,474$41,282$40,133$39,028$37,702
4 years$32,458$31,223$30,042$28,914$27,835$26,552
5 years$25,707$24,479$23,314$22,209$21,160$19,923
6 years$21,207$19,989$18,841$17,760$16,743$15,555
7 years$17,995$16,787$15,657$14,602$13,616$12,477
8 years$15,586$14,389$13,279$12,249$11,296$10,205
9 years$13,714$12,528$11,437$10,434$9,513$8,470
10 years$12,217$11,043$9,971$8,994$8,106$7,110
11 years$10,994$9,831$8,778$7,827$6,971$6,022
12 years$9,974$8,824$7,790$6,866$6,041$5,138
13 years$9,113$7,974$6,960$6,061$5,268$4,410
14 years$8,375$7,248$6,254$5,381$4,618$3,803
15 years$7,736$6,622$5,646$4,798$4,066$3,293
16 years$7,177$6,075$5,119$4,297$3,593$2,862
17 years$6,685$5,595$4,658$3,860$3,186$2,494
18 years$6,248$5,170$4,252$3,479$2,833$2,179
19 years$5,857$4,791$3,893$3,144$2,525$1,908
20 years$5,506$4,452$3,573$2,847$2,255$1,674
21 years$5,189$4,147$3,286$2,584$2,018$1,471
22 years$4,900$3,871$3,029$2,349$1,809$1,294
23 years$4,638$3,621$2,797$2,140$1,624$1,140
24 years$4,397$3,392$2,586$1,951$1,460$1,006
25 years$4,177$3,184$2,395$1,782$1,314$888
26 years$3,973$2,992$2,222$1,630$1,183$784
27 years$3,785$2,816$2,063$1,492$1,067$693
28 years$3,611$2,653$1,918$1,367$963$613
29 years$3,449$2,503$1,785$1,253$869$543
30 years$3,298$2,364$1,662$1,150$785$481
31 years$3,157$2,235$1,550$1,056$710$426
32 years$3,025$2,115$1,446$971$642$377
33 years$2,901$2,003$1,350$893$581$335
34 years$2,785$1,898$1,261$821$526$297
35 years$2,676$1,800$1,179$756$477$263
36 years$2,573$1,709$1,103$696$432$234
37 years$2,476$1,623$1,033$642$391$207
38 years$2,384$1,542$967$591$355$184
39 years$2,297$1,467$906$545$322$163
40 years$2,215$1,395$849$503$292$145
41 years$2,137$1,328$796$464$265$129
42 years$2,062$1,265$747$428$240$114
43 years$1,992$1,205$701$395$218$102
44 years$1,925$1,149$658$365$198$90
45 years$1,861$1,095$618$337$180$80
46 years$1,800$1,045$580$311$163$71
47 years$1,742$997$545$288$148$63
48 years$1,686$952$512$266$135$56
49 years$1,633$909$481$246$122$50
50 years$1,582$868$453$227$111$44

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,620,000, adding $3,255 every year, while hoping to spend $55,975 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: 44/44/12 Blend
56$1,620,000$1,620,000$1,620,000$1,620,000
57$1,788,598$1,702,738$1,677,628$1,860,994
58$1,911,478$1,726,615$1,674,271$1,935,613
59$2,045,015$1,749,786$1,668,926$2,010,527
60$2,190,239$1,772,157$1,661,467$2,090,480
61$2,348,279$1,793,629$1,651,762$2,175,958
62$2,520,380$1,814,093$1,639,673$2,267,498
63$2,707,912$1,833,437$1,625,055$2,365,693
64$2,912,381$1,851,537$1,607,756$2,471,199
65$3,135,446$1,868,265$1,587,619$2,584,742
66$3,378,933$1,883,482$1,564,475$2,707,121
67$3,644,852$1,897,039$1,538,152$2,839,222
68$3,935,414$1,908,782$1,508,468$2,982,023
69$4,253,055$1,918,541$1,475,230$3,136,603
70$4,600,456$1,926,139$1,438,241$3,304,157
71$4,980,571$1,931,388$1,397,290$3,486,003
72$5,396,650$1,934,087$1,352,160$3,683,598
73$5,852,273$1,934,022$1,302,622$3,898,550
74$6,351,382$1,930,966$1,248,437$4,132,638
75$6,898,318$1,924,679$1,189,355$4,387,825
76$7,497,864$1,914,906$1,125,116$4,666,279
77$8,155,285$1,901,375$1,055,446$4,970,394
78$8,876,381$1,883,799$980,060$5,302,816
79$9,667,540$1,861,873$898,660$5,666,464
80$10,535,799$1,835,275$810,935$6,064,562
81$11,488,909$1,803,662$716,560$6,500,672
82$12,535,407$1,766,671$615,195$6,978,723
83$13,684,700$1,723,919$506,484$7,503,055
84$14,947,146$1,674,998$390,059$8,078,458
85$16,334,160$1,619,478$265,531$8,710,220
86$17,858,316$1,556,904$132,497$9,404,177
87$19,533,464$1,486,792$0$10,166,772
88$21,374,866$1,408,634$0$11,006,326
89$23,399,334$1,321,888$0$11,947,657
90$25,625,392$1,225,986$0$12,982,500
91$28,073,446$1,120,323$0$14,120,472
92$30,765,980$1,004,262$0$15,372,179
93$33,727,768$877,129$0$16,749,323
94$36,986,104$738,212$0$18,264,809
95$40,571,060$586,758$0$19,932,870
96$44,515,771$421,972$0$21,769,207
97$48,856,747$243,016$0$23,791,133
98$53,634,213$49,002$0$26,017,745
99$58,892,495$0$0$28,470,103
100$64,680,430$0$0$31,249,385