Can I retire at age 60 with 871,000?

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 $871,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.3%
1 years$71,926$71,286$70,661$70,051$69,455$68,220
2 years$35,607$34,944$34,301$33,678$33,074$31,834
3 years$23,502$22,836$22,195$21,578$20,983$19,777
4 years$17,451$16,787$16,152$15,546$14,965$13,802
5 years$13,821$13,161$12,535$11,941$11,377$10,259
6 years$11,402$10,747$10,130$9,549$9,002$7,932
7 years$9,675$9,025$8,418$7,851$7,321$6,299
8 years$8,380$7,736$7,139$6,586$6,073$5,099
9 years$7,374$6,736$6,149$5,610$5,115$4,187
10 years$6,569$5,937$5,361$4,836$4,358$3,477
11 years$5,911$5,286$4,720$4,208$3,748$2,912
12 years$5,363$4,744$4,189$3,691$3,248$2,456
13 years$4,900$4,287$3,742$3,259$2,832$2,083
14 years$4,503$3,897$3,362$2,893$2,483$1,775
15 years$4,159$3,560$3,036$2,580$2,186$1,518
16 years$3,859$3,266$2,752$2,310$1,932$1,303
17 years$3,594$3,008$2,505$2,076$1,713$1,121
18 years$3,359$2,780$2,286$1,870$1,523$967
19 years$3,149$2,576$2,093$1,690$1,358$836
20 years$2,960$2,394$1,921$1,531$1,213$723
21 years$2,790$2,230$1,767$1,389$1,085$627
22 years$2,635$2,081$1,628$1,263$973$544
23 years$2,494$1,947$1,504$1,150$873$473
24 years$2,364$1,824$1,391$1,049$785$411
25 years$2,246$1,712$1,288$958$706$358
26 years$2,136$1,609$1,194$876$636$312
27 years$2,035$1,514$1,109$802$574$272
28 years$1,941$1,427$1,031$735$518$237
29 years$1,854$1,346$960$674$467$207
30 years$1,773$1,271$894$618$422$180
31 years$1,697$1,202$833$568$382$157
32 years$1,626$1,137$777$522$345$137
33 years$1,560$1,077$726$480$313$120
34 years$1,497$1,020$678$442$283$105
35 years$1,439$968$634$407$256$92
36 years$1,383$919$593$374$232$80
37 years$1,331$873$555$345$210$70
38 years$1,282$829$520$318$191$61
39 years$1,235$788$487$293$173$53
40 years$1,191$750$457$270$157$47
41 years$1,149$714$428$249$142$41
42 years$1,109$680$402$230$129$36
43 years$1,071$648$377$213$117$31
44 years$1,035$618$354$196$106$27
45 years$1,000$589$332$181$97$24
46 years$968$562$312$167$88$21
47 years$936$536$293$155$80$18
48 years$906$512$275$143$72$16
49 years$878$489$259$132$66$14
50 years$850$467$243$122$60$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 60 starting with $871,000, adding $6,976 every year, while hoping to spend $53,548 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: 48/45/7 Blend
59$871,000$871,000$871,000$871,000
60$967,038$920,875$907,374$1,011,339
61$1,008,701$909,023$880,797$1,030,567
62$1,052,819$894,796$851,534$1,045,203
63$1,099,586$878,020$819,440$1,059,836
64$1,149,214$858,513$784,361$1,074,481
65$1,201,934$836,080$746,137$1,089,157
66$1,257,999$810,517$704,601$1,103,890
67$1,317,688$781,605$659,578$1,118,712
68$1,381,303$749,114$610,885$1,133,660
69$1,449,177$712,802$558,330$1,148,783
70$1,521,674$672,410$501,715$1,164,137
71$1,599,193$627,666$440,831$1,179,790
72$1,682,172$578,283$375,460$1,195,821
73$1,771,090$523,956$305,375$1,212,325
74$1,866,474$464,363$230,338$1,229,411
75$1,968,901$399,163$150,101$1,247,206
76$2,079,006$327,999$64,406$1,265,857
77$2,197,483$250,489$0$1,285,534
78$2,325,097$166,234$0$1,308,452
79$2,462,687$74,810$0$1,338,077
80$2,611,175$0$0$1,369,873
81$2,771,573$0$0$1,416,149
82$2,944,995$0$0$1,506,310
83$3,132,663$0$0$1,603,957
84$3,335,923$0$0$1,709,801
85$3,556,253$0$0$1,824,622
86$3,795,279$0$0$1,949,277
87$4,054,788$0$0$2,084,712
88$4,336,748$0$0$2,231,964
89$4,643,321$0$0$2,392,175
90$4,976,887$0$0$2,566,604
91$5,340,066$0$0$2,756,633
92$5,735,739$0$0$2,963,785
93$6,167,076$0$0$3,189,734
94$6,637,568$0$0$3,436,324
95$7,151,055$0$0$3,705,586
96$7,711,767$0$0$3,999,754
97$8,324,357$0$0$4,321,286
98$8,993,950$0$0$4,672,892
99$9,726,188$0$0$5,057,553
100$10,527,282$0$0$5,478,553