Can I retire at age 57 with 789,000?

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 $789,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.4%
1 years$65,155$64,575$64,008$63,456$62,916$62,546
2 years$32,255$31,654$31,072$30,508$29,960$29,586
3 years$21,290$20,686$20,106$19,546$19,008$18,643
4 years$15,808$15,207$14,632$14,082$13,557$13,202
5 years$12,520$11,922$11,355$10,816$10,305$9,963
6 years$10,329$9,735$9,176$8,650$8,154$7,825
7 years$8,764$8,176$7,626$7,112$6,632$6,315
8 years$7,591$7,008$6,467$5,966$5,502$5,198
9 years$6,679$6,102$5,570$5,082$4,633$4,342
10 years$5,950$5,378$4,856$4,380$3,948$3,669
11 years$5,354$4,788$4,275$3,812$3,395$3,129
12 years$4,858$4,298$3,794$3,344$2,942$2,688
13 years$4,438$3,884$3,390$2,952$2,566$2,323
14 years$4,079$3,530$3,046$2,621$2,249$2,018
15 years$3,768$3,225$2,750$2,337$1,980$1,761
16 years$3,496$2,959$2,493$2,093$1,750$1,541
17 years$3,256$2,725$2,269$1,880$1,552$1,354
18 years$3,043$2,518$2,071$1,694$1,380$1,192
19 years$2,853$2,334$1,896$1,531$1,230$1,052
20 years$2,682$2,169$1,740$1,387$1,098$930
21 years$2,527$2,020$1,600$1,258$983$824
22 years$2,387$1,885$1,475$1,144$881$731
23 years$2,259$1,763$1,362$1,042$791$650
24 years$2,142$1,652$1,260$950$711$578
25 years$2,034$1,551$1,167$868$640$514
26 years$1,935$1,457$1,082$794$576$458
27 years$1,843$1,371$1,005$726$520$409
28 years$1,759$1,292$934$666$469$365
29 years$1,680$1,219$869$610$423$326
30 years$1,606$1,151$810$560$382$291
31 years$1,537$1,088$755$514$346$260
32 years$1,473$1,030$704$473$313$233
33 years$1,413$975$658$435$283$208
34 years$1,356$924$614$400$256$186
35 years$1,303$877$574$368$232$167
36 years$1,253$832$537$339$210$149
37 years$1,206$790$503$312$191$134
38 years$1,161$751$471$288$173$120
39 years$1,119$714$441$266$157$107
40 years$1,079$680$414$245$142$96
41 years$1,041$647$388$226$129$86
42 years$1,005$616$364$209$117$77
43 years$970$587$341$193$106$69
44 years$937$560$320$178$96$62
45 years$906$534$301$164$88$56
46 years$877$509$283$152$79$50
47 years$848$486$265$140$72$45
48 years$821$464$249$129$66$40
49 years$795$443$234$120$60$36
50 years$770$423$220$111$54$32

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $789,000, adding $5,904 every year, while hoping to spend $55,821 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: 45/48/7 Blend
56$789,000$789,000$789,000$789,000
57$875,568$833,751$821,521$913,000
58$905,483$815,212$789,649$920,894
59$936,578$793,893$754,839$923,195
60$968,915$769,600$716,932$924,396
61$1,002,560$742,126$675,765$924,411
62$1,037,584$711,252$631,165$923,154
63$1,074,061$676,748$582,953$920,534
64$1,112,075$638,368$530,942$916,454
65$1,151,713$595,854$474,935$910,814
66$1,193,069$548,933$414,726$903,508
67$1,236,246$497,314$350,104$894,425
68$1,281,354$440,693$280,843$883,451
69$1,328,511$378,747$206,710$870,465
70$1,377,847$311,133$127,463$855,342
71$1,429,501$237,492$42,846$837,950
72$1,483,624$157,443$0$818,155
73$1,540,379$70,583$0$799,359
74$1,599,944$0$0$781,517
75$1,662,511$0$0$773,713
76$1,728,291$0$0$804,736
77$1,797,511$0$0$837,414
78$1,870,418$0$0$871,868
79$1,947,283$0$0$908,232
80$2,028,401$0$0$946,649
81$2,114,090$0$0$987,277
82$2,204,702$0$0$1,030,287
83$2,300,618$0$0$1,075,866
84$2,402,256$0$0$1,124,220
85$2,510,069$0$0$1,175,573
86$2,624,558$0$0$1,230,169
87$2,746,266$0$0$1,288,276
88$2,875,789$0$0$1,350,188
89$3,013,780$0$0$1,416,227
90$3,160,953$0$0$1,486,743
91$3,318,090$0$0$1,562,123
92$3,486,049$0$0$1,642,789
93$3,665,769$0$0$1,729,205
94$3,858,281$0$0$1,821,880
95$4,064,715$0$0$1,921,370
96$4,286,312$0$0$2,028,289
97$4,524,432$0$0$2,143,307
98$4,780,569$0$0$2,267,165
99$5,056,363$0$0$2,400,670
100$5,353,616$0$0$2,544,714