Can I retire at age 62 with 957,000?

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 $957,000?

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$79,028$78,324$77,637$76,967$76,313$74,650
2 years$39,123$38,394$37,688$37,003$36,339$34,672
3 years$25,823$25,091$24,387$23,708$23,055$21,436
4 years$19,174$18,445$17,747$17,081$16,443$14,885
5 years$15,186$14,461$13,773$13,120$12,500$11,006
6 years$12,528$11,808$11,130$10,492$9,891$8,463
7 years$10,630$9,917$9,249$8,626$8,044$6,683
8 years$9,208$8,500$7,844$7,236$6,673$5,379
9 years$8,102$7,401$6,756$6,164$5,620$4,391
10 years$7,217$6,524$5,890$5,313$4,788$3,623
11 years$6,494$5,808$5,186$4,624$4,118$3,015
12 years$5,892$5,213$4,602$4,056$3,569$2,527
13 years$5,383$4,711$4,112$3,581$3,112$2,129
14 years$4,947$4,282$3,694$3,178$2,728$1,802
15 years$4,570$3,912$3,336$2,835$2,402$1,531
16 years$4,240$3,589$3,024$2,538$2,123$1,304
17 years$3,949$3,305$2,752$2,280$1,882$1,114
18 years$3,691$3,054$2,512$2,055$1,674$954
19 years$3,460$2,831$2,300$1,857$1,492$819
20 years$3,253$2,630$2,111$1,682$1,332$703
21 years$3,065$2,450$1,941$1,526$1,192$605
22 years$2,895$2,287$1,789$1,388$1,069$521
23 years$2,740$2,139$1,652$1,264$959$449
24 years$2,598$2,004$1,528$1,153$862$388
25 years$2,467$1,881$1,415$1,053$776$335
26 years$2,347$1,768$1,312$963$699$289
27 years$2,236$1,663$1,219$881$630$250
28 years$2,133$1,568$1,133$807$569$216
29 years$2,037$1,479$1,054$740$513$187
30 years$1,948$1,397$982$679$464$162
31 years$1,865$1,320$916$624$419$140
32 years$1,787$1,249$854$573$379$121
33 years$1,714$1,183$798$527$343$105
34 years$1,645$1,121$745$485$311$91
35 years$1,581$1,063$697$447$282$79
36 years$1,520$1,009$652$411$255$68
37 years$1,463$959$610$379$231$59
38 years$1,408$911$571$349$210$51
39 years$1,357$866$535$322$190$44
40 years$1,308$824$502$297$172$39
41 years$1,262$785$470$274$156$33
42 years$1,218$747$441$253$142$29
43 years$1,177$712$414$234$129$25
44 years$1,137$679$389$216$117$22
45 years$1,099$647$365$199$106$19
46 years$1,063$617$343$184$96$16
47 years$1,029$589$322$170$88$14
48 years$996$562$303$157$79$12
49 years$964$537$284$145$72$11
50 years$934$513$267$134$66$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $957,000, adding $2,227 every year, while hoping to spend $31,267 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: 60/20/20 Blend
61$957,000$957,000$957,000$957,000
62$1,056,911$1,006,190$991,357$1,114,663
63$1,131,448$1,022,226$991,299$1,170,063
64$1,212,540$1,037,999$990,192$1,226,843
65$1,300,823$1,053,464$987,967$1,288,084
66$1,396,995$1,068,572$984,552$1,354,223
67$1,501,826$1,083,270$979,872$1,425,744
68$1,616,164$1,097,502$973,850$1,503,177
69$1,740,941$1,111,208$966,402$1,587,111
70$1,877,183$1,124,323$957,442$1,678,191
71$2,026,020$1,136,779$946,880$1,777,133
72$2,188,694$1,148,502$934,622$1,884,724
73$2,366,577$1,159,414$920,567$2,001,831
74$2,561,174$1,169,431$904,612$2,129,414
75$2,774,146$1,178,466$886,649$2,268,528
76$3,007,321$1,186,423$866,564$2,420,339
77$3,262,711$1,193,201$844,238$2,586,133
78$3,542,534$1,198,694$819,546$2,767,325
79$3,849,229$1,202,787$792,358$2,965,481
80$4,185,487$1,205,360$762,538$3,182,324
81$4,554,267$1,206,283$729,943$3,419,756
82$4,958,832$1,205,420$694,425$3,679,874
83$5,402,772$1,202,626$655,829$3,964,990
84$5,890,047$1,197,746$613,991$4,277,656
85$6,425,013$1,190,617$568,741$4,620,683
86$7,012,473$1,181,065$519,902$4,997,173
87$7,657,714$1,168,907$467,288$5,410,547
88$8,366,565$1,153,947$410,706$5,864,577
89$9,145,443$1,135,979$349,953$6,363,420
90$10,001,419$1,114,783$284,818$6,911,664
91$10,942,284$1,090,128$215,079$7,514,364
92$11,976,620$1,061,767$140,507$8,177,097
93$13,113,882$1,029,440$60,861$8,906,009
94$14,364,487$992,872$0$9,707,881
95$15,739,914$951,772$0$10,595,335
96$17,252,807$905,830$0$11,585,656
97$18,917,099$854,721$0$12,674,987
98$20,748,140$798,100$0$13,873,405
99$22,762,845$735,601$0$15,192,015
100$24,979,849$666,840$0$16,643,059