Can I retire at age 57 with 791,000?

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 $791,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.4%
1 years$65,320$64,738$64,171$63,616$63,075$60,934
2 years$32,337$31,734$31,151$30,585$30,036$27,900
3 years$21,344$20,739$20,157$19,596$19,056$16,993
4 years$15,848$15,245$14,669$14,118$13,591$11,616
5 years$12,552$11,952$11,384$10,844$10,332$8,450
6 years$10,355$9,760$9,200$8,672$8,175$6,389
7 years$8,786$8,196$7,645$7,130$6,648$4,957
8 years$7,610$7,026$6,484$5,981$5,516$3,918
9 years$6,696$6,117$5,584$5,094$4,645$3,138
10 years$5,965$5,392$4,868$4,391$3,958$2,540
11 years$5,368$4,800$4,286$3,822$3,404$2,072
12 years$4,870$4,308$3,804$3,352$2,950$1,701
13 years$4,449$3,894$3,398$2,960$2,572$1,404
14 years$4,089$3,539$3,054$2,627$2,255$1,163
15 years$3,777$3,233$2,757$2,343$1,985$967
16 years$3,504$2,966$2,500$2,098$1,755$806
17 years$3,264$2,732$2,275$1,885$1,556$673
18 years$3,051$2,524$2,076$1,699$1,383$563
19 years$2,860$2,340$1,901$1,535$1,233$472
20 years$2,688$2,174$1,744$1,390$1,101$396
21 years$2,533$2,025$1,605$1,262$986$333
22 years$2,393$1,890$1,479$1,147$883$280
23 years$2,265$1,768$1,365$1,045$793$235
24 years$2,147$1,656$1,263$953$713$198
25 years$2,039$1,554$1,170$870$641$167
26 years$1,940$1,461$1,085$796$578$141
27 years$1,848$1,375$1,007$728$521$119
28 years$1,763$1,296$936$667$470$100
29 years$1,684$1,222$871$612$424$84
30 years$1,610$1,154$812$562$383$71
31 years$1,541$1,091$757$516$347$60
32 years$1,477$1,032$706$474$314$51
33 years$1,417$978$659$436$284$43
34 years$1,360$927$616$401$257$36
35 years$1,307$879$576$369$233$30
36 years$1,256$834$539$340$211$26
37 years$1,209$792$504$313$191$22
38 years$1,164$753$472$289$173$18
39 years$1,122$716$442$266$157$15
40 years$1,081$681$415$246$143$13
41 years$1,043$649$389$227$129$11
42 years$1,007$618$365$209$117$9
43 years$973$588$342$193$106$8
44 years$940$561$321$178$97$7
45 years$909$535$302$165$88$6
46 years$879$510$283$152$80$5
47 years$850$487$266$140$72$4
48 years$823$465$250$130$66$3
49 years$797$444$235$120$60$3
50 years$772$424$221$111$54$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $791,000, adding $2,887 every year, while hoping to spend $27,949 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: 57/25/18 Blend
56$791,000$791,000$791,000$791,000
57$874,660$832,737$820,476$920,200
58$934,138$843,804$818,225$962,544
59$998,746$854,476$814,961$1,005,390
60$1,068,977$864,704$810,622$1,051,454
61$1,145,376$874,438$805,141$1,101,052
62$1,228,539$883,620$798,448$1,154,532
63$1,319,124$892,192$790,470$1,212,277
64$1,417,855$900,090$781,131$1,274,711
65$1,525,528$907,246$770,351$1,342,303
66$1,643,021$913,589$758,046$1,415,568
67$1,771,296$919,043$744,128$1,495,076
68$1,911,418$923,526$728,506$1,581,456
69$2,064,555$926,950$711,083$1,675,401
70$2,231,994$929,226$691,759$1,777,679
71$2,415,153$930,253$670,428$1,889,134
72$2,615,592$929,929$646,981$2,010,698
73$2,835,029$928,143$621,302$2,143,400
74$3,075,358$924,778$593,272$2,288,378
75$3,338,662$919,709$562,764$2,446,882
76$3,627,236$912,805$529,647$2,620,297
77$3,943,607$903,926$493,783$2,810,147
78$4,290,560$892,923$455,029$3,018,116
79$4,671,159$879,639$413,235$3,246,060
80$5,088,784$863,907$368,245$3,496,029
81$5,547,153$845,551$319,894$3,770,282
82$6,050,363$824,384$268,012$4,071,312
83$6,602,930$800,208$212,419$4,401,870
84$7,209,824$772,814$152,931$4,764,989
85$7,876,523$741,979$89,351$5,164,015
86$8,609,062$707,469$21,477$5,602,641
87$9,414,087$669,036$0$6,084,936
88$10,298,922$626,417$0$6,625,178
89$11,271,635$579,334$0$7,223,570
90$12,341,115$527,495$0$7,881,490
91$13,517,154$470,588$0$8,605,006
92$14,810,543$408,286$0$9,400,811
93$16,233,169$340,242$0$10,276,280
94$17,798,129$266,091$0$11,239,544
95$19,519,854$185,445$0$12,299,565
96$21,414,243$97,897$0$13,466,224
97$23,498,817$3,015$0$14,750,412
98$25,792,877$0$0$16,164,133
99$28,317,693$0$0$17,748,037
100$31,096,699$0$0$19,492,399