Can I retire at age 30 with 450,000?

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 $450,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.5%
1 years$37,161$36,830$36,507$36,191$35,884$35,217
2 years$18,396$18,054$17,722$17,400$17,087$16,418
3 years$12,142$11,798$11,467$11,148$10,841$10,190
4 years$9,016$8,673$8,345$8,032$7,732$7,104
5 years$7,141$6,800$6,476$6,169$5,878$5,275
6 years$5,891$5,552$5,234$4,933$4,651$4,074
7 years$4,999$4,663$4,349$4,056$3,782$3,232
8 years$4,330$3,997$3,688$3,403$3,138$2,613
9 years$3,810$3,480$3,177$2,898$2,642$2,143
10 years$3,394$3,068$2,770$2,498$2,252$1,777
11 years$3,054$2,731$2,438$2,174$1,936$1,487
12 years$2,771$2,451$2,164$1,907$1,678$1,252
13 years$2,531$2,215$1,933$1,684$1,463$1,061
14 years$2,326$2,013$1,737$1,495$1,283$903
15 years$2,149$1,839$1,568$1,333$1,129$771
16 years$1,994$1,688$1,422$1,193$998$661
17 years$1,857$1,554$1,294$1,072$885$568
18 years$1,735$1,436$1,181$966$787$489
19 years$1,627$1,331$1,081$873$701$422
20 years$1,529$1,237$992$791$627$365
21 years$1,441$1,152$913$718$561$316
22 years$1,361$1,075$841$653$503$274
23 years$1,288$1,006$777$594$451$237
24 years$1,222$942$718$542$405$206
25 years$1,160$884$665$495$365$179
26 years$1,104$831$617$453$329$156
27 years$1,051$782$573$414$296$135
28 years$1,003$737$533$380$267$118
29 years$958$695$496$348$241$103
30 years$916$657$462$319$218$89
31 years$877$621$430$293$197$78
32 years$840$587$402$270$178$68
33 years$806$556$375$248$161$59
34 years$774$527$350$228$146$52
35 years$743$500$328$210$132$45
36 years$715$475$306$193$120$39
37 years$688$451$287$178$109$34
38 years$662$428$269$164$99$30
39 years$638$407$252$151$89$26
40 years$615$388$236$140$81$23
41 years$594$369$221$129$74$20
42 years$573$351$207$119$67$17
43 years$553$335$195$110$61$15
44 years$535$319$183$101$55$13
45 years$517$304$172$94$50$12
46 years$500$290$161$86$45$10
47 years$484$277$151$80$41$9
48 years$468$264$142$74$37$8
49 years$454$253$134$68$34$7
50 years$439$241$126$63$31$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $450,000, adding $6,791 every year, while hoping to spend $42,267 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: 60/34/6 Blend
29$450,000$450,000$450,000$450,000
30$502,905$479,055$472,080$532,095
31$509,229$457,557$442,923$530,952
32$514,782$433,589$411,372$524,232
33$519,441$406,985$377,304$515,828
34$523,067$377,570$340,587$505,578
35$525,508$345,160$301,085$493,307
36$526,594$309,557$258,656$478,825
37$526,138$270,556$213,151$461,923
38$523,928$227,937$164,416$442,375
39$519,732$181,470$112,288$419,937
40$513,294$130,911$56,598$394,338
41$504,325$76,001$0$365,289
42$492,510$16,469$0$332,652
43$477,498$0$0$299,777
44$458,899$0$0$280,621
45$436,283$0$0$264,949
46$409,173$0$0$246,283
47$377,042$0$0$224,274
48$339,307$0$0$198,535
49$295,323$0$0$168,640
50$244,376$0$0$134,116
51$185,680$0$0$94,440
52$118,363$0$0$49,038
53$41,462$0$0$0
54$0$0$0$0
55$0$0$0$0
56$0$0$0$0
57$0$0$0$0
58$0$0$0$0
59$0$0$0$0
60$0$0$0$0
61$0$0$0$0
62$0$0$0$0
63$0$0$0$0
64$0$0$0$0
65$0$0$0$0
66$0$0$0$0
67$0$0$0$0
68$0$0$0$0
69$0$0$0$0
70$0$0$0$0
71$0$0$0$0
72$0$0$0$0
73$0$0$0$0
74$0$0$0$0
75$0$0$0$0
76$0$0$0$0
77$0$0$0$0
78$0$0$0$0
79$0$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0