Can I retire at age 59 with 776,000?

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 $776,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.7%
1 years$64,081$63,511$62,954$62,410$61,879$60,680
2 years$31,723$31,133$30,560$30,005$29,466$28,262
3 years$20,939$20,346$19,774$19,224$18,695$17,524
4 years$15,548$14,956$14,391$13,850$13,333$12,205
5 years$12,314$11,726$11,168$10,638$10,136$9,053
6 years$10,159$9,575$9,025$8,507$8,020$6,985
7 years$8,620$8,041$7,500$6,994$6,522$5,534
8 years$7,466$6,893$6,361$5,867$5,411$4,469
9 years$6,569$6,001$5,478$4,998$4,557$3,661
10 years$5,852$5,290$4,776$4,308$3,883$3,033
11 years$5,266$4,709$4,205$3,749$3,339$2,534
12 years$4,778$4,227$3,732$3,289$2,894$2,131
13 years$4,365$3,820$3,334$2,903$2,523$1,803
14 years$4,012$3,472$2,996$2,577$2,212$1,532
15 years$3,706$3,172$2,705$2,299$1,948$1,307
16 years$3,438$2,910$2,452$2,058$1,721$1,119
17 years$3,202$2,680$2,231$1,849$1,526$960
18 years$2,993$2,476$2,037$1,666$1,357$825
19 years$2,806$2,295$1,865$1,506$1,210$711
20 years$2,637$2,133$1,711$1,364$1,080$614
21 years$2,485$1,987$1,574$1,238$967$530
22 years$2,347$1,854$1,451$1,125$867$459
23 years$2,222$1,734$1,340$1,025$778$397
24 years$2,106$1,625$1,239$935$699$345
25 years$2,001$1,525$1,147$854$629$299
26 years$1,903$1,433$1,064$781$567$260
27 years$1,813$1,349$988$714$511$225
28 years$1,730$1,271$919$655$461$196
29 years$1,652$1,199$855$600$416$170
30 years$1,580$1,132$796$551$376$148
31 years$1,512$1,070$742$506$340$129
32 years$1,449$1,013$693$465$308$112
33 years$1,390$959$647$428$278$98
34 years$1,334$909$604$393$252$85
35 years$1,282$862$565$362$228$74
36 years$1,232$818$528$334$207$64
37 years$1,186$777$495$307$187$56
38 years$1,142$739$463$283$170$49
39 years$1,100$702$434$261$154$43
40 years$1,061$668$407$241$140$37
41 years$1,023$636$381$222$127$32
42 years$988$606$358$205$115$28
43 years$954$577$336$189$104$25
44 years$922$550$315$175$95$21
45 years$891$525$296$161$86$19
46 years$862$501$278$149$78$16
47 years$834$478$261$138$71$14
48 years$808$456$245$127$64$12
49 years$782$435$231$118$59$11
50 years$758$416$217$109$53$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $776,000, adding $2,344 every year, while hoping to spend $48,811 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: 71/7/22 Blend
58$776,000$776,000$776,000$776,000
59$857,570$816,442$804,414$913,629
60$893,107$804,513$779,427$939,401
61$930,634$790,364$751,968$961,616
62$970,301$773,834$721,900$984,742
63$1,012,273$754,753$689,086$1,008,865
64$1,056,731$732,942$653,376$1,034,078
65$1,103,871$708,210$614,618$1,060,487
66$1,153,910$680,356$572,651$1,088,210
67$1,207,081$649,166$527,308$1,117,377
68$1,263,644$614,416$478,414$1,148,133
69$1,323,880$575,866$425,784$1,180,640
70$1,388,097$533,265$369,229$1,215,078
71$1,456,633$486,345$308,549$1,251,645
72$1,529,859$434,825$243,535$1,290,565
73$1,608,180$378,408$173,969$1,332,083
74$1,692,042$316,777$99,624$1,376,472
75$1,781,933$249,601$20,264$1,424,038
76$1,878,387$176,529$0$1,475,115
77$1,981,992$97,189$0$1,545,203
78$2,093,394$11,189$0$1,625,652
79$2,213,300$0$0$1,712,222
80$2,342,486$0$0$1,811,797
81$2,481,808$0$0$1,920,143
82$2,632,204$0$0$2,037,132
83$2,794,702$0$0$2,163,571
84$2,970,437$0$0$2,300,343
85$3,160,654$0$0$2,448,423
86$3,366,720$0$0$2,608,880
87$3,590,141$0$0$2,782,892
88$3,832,571$0$0$2,971,752
89$4,095,830$0$0$3,176,883
90$4,381,921$0$0$3,399,851
91$4,693,045$0$0$3,642,378
92$5,031,625$0$0$3,906,359
93$5,400,326$0$0$4,193,878
94$5,802,083$0$0$4,507,229
95$6,240,122$0$0$4,848,939
96$6,717,998$0$0$5,221,785
97$7,239,621$0$0$5,628,826
98$7,809,296$0$0$6,073,429
99$8,431,761$0$0$6,559,302
100$9,112,234$0$0$7,090,524