Can I retire at age 57 with 880,000?

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 $880,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.1%
1 years$72,670$72,022$71,391$70,774$70,172$69,267
2 years$35,975$35,305$34,656$34,026$33,415$32,504
3 years$23,745$23,072$22,425$21,801$21,200$20,312
4 years$17,631$16,961$16,319$15,706$15,120$14,262
5 years$13,964$13,297$12,664$12,064$11,494$10,668
6 years$11,520$10,858$10,235$9,648$9,095$8,302
7 years$9,775$9,119$8,505$7,932$7,397$6,637
8 years$8,467$7,816$7,213$6,654$6,136$5,410
9 years$7,450$6,806$6,213$5,668$5,168$4,474
10 years$6,637$5,999$5,416$4,886$4,403$3,742
11 years$5,972$5,340$4,768$4,252$3,787$3,158
12 years$5,418$4,793$4,232$3,729$3,281$2,684
13 years$4,950$4,332$3,781$3,293$2,862$2,294
14 years$4,549$3,937$3,397$2,923$2,508$1,971
15 years$4,202$3,597$3,067$2,607$2,209$1,700
16 years$3,899$3,300$2,781$2,334$1,952$1,471
17 years$3,631$3,039$2,530$2,097$1,731$1,277
18 years$3,394$2,808$2,310$1,890$1,539$1,111
19 years$3,182$2,603$2,115$1,708$1,372$968
20 years$2,991$2,419$1,941$1,547$1,225$846
21 years$2,818$2,253$1,785$1,404$1,096$740
22 years$2,662$2,103$1,645$1,276$983$648
23 years$2,519$1,967$1,519$1,162$882$568
24 years$2,389$1,843$1,405$1,060$793$499
25 years$2,269$1,729$1,301$968$714$438
26 years$2,158$1,625$1,207$885$643$385
27 years$2,056$1,530$1,121$810$579$339
28 years$1,961$1,441$1,042$742$523$298
29 years$1,873$1,360$969$681$472$263
30 years$1,791$1,284$903$625$427$232
31 years$1,715$1,214$842$574$386$204
32 years$1,643$1,149$785$527$349$180
33 years$1,576$1,088$733$485$316$159
34 years$1,513$1,031$685$446$286$140
35 years$1,454$978$641$411$259$124
36 years$1,398$928$599$378$235$109
37 years$1,345$882$561$349$213$96
38 years$1,295$838$525$321$193$85
39 years$1,248$797$492$296$175$75
40 years$1,203$758$461$273$159$66
41 years$1,161$721$433$252$144$59
42 years$1,120$687$406$233$131$52
43 years$1,082$655$381$215$118$46
44 years$1,046$624$357$198$108$40
45 years$1,011$595$336$183$98$36
46 years$978$568$315$169$89$32
47 years$946$542$296$156$80$28
48 years$916$517$278$144$73$25
49 years$887$494$262$133$66$22
50 years$859$472$246$123$60$19

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $880,000, adding $4,205 every year, while hoping to spend $39,175 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: 77/8/15 Blend
56$880,000$880,000$880,000$880,000
57$974,097$927,457$913,817$1,045,678
58$1,031,774$931,221$902,748$1,097,244
59$1,094,020$933,856$889,996$1,148,421
60$1,161,260$935,266$875,461$1,203,462
61$1,233,963$935,347$859,043$1,262,736
62$1,312,640$933,992$840,634$1,326,655
63$1,397,855$931,084$820,121$1,395,670
64$1,490,230$926,501$797,389$1,470,279
65$1,590,445$920,111$772,313$1,551,030
66$1,699,250$911,776$744,766$1,638,529
67$1,817,471$901,351$714,613$1,733,442
68$1,946,015$888,679$681,714$1,836,505
69$2,085,880$873,596$645,923$1,948,529
70$2,238,165$855,927$607,086$2,070,406
71$2,404,077$835,487$565,043$2,203,123
72$2,584,948$812,080$519,627$2,347,766
73$2,782,241$785,500$470,662$2,505,533
74$2,997,566$755,527$417,967$2,677,743
75$3,232,699$721,928$361,349$2,865,855
76$3,489,590$684,459$300,610$3,071,471
77$3,770,390$642,859$235,542$3,296,363
78$4,077,464$596,853$165,927$3,542,483
79$4,413,418$546,152$91,539$3,811,980
80$4,781,122$490,449$12,140$4,107,228
81$5,183,733$429,418$0$4,430,842
82$5,624,732$362,717$0$4,797,323
83$6,107,948$289,984$0$5,201,061
84$6,637,602$210,836$0$5,643,659
85$7,218,339$124,869$0$6,129,025
86$7,855,279$31,656$0$6,661,466
87$8,554,057$0$0$7,245,728
88$9,320,883$0$0$7,893,135
89$10,162,596$0$0$8,606,858
90$11,086,730$0$0$9,390,502
91$12,101,584$0$0$10,251,110
92$13,216,298$0$0$11,196,436
93$14,440,945$0$0$12,235,027
94$15,786,618$0$0$13,376,296
95$17,265,540$0$0$14,630,612
96$18,891,175$0$0$16,009,402
97$20,678,358$0$0$17,525,253
98$22,643,433$0$0$19,192,031
99$24,804,406$0$0$21,025,015
100$27,181,116$0$0$23,041,039