Can I retire at age 60 with 2,870,000?

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 $2,870,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.3%
1 years$237,002$234,891$232,831$230,821$228,858$223,871
2 years$117,328$115,143$113,025$110,972$108,980$103,981
3 years$77,441$75,247$73,135$71,101$69,141$64,286
4 years$57,502$55,314$53,223$51,224$49,312$44,638
5 years$45,542$43,367$41,303$39,345$37,486$33,007
6 years$37,571$35,413$33,379$31,464$29,662$25,381
7 years$31,880$29,739$27,738$25,869$24,123$20,043
8 years$27,613$25,492$23,524$21,701$20,012$16,130
9 years$24,296$22,196$20,261$18,484$16,853$13,167
10 years$21,645$19,564$17,664$15,933$14,360$10,866
11 years$19,476$17,417$15,551$13,867$12,350$9,043
12 years$17,671$15,632$13,802$12,163$10,702$7,578
13 years$16,144$14,127$12,331$10,738$9,332$6,385
14 years$14,837$12,841$11,079$9,532$8,181$5,404
15 years$13,705$11,731$10,003$8,501$7,203$4,591
16 years$12,715$10,763$9,069$7,612$6,366$3,912
17 years$11,843$9,912$8,253$6,839$5,645$3,342
18 years$11,068$9,159$7,534$6,163$5,019$2,862
19 years$10,376$8,489$6,897$5,569$4,473$2,455
20 years$9,754$7,888$6,329$5,044$3,996$2,109
21 years$9,192$7,347$5,822$4,578$3,576$1,814
22 years$8,682$6,859$5,366$4,162$3,205$1,562
23 years$8,216$6,415$4,954$3,791$2,877$1,347
24 years$7,791$6,010$4,582$3,457$2,586$1,162
25 years$7,399$5,640$4,244$3,157$2,327$1,003
26 years$7,039$5,301$3,936$2,887$2,096$867
27 years$6,706$4,989$3,655$2,642$1,890$749
28 years$6,397$4,701$3,398$2,421$1,705$648
29 years$6,110$4,435$3,162$2,220$1,540$561
30 years$5,842$4,188$2,945$2,038$1,391$485
31 years$5,592$3,959$2,746$1,871$1,258$420
32 years$5,359$3,746$2,562$1,720$1,138$364
33 years$5,140$3,548$2,392$1,581$1,030$315
34 years$4,934$3,362$2,235$1,455$932$273
35 years$4,741$3,189$2,089$1,340$844$236
36 years$4,558$3,027$1,955$1,234$765$205
37 years$4,386$2,875$1,829$1,137$693$178
38 years$4,224$2,732$1,713$1,048$629$154
39 years$4,070$2,598$1,605$966$570$133
40 years$3,924$2,472$1,504$891$517$116
41 years$3,785$2,353$1,411$822$469$100
42 years$3,654$2,241$1,323$759$426$87
43 years$3,529$2,135$1,242$700$386$75
44 years$3,410$2,035$1,166$647$351$65
45 years$3,297$1,941$1,094$597$318$57
46 years$3,188$1,851$1,028$552$289$49
47 years$3,085$1,767$966$510$262$43
48 years$2,987$1,687$907$471$238$37
49 years$2,892$1,611$853$435$216$32
50 years$2,802$1,539$802$402$197$28

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 60 starting with $2,870,000, adding $4,084 every year, while hoping to spend $42,980 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: 33/48/19 Blend
59$2,870,000$2,870,000$2,870,000$2,870,000
60$3,166,953$3,014,843$2,970,358$3,252,734
61$3,444,251$3,116,840$3,024,134$3,418,668
62$3,748,394$3,222,394$3,078,272$3,593,143
63$4,082,074$3,331,634$3,132,737$3,780,283
64$4,448,256$3,444,695$3,187,494$3,981,227
65$4,850,207$3,561,715$3,242,505$4,197,225
66$5,291,527$3,682,837$3,297,728$4,429,651
67$5,776,180$3,808,213$3,353,118$4,680,012
68$6,308,532$3,937,997$3,408,629$4,949,967
69$6,893,394$4,072,351$3,464,210$5,241,335
70$7,536,065$4,211,441$3,519,807$5,556,119
71$8,242,385$4,355,443$3,575,362$5,896,517
72$9,018,785$4,504,537$3,630,813$6,264,948
73$9,872,352$4,658,910$3,686,096$6,664,071
74$10,810,893$4,818,758$3,741,141$7,096,808
75$11,843,009$4,984,282$3,795,874$7,566,377
76$12,978,177$5,155,693$3,850,217$8,076,314
77$14,226,839$5,333,209$3,904,087$8,630,509
78$15,600,498$5,517,058$3,957,395$9,233,243
79$17,111,829$5,707,474$4,010,049$9,889,227
80$18,774,799$5,904,704$4,061,949$10,603,643
81$20,604,795$6,109,001$4,112,991$11,382,195
82$22,618,773$6,320,630$4,163,064$12,231,160
83$24,835,413$6,539,866$4,212,052$13,157,448
84$27,275,300$6,766,995$4,259,831$14,168,665
85$29,961,116$7,002,313$4,306,271$15,273,182
86$32,917,853$7,246,129$4,351,234$16,480,217
87$36,173,049$7,498,765$4,394,575$17,799,918
88$39,757,049$7,760,553$4,436,143$19,243,459
89$43,703,289$8,031,841$4,475,774$20,823,141
90$48,048,612$8,312,989$4,513,301$22,552,512
91$52,833,618$8,604,373$4,548,543$24,446,490
92$58,103,041$8,906,382$4,581,314$26,521,503
93$63,906,178$9,219,421$4,611,415$28,795,644
94$70,297,349$9,543,914$4,638,638$31,288,838
95$77,336,411$9,880,298$4,662,764$34,023,032
96$85,089,322$10,229,029$4,683,564$37,022,396
97$93,628,765$10,590,584$4,700,795$40,313,554
98$103,034,831$10,965,454$4,714,204$43,925,832
99$113,395,778$11,354,156$4,723,524$47,891,531
100$124,808,861$11,757,223$4,728,476$52,246,235