Can I retire at age 30 with 485,000?

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 $485,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$40,051$39,694$39,346$39,006$38,675$38,239
2 years$19,827$19,458$19,100$18,753$18,416$17,978
3 years$13,087$12,716$12,359$12,015$11,684$11,256
4 years$9,717$9,348$8,994$8,656$8,333$7,919
5 years$7,696$7,329$6,980$6,649$6,335$5,936
6 years$6,349$5,984$5,641$5,317$5,013$4,629
7 years$5,387$5,026$4,687$4,372$4,077$3,709
8 years$4,666$4,308$3,975$3,667$3,382$3,030
9 years$4,106$3,751$3,424$3,124$2,848$2,512
10 years$3,658$3,306$2,985$2,693$2,427$2,106
11 years$3,291$2,943$2,628$2,343$2,087$1,782
12 years$2,986$2,642$2,332$2,055$1,809$1,518
13 years$2,728$2,387$2,084$1,815$1,577$1,301
14 years$2,507$2,170$1,872$1,611$1,382$1,121
15 years$2,316$1,982$1,690$1,437$1,217$969
16 years$2,149$1,819$1,533$1,286$1,076$841
17 years$2,001$1,675$1,395$1,156$954$732
18 years$1,870$1,548$1,273$1,042$848$639
19 years$1,753$1,434$1,165$941$756$559
20 years$1,648$1,333$1,070$852$675$489
21 years$1,553$1,242$984$774$604$429
22 years$1,467$1,159$907$703$542$377
23 years$1,388$1,084$837$641$486$332
24 years$1,317$1,016$774$584$437$292
25 years$1,250$953$717$534$393$257
26 years$1,189$896$665$488$354$227
27 years$1,133$843$618$447$319$200
28 years$1,081$794$574$409$288$177
29 years$1,032$749$534$375$260$156
30 years$987$708$498$344$235$138
31 years$945$669$464$316$213$122
32 years$906$633$433$291$192$108
33 years$869$600$404$267$174$96
34 years$834$568$378$246$158$85
35 years$801$539$353$226$143$75
36 years$770$512$330$208$129$67
37 years$741$486$309$192$117$59
38 years$714$462$290$177$106$52
39 years$688$439$271$163$96$46
40 years$663$418$254$151$87$41
41 years$640$398$238$139$79$36
42 years$617$379$224$128$72$32
43 years$596$361$210$118$65$29
44 years$576$344$197$109$59$25
45 years$557$328$185$101$54$22
46 years$539$313$174$93$49$20
47 years$521$299$163$86$44$18
48 years$505$285$153$80$40$16
49 years$489$272$144$74$37$14
50 years$474$260$136$68$33$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $485,000, adding $6,861 every year, while hoping to spend $22,593 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: 43/44/13 Blend
29$485,000$485,000$485,000$485,000
30$541,547$515,842$508,325$562,512
31$572,746$517,080$501,315$579,096
32$606,370$517,621$493,313$594,257
33$642,643$517,407$484,262$610,185
34$681,810$516,377$474,102$626,960
35$724,141$514,466$462,770$644,672
36$769,932$511,603$450,202$663,421
37$819,510$507,717$436,329$683,318
38$873,232$502,728$421,078$704,487
39$931,494$496,553$404,376$727,066
40$994,727$489,105$386,144$751,211
41$1,063,410$480,292$366,300$777,092
42$1,138,066$470,014$344,759$804,903
43$1,219,271$458,167$321,431$834,855
44$1,307,661$444,642$296,223$867,186
45$1,403,933$429,320$269,037$902,160
46$1,508,856$412,078$239,772$940,071
47$1,623,275$392,786$208,320$981,243
48$1,748,122$371,305$174,572$1,026,041
49$1,884,419$347,489$138,409$1,074,865
50$2,033,296$321,182$99,712$1,128,163
51$2,195,994$292,221$58,353$1,186,430
52$2,373,878$260,432$14,201$1,250,216
53$2,568,454$225,634$0$1,320,132
54$2,781,379$187,633$0$1,401,420
55$3,014,477$146,224$0$1,492,663
56$3,269,757$101,193$0$1,592,743
57$3,549,431$52,310$0$1,702,601
58$3,855,937$0$0$1,823,281
59$4,191,956$0$0$1,956,260
60$4,560,444$0$0$2,129,922
61$4,964,658$0$0$2,320,483
62$5,408,180$0$0$2,529,641
63$5,894,962$0$0$2,759,265
64$6,429,353$0$0$3,011,417
65$7,016,144$0$0$3,288,365
66$7,660,614$0$0$3,592,610
67$8,368,579$0$0$3,926,906
68$9,146,443$0$0$4,294,288
69$10,001,263$0$0$4,698,098
70$10,940,815$0$0$5,142,020
71$11,973,663$0$0$5,630,109
72$13,109,243$0$0$6,166,838
73$14,357,951$0$0$6,757,130
74$15,731,242$0$0$7,406,412
75$17,241,736$0$0$8,120,663
76$18,903,336$0$0$8,906,469
77$20,731,361$0$0$9,771,089
78$22,742,692$0$0$10,722,519
79$24,955,926$0$0$11,769,570
80$27,391,554$0$0$12,921,951
81$30,072,155$0$0$14,190,360
82$33,022,607$0$0$15,586,583
83$36,270,322$0$0$17,123,607
84$39,845,506$0$0$18,815,746
85$43,781,441$0$0$20,678,766
86$48,114,799$0$0$22,730,044
87$52,885,990$0$0$24,988,728
88$58,139,543$0$0$27,475,914
89$63,924,523$0$0$30,214,850
90$70,294,994$0$0$33,231,155
91$77,310,535$0$0$36,553,056
92$85,036,792$0$0$40,211,658
93$93,546,106$0$0$44,241,240
94$102,918,190$0$0$48,679,570
95$113,240,883$0$0$53,568,271
96$124,610,981$0$0$58,953,205
97$137,135,143$0$0$64,884,913
98$150,930,905$0$0$71,419,088
99$166,127,787$0$0$78,617,100
100$182,868,511$0$0$86,546,577