Can I retire at age 57 with 938,000?

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 $938,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.9%
1 years$77,459$76,769$76,096$75,439$74,797$73,287
2 years$38,346$37,632$36,940$36,269$35,618$34,103
3 years$25,310$24,593$23,903$23,238$22,597$21,125
4 years$18,793$18,078$17,395$16,741$16,117$14,698
5 years$14,884$14,174$13,499$12,859$12,252$10,891
6 years$12,279$11,574$10,909$10,283$9,694$8,393
7 years$10,419$9,720$9,066$8,455$7,884$6,643
8 years$9,025$8,332$7,688$7,092$6,541$5,359
9 years$7,941$7,254$6,622$6,041$5,508$4,385
10 years$7,074$6,394$5,773$5,208$4,693$3,627
11 years$6,365$5,692$5,083$4,532$4,036$3,026
12 years$5,775$5,109$4,511$3,975$3,498$2,543
13 years$5,276$4,617$4,030$3,510$3,050$2,148
14 years$4,849$4,197$3,621$3,115$2,674$1,823
15 years$4,479$3,834$3,269$2,778$2,354$1,553
16 years$4,156$3,518$2,964$2,488$2,081$1,327
17 years$3,871$3,240$2,697$2,235$1,845$1,137
18 years$3,618$2,993$2,462$2,014$1,640$976
19 years$3,391$2,774$2,254$1,820$1,462$840
20 years$3,188$2,578$2,069$1,649$1,306$724
21 years$3,004$2,401$1,903$1,496$1,169$625
22 years$2,837$2,242$1,754$1,360$1,048$540
23 years$2,685$2,096$1,619$1,239$940$467
24 years$2,546$1,964$1,497$1,130$845$404
25 years$2,418$1,843$1,387$1,032$761$350
26 years$2,300$1,732$1,286$944$685$303
27 years$2,192$1,630$1,194$864$618$263
28 years$2,091$1,536$1,110$791$557$228
29 years$1,997$1,449$1,033$726$503$198
30 years$1,909$1,369$963$666$455$172
31 years$1,828$1,294$897$612$411$149
32 years$1,751$1,224$837$562$372$130
33 years$1,680$1,159$782$517$337$113
34 years$1,613$1,099$730$476$305$98
35 years$1,549$1,042$683$438$276$85
36 years$1,490$989$639$403$250$74
37 years$1,434$940$598$371$227$64
38 years$1,380$893$560$342$205$56
39 years$1,330$849$525$316$186$49
40 years$1,282$808$492$291$169$42
41 years$1,237$769$461$269$153$37
42 years$1,194$732$432$248$139$32
43 years$1,153$698$406$229$126$28
44 years$1,114$665$381$211$115$24
45 years$1,077$634$358$195$104$21
46 years$1,042$605$336$180$94$18
47 years$1,008$577$316$167$86$16
48 years$976$551$297$154$78$14
49 years$945$526$279$142$71$12
50 years$916$503$262$131$64$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $938,000, adding $2,503 every year, while hoping to spend $43,145 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: 70/9/21 Blend
56$938,000$938,000$938,000$938,000
57$1,036,258$986,544$972,005$1,103,254
58$1,096,050$988,979$958,661$1,150,729
59$1,160,495$990,087$943,424$1,197,359
60$1,230,022$989,757$926,185$1,247,343
61$1,305,102$987,873$906,830$1,301,009
62$1,386,254$984,310$885,240$1,358,718
63$1,474,045$978,935$861,289$1,420,871
64$1,569,103$971,608$834,848$1,487,908
65$1,672,115$962,180$805,779$1,560,316
66$1,783,838$950,493$773,939$1,638,634
67$1,905,103$936,381$739,179$1,723,455
68$2,036,825$919,666$701,344$1,815,434
69$2,180,011$900,159$660,269$1,915,295
70$2,335,768$877,663$615,784$2,023,836
71$2,505,315$851,967$567,711$2,141,939
72$2,689,991$822,847$515,863$2,270,575
73$2,891,272$790,068$460,046$2,410,819
74$3,110,780$753,381$400,057$2,563,856
75$3,350,304$712,520$335,683$2,730,992
76$3,611,809$667,208$266,702$2,913,670
77$3,897,460$617,148$192,883$3,113,484
78$4,209,641$562,028$113,985$3,332,189
79$4,550,976$501,519$29,755$3,571,724
80$4,924,353$435,271$0$3,834,227
81$5,332,954$362,917$0$4,135,533
82$5,780,282$284,065$0$4,472,760
83$6,270,192$198,306$0$4,842,173
84$6,806,934$105,205$0$5,247,004
85$7,395,184$4,304$0$5,690,820
86$8,040,096$0$0$6,177,548
87$8,747,342$0$0$6,721,904
88$9,523,173$0$0$7,319,567
89$10,374,472$0$0$7,975,421
90$11,308,821$0$0$8,695,313
91$12,334,573$0$0$9,485,686
92$13,460,927$0$0$10,353,636
93$14,698,019$0$0$11,306,980
94$16,057,013$0$0$12,354,329
95$17,550,208$0$0$13,505,170
96$19,191,153$0$0$14,769,953
97$20,994,775$0$0$16,160,193
98$22,977,519$0$0$17,688,575
99$25,157,504$0$0$19,369,072
100$27,554,690$0$0$21,217,082