Can I retire at age 61 with 1,280,000?

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 $1,280,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.3%
1 years$105,701$104,760$103,841$102,944$102,069$101,087
2 years$52,327$51,353$50,408$49,493$48,604$47,615
3 years$34,538$33,560$32,618$31,710$30,837$29,871
4 years$25,646$24,670$23,737$22,846$21,993$21,058
5 years$20,311$19,341$18,421$17,548$16,719$15,818
6 years$16,756$15,794$14,887$14,033$13,229$12,363
7 years$14,218$13,264$12,371$11,537$10,759$9,927
8 years$12,315$11,369$10,492$9,678$8,925$8,129
9 years$10,836$9,899$9,036$8,244$7,516$6,755
10 years$9,653$8,726$7,878$7,106$6,404$5,677
11 years$8,686$7,768$6,936$6,185$5,508$4,815
12 years$7,881$6,972$6,155$5,425$4,773$4,113
13 years$7,200$6,301$5,499$4,789$4,162$3,534
14 years$6,617$5,727$4,941$4,251$3,649$3,052
15 years$6,112$5,232$4,461$3,791$3,212$2,647
16 years$5,671$4,800$4,045$3,395$2,839$2,303
17 years$5,282$4,421$3,681$3,050$2,517$2,010
18 years$4,936$4,085$3,360$2,749$2,238$1,759
19 years$4,628$3,786$3,076$2,484$1,995$1,542
20 years$4,350$3,518$2,823$2,250$1,782$1,355
21 years$4,100$3,277$2,596$2,042$1,595$1,192
22 years$3,872$3,059$2,393$1,856$1,429$1,051
23 years$3,664$2,861$2,210$1,691$1,283$927
24 years$3,475$2,680$2,043$1,542$1,153$819
25 years$3,300$2,515$1,893$1,408$1,038$724
26 years$3,139$2,364$1,755$1,288$935$641
27 years$2,991$2,225$1,630$1,179$843$567
28 years$2,853$2,097$1,515$1,080$761$503
29 years$2,725$1,978$1,410$990$687$446
30 years$2,606$1,868$1,313$909$621$395
31 years$2,494$1,766$1,225$835$561$351
32 years$2,390$1,671$1,142$767$507$311
33 years$2,292$1,582$1,067$705$459$276
34 years$2,201$1,500$997$649$416$246
35 years$2,114$1,422$932$597$377$218
36 years$2,033$1,350$872$550$341$194
37 years$1,956$1,282$816$507$309$172
38 years$1,884$1,219$764$467$280$153
39 years$1,815$1,159$716$431$254$136
40 years$1,750$1,102$671$397$231$121
41 years$1,688$1,049$629$367$209$108
42 years$1,630$999$590$338$190$96
43 years$1,574$952$554$312$172$85
44 years$1,521$908$520$288$156$76
45 years$1,470$866$488$266$142$68
46 years$1,422$826$458$246$129$60
47 years$1,376$788$431$227$117$54
48 years$1,332$752$405$210$106$48
49 years$1,290$718$380$194$97$42
50 years$1,250$686$358$179$88$38

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $1,280,000, adding $2,887 every year, while hoping to spend $40,106 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: 35/49/16 Blend
60$1,280,000$1,280,000$1,280,000$1,280,000
61$1,413,538$1,345,698$1,325,858$1,455,954
62$1,515,046$1,368,965$1,327,602$1,510,324
63$1,625,564$1,392,027$1,328,060$1,564,968
64$1,745,969$1,414,833$1,327,147$1,623,070
65$1,877,224$1,437,327$1,324,773$1,684,958
66$2,020,392$1,459,447$1,320,844$1,750,994
67$2,176,642$1,481,130$1,315,262$1,821,581
68$2,347,260$1,502,305$1,307,923$1,897,161
69$2,533,661$1,522,899$1,298,719$1,978,225
70$2,737,405$1,542,832$1,287,537$2,065,314
71$2,960,209$1,562,019$1,274,258$2,159,028
72$3,203,961$1,580,369$1,258,756$2,260,027
73$3,470,743$1,597,785$1,240,903$2,369,044
74$3,762,846$1,614,164$1,220,561$2,486,887
75$4,082,794$1,629,395$1,197,587$2,614,448
76$4,433,365$1,643,361$1,171,831$2,752,713
77$4,817,618$1,655,936$1,143,138$2,902,774
78$5,238,925$1,666,987$1,111,343$3,065,834
79$5,700,998$1,676,372$1,076,276$3,243,224
80$6,207,925$1,683,939$1,037,756$3,436,414
81$6,764,209$1,689,528$995,596$3,647,027
82$7,374,811$1,692,967$949,602$3,876,856
83$8,045,195$1,694,076$899,566$4,127,881
84$8,781,379$1,692,660$845,277$4,402,291
85$9,589,996$1,688,516$786,509$4,702,499
86$10,478,348$1,681,426$723,030$5,031,174
87$11,454,482$1,671,159$654,594$5,391,259
88$12,527,264$1,657,470$580,947$5,786,006
89$13,706,458$1,640,100$501,823$6,219,005
90$15,002,825$1,618,773$416,942$6,694,218
91$16,428,218$1,593,197$326,014$7,216,018
92$17,995,697$1,563,065$228,736$7,789,235
93$19,719,650$1,528,047$124,791$8,419,198
94$21,615,931$1,487,798$13,849$9,111,789
95$23,702,006$1,441,951$0$9,873,498
96$25,997,121$1,390,116$0$10,729,338
97$28,522,478$1,331,883$0$11,673,050
98$31,301,442$1,266,816$0$12,711,052
99$34,359,756$1,194,456$0$13,853,038
100$37,725,782$1,114,316$0$15,109,696