Can I retire at age 60 with 827,000?

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 $827,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.9%
1 years$68,293$67,685$67,091$66,512$65,946$63,330
2 years$33,808$33,179$32,568$31,977$31,403$28,799
3 years$22,315$21,683$21,074$20,488$19,923$17,415
4 years$16,569$15,939$15,336$14,760$14,209$11,815
5 years$13,123$12,496$11,902$11,337$10,802$8,527
6 years$10,826$10,204$9,618$9,067$8,547$6,394
7 years$9,186$8,570$7,993$7,454$6,951$4,918
8 years$7,957$7,346$6,779$6,253$5,767$3,853
9 years$7,001$6,396$5,838$5,326$4,856$3,058
10 years$6,237$5,638$5,090$4,591$4,138$2,452
11 years$5,612$5,019$4,481$3,996$3,559$1,981
12 years$5,092$4,505$3,977$3,505$3,084$1,610
13 years$4,652$4,071$3,553$3,094$2,689$1,315
14 years$4,275$3,700$3,193$2,747$2,357$1,078
15 years$3,949$3,380$2,882$2,450$2,076$887
16 years$3,664$3,101$2,613$2,193$1,834$731
17 years$3,413$2,856$2,378$1,971$1,627$604
18 years$3,189$2,639$2,171$1,776$1,446$500
19 years$2,990$2,446$1,987$1,605$1,289$414
20 years$2,811$2,273$1,824$1,453$1,151$343
21 years$2,649$2,117$1,678$1,319$1,030$285
22 years$2,502$1,976$1,546$1,199$924$237
23 years$2,368$1,848$1,428$1,092$829$197
24 years$2,245$1,732$1,320$996$745$164
25 years$2,132$1,625$1,223$910$671$136
26 years$2,028$1,527$1,134$832$604$114
27 years$1,932$1,438$1,053$761$545$95
28 years$1,843$1,355$979$698$491$79
29 years$1,760$1,278$911$640$444$66
30 years$1,683$1,207$849$587$401$55
31 years$1,611$1,141$791$539$362$46
32 years$1,544$1,079$738$496$328$38
33 years$1,481$1,022$689$456$297$32
34 years$1,422$969$644$419$269$26
35 years$1,366$919$602$386$243$22
36 years$1,313$872$563$355$220$18
37 years$1,264$828$527$328$200$15
38 years$1,217$787$494$302$181$13
39 years$1,173$749$463$278$164$11
40 years$1,131$712$434$257$149$9
41 years$1,091$678$406$237$135$7
42 years$1,053$646$381$219$123$6
43 years$1,017$615$358$202$111$5
44 years$983$586$336$186$101$4
45 years$950$559$315$172$92$4
46 years$919$533$296$159$83$3
47 years$889$509$278$147$76$2
48 years$861$486$261$136$69$2
49 years$833$464$246$125$62$2
50 years$807$443$231$116$57$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 60 starting with $827,000, adding $5,062 every year, while hoping to spend $59,447 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: 55/25/20 Blend
59$827,000$827,000$827,000$827,000
60$916,575$872,744$859,926$961,768
61$946,815$852,258$825,482$972,743
62$978,147$828,775$787,892$977,955
63$1,010,619$802,086$746,988$982,336
64$1,044,283$771,970$702,594$985,825
65$1,079,195$738,191$654,525$988,355
66$1,115,412$700,501$602,591$989,856
67$1,152,996$658,638$546,590$990,257
68$1,192,015$612,324$486,313$989,481
69$1,232,537$561,265$421,542$987,449
70$1,274,639$505,151$352,047$984,078
71$1,318,402$443,653$277,591$979,283
72$1,363,912$376,425$197,923$972,972
73$1,411,262$303,100$112,783$965,053
74$1,460,550$223,291$21,901$955,429
75$1,511,884$136,590$0$943,997
76$1,565,378$42,565$0$946,679
77$1,621,156$0$0$953,370
78$1,679,351$0$0$975,643
79$1,740,106$0$0$1,011,137
80$1,803,576$0$0$1,048,234
81$1,869,928$0$0$1,087,036
82$1,939,343$0$0$1,127,649
83$2,012,018$0$0$1,170,192
84$2,088,163$0$0$1,214,791
85$2,168,009$0$0$1,261,584
86$2,251,805$0$0$1,310,721
87$2,339,823$0$0$1,362,364
88$2,432,355$0$0$1,416,690
89$2,529,723$0$0$1,473,891
90$2,632,274$0$0$1,534,177
91$2,740,388$0$0$1,597,776
92$2,854,477$0$0$1,664,936
93$2,974,992$0$0$1,735,927
94$3,102,425$0$0$1,811,047
95$3,237,312$0$0$1,890,618
96$3,380,238$0$0$1,974,992
97$3,531,842$0$0$2,064,556
98$3,692,826$0$0$2,159,731
99$3,863,953$0$0$2,260,979
100$4,046,060$0$0$2,368,804