Can I retire at age 59 with 1,760,000?

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 $1,760,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16%
1 years$145,339$144,045$142,781$141,549$140,345$136,897
2 years$71,950$70,610$69,311$68,052$66,831$63,378
3 years$47,490$46,144$44,849$43,602$42,400$39,051
4 years$35,263$33,921$32,639$31,413$30,240$27,020
5 years$27,928$26,595$25,329$24,128$22,988$19,906
6 years$23,040$21,716$20,470$19,295$18,190$15,249
7 years$19,550$18,237$17,010$15,864$14,793$11,994
8 years$16,933$15,633$14,426$13,308$12,272$9,613
9 years$14,900$13,611$12,425$11,335$10,335$7,814
10 years$13,273$11,998$10,833$9,771$8,806$6,421
11 years$11,944$10,681$9,537$8,504$7,573$5,320
12 years$10,836$9,586$8,464$7,459$6,563$4,437
13 years$9,900$8,663$7,562$6,585$5,723$3,721
14 years$9,099$7,875$6,794$5,846$5,017$3,135
15 years$8,404$7,194$6,134$5,213$4,417$2,650
16 years$7,797$6,600$5,562$4,668$3,904$2,247
17 years$7,263$6,078$5,061$4,194$3,461$1,910
18 years$6,788$5,617$4,620$3,780$3,078$1,627
19 years$6,363$5,206$4,229$3,415$2,743$1,388
20 years$5,982$4,837$3,881$3,093$2,450$1,186
21 years$5,637$4,506$3,570$2,807$2,193$1,015
22 years$5,324$4,206$3,290$2,552$1,966$870
23 years$5,039$3,934$3,038$2,325$1,764$746
24 years$4,777$3,686$2,810$2,120$1,586$640
25 years$4,538$3,459$2,602$1,936$1,427$549
26 years$4,316$3,251$2,414$1,770$1,285$472
27 years$4,112$3,059$2,241$1,620$1,159$406
28 years$3,923$2,883$2,084$1,485$1,046$349
29 years$3,747$2,720$1,939$1,361$944$300
30 years$3,583$2,568$1,806$1,250$853$258
31 years$3,429$2,428$1,684$1,148$771$222
32 years$3,286$2,297$1,571$1,055$698$191
33 years$3,152$2,176$1,467$970$631$165
34 years$3,026$2,062$1,370$892$572$142
35 years$2,907$1,956$1,281$821$518$122
36 years$2,795$1,856$1,199$757$469$105
37 years$2,690$1,763$1,122$697$425$91
38 years$2,590$1,676$1,051$642$386$78
39 years$2,496$1,593$984$592$350$67
40 years$2,406$1,516$923$546$317$58
41 years$2,321$1,443$865$504$288$50
42 years$2,241$1,374$811$465$261$43
43 years$2,164$1,309$761$429$237$37
44 years$2,091$1,248$715$397$215$32
45 years$2,022$1,190$671$366$195$28
46 years$1,955$1,135$630$338$177$24
47 years$1,892$1,083$592$313$161$20
48 years$1,832$1,034$557$289$146$18
49 years$1,774$988$523$267$133$15
50 years$1,718$944$492$247$121$13

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $1,760,000, adding $4,184 every year, while hoping to spend $32,683 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: 44/40/16 Blend
58$1,760,000$1,760,000$1,760,000$1,760,000
59$1,943,836$1,850,556$1,823,276$2,020,216
60$2,107,333$1,906,459$1,849,581$2,130,029
61$2,286,411$1,964,005$1,875,672$2,245,398
62$2,482,625$2,023,242$1,901,507$2,369,745
63$2,697,687$2,084,215$1,927,043$2,503,913
64$2,933,484$2,146,974$1,952,231$2,648,829
65$3,192,092$2,211,569$1,977,023$2,805,512
66$3,475,798$2,278,049$2,001,367$2,975,086
67$3,787,124$2,346,467$2,025,207$3,158,784
68$4,128,843$2,416,877$2,048,484$3,357,965
69$4,504,014$2,489,333$2,071,137$3,574,124
70$4,916,005$2,563,891$2,093,101$3,808,908
71$5,368,525$2,640,609$2,114,308$4,064,128
72$5,865,661$2,719,545$2,134,683$4,341,778
73$6,411,915$2,800,760$2,154,153$4,644,054
74$7,012,248$2,884,316$2,172,634$4,973,374
75$7,672,125$2,970,274$2,190,045$5,332,400
76$8,397,564$3,058,700$2,206,294$5,724,063
77$9,195,199$3,149,660$2,221,288$6,151,592
78$10,072,337$3,243,221$2,234,929$6,618,542
79$11,037,029$3,339,452$2,247,112$7,128,829
80$12,098,144$3,438,423$2,257,729$7,686,765
81$13,265,457$3,540,208$2,266,665$8,297,100
82$14,549,734$3,644,879$2,273,799$8,965,067
83$15,962,840$3,752,512$2,279,005$9,696,428
84$17,517,848$3,863,183$2,282,149$10,497,534
85$19,229,161$3,976,971$2,283,094$11,375,379
86$21,112,649$4,093,957$2,281,691$12,337,666
87$23,185,800$4,214,221$2,277,788$13,392,884
88$25,467,881$4,337,847$2,271,224$14,550,384
89$27,980,125$4,464,921$2,261,829$15,820,470
90$30,745,924$4,595,529$2,249,427$17,214,491
91$33,791,057$4,729,759$2,233,832$18,744,953
92$37,143,929$4,867,702$2,214,850$20,425,636
93$40,835,839$5,009,448$2,192,276$22,271,719
94$44,901,276$5,155,092$2,165,898$24,299,931
95$49,378,242$5,304,728$2,135,492$26,528,702
96$54,308,616$5,458,452$2,100,824$28,978,338
97$59,738,542$5,616,364$2,061,650$31,671,216
98$65,718,870$5,778,563$2,017,712$34,631,992
99$72,305,632$5,945,149$1,968,742$37,887,831
100$79,560,572$6,116,227$1,914,460$41,468,671