Can I retire at age 60 with 864,000?

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 $864,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.3%
1 years$71,348$70,713$70,093$69,488$68,897$68,520
2 years$35,321$34,663$34,026$33,407$32,808$32,428
3 years$23,313$22,653$22,017$21,404$20,815$20,443
4 years$17,311$16,652$16,023$15,421$14,845$14,485
5 years$13,710$13,055$12,434$11,845$11,285$10,937
6 years$11,311$10,661$10,049$9,472$8,930$8,594
7 years$9,597$8,953$8,350$7,788$7,262$6,939
8 years$8,313$7,674$7,082$6,533$6,025$5,715
9 years$7,314$6,682$6,100$5,565$5,074$4,777
10 years$6,516$5,890$5,318$4,797$4,323$4,039
11 years$5,863$5,243$4,682$4,175$3,718$3,446
12 years$5,320$4,706$4,155$3,662$3,222$2,962
13 years$4,860$4,253$3,712$3,233$2,810$2,562
14 years$4,467$3,866$3,335$2,870$2,463$2,227
15 years$4,126$3,531$3,011$2,559$2,168$1,944
16 years$3,828$3,240$2,730$2,291$1,916$1,703
17 years$3,565$2,984$2,484$2,059$1,699$1,497
18 years$3,332$2,757$2,268$1,855$1,511$1,319
19 years$3,124$2,555$2,076$1,677$1,347$1,165
20 years$2,936$2,375$1,905$1,518$1,203$1,031
21 years$2,767$2,212$1,753$1,378$1,076$914
22 years$2,614$2,065$1,615$1,253$965$811
23 years$2,474$1,931$1,491$1,141$866$721
24 years$2,345$1,809$1,379$1,041$779$642
25 years$2,228$1,698$1,278$951$701$572
26 years$2,119$1,596$1,185$869$631$510
27 years$2,019$1,502$1,100$795$569$455
28 years$1,926$1,415$1,023$729$513$407
29 years$1,839$1,335$952$668$464$363
30 years$1,759$1,261$887$613$419$325
31 years$1,684$1,192$827$563$379$291
32 years$1,613$1,128$771$518$343$260
33 years$1,547$1,068$720$476$310$233
34 years$1,485$1,012$673$438$281$209
35 years$1,427$960$629$403$254$187
36 years$1,372$911$588$371$230$168
37 years$1,320$865$551$342$209$150
38 years$1,271$823$516$315$189$135
39 years$1,225$782$483$291$172$121
40 years$1,181$744$453$268$156$108
41 years$1,140$708$425$247$141$97
42 years$1,100$675$398$228$128$87
43 years$1,062$643$374$211$116$78
44 years$1,027$613$351$195$106$70
45 years$992$584$329$180$96$63
46 years$960$557$309$166$87$57
47 years$929$532$291$153$79$51
48 years$899$508$273$142$72$46
49 years$871$485$257$131$65$41
50 years$844$463$241$121$59$37

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 60 starting with $864,000, adding $4,653 every year, while hoping to spend $39,291 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: 73/20/7 Blend
59$864,000$864,000$864,000$864,000
60$956,928$911,136$897,744$1,025,498
61$1,012,729$913,976$886,013$1,074,171
62$1,072,905$915,639$872,572$1,122,071
63$1,137,861$916,024$857,323$1,173,421
64$1,208,041$915,028$840,161$1,228,548
65$1,283,934$912,537$820,980$1,287,816
66$1,366,078$908,434$799,665$1,351,624
67$1,455,062$902,592$776,098$1,420,411
68$1,551,537$894,877$750,156$1,494,663
69$1,656,216$885,148$721,708$1,574,915
70$1,769,884$873,255$690,620$1,661,759
71$1,893,406$859,038$656,749$1,755,845
72$2,027,731$842,328$619,948$1,857,892
73$2,173,905$822,948$580,062$1,968,692
74$2,333,079$800,707$536,929$2,089,119
75$2,506,517$775,406$490,380$2,220,138
76$2,695,613$746,833$440,239$2,362,812
77$2,901,900$714,762$386,321$2,518,314
78$3,127,065$678,956$328,435$2,687,938
79$3,372,966$639,166$266,377$2,873,111
80$3,641,647$595,124$199,940$3,075,408
81$3,935,360$546,550$128,903$3,296,564
82$4,256,583$493,147$53,038$3,538,495
83$4,608,046$434,602$0$3,803,313
84$4,992,752$370,583$0$4,095,434
85$5,414,010$300,739$0$4,419,705
86$5,875,465$224,701$0$4,775,013
87$6,381,129$142,078$0$5,164,506
88$6,935,421$52,457$0$5,591,651
89$7,543,208$0$0$6,060,273
90$8,209,852$0$0$6,584,403
91$8,941,256$0$0$7,172,156
92$9,743,925$0$0$7,817,218
93$10,625,021$0$0$8,525,351
94$11,592,437$0$0$9,302,903
95$12,654,864$0$0$10,156,867
96$13,821,879$0$0$11,094,945
97$15,104,031$0$0$12,125,622
98$16,512,940$0$0$13,258,246
99$18,061,409$0$0$14,503,117
100$19,763,542$0$0$15,871,578