Can I retire at age 30 with 584,000?

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 $584,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.5%
1 years$48,226$47,797$47,377$46,968$46,569$44,792
2 years$23,874$23,430$22,999$22,581$22,176$20,406
3 years$15,758$15,312$14,882$14,468$14,069$12,363
4 years$11,701$11,256$10,830$10,423$10,034$8,405
5 years$9,267$8,825$8,405$8,006$7,628$6,079
6 years$7,645$7,206$6,792$6,403$6,036$4,568
7 years$6,487$6,052$5,644$5,264$4,909$3,522
8 years$5,619$5,187$4,787$4,416$4,072$2,765
9 years$4,944$4,516$4,123$3,761$3,429$2,200
10 years$4,404$3,981$3,594$3,242$2,922$1,769
11 years$3,963$3,544$3,164$2,822$2,513$1,433
12 years$3,596$3,181$2,808$2,475$2,178$1,168
13 years$3,285$2,875$2,509$2,185$1,899$956
14 years$3,019$2,613$2,254$1,940$1,665$786
15 years$2,789$2,387$2,035$1,730$1,466$648
16 years$2,587$2,190$1,845$1,549$1,295$536
17 years$2,410$2,017$1,679$1,392$1,149$444
18 years$2,252$1,864$1,533$1,254$1,021$369
19 years$2,111$1,727$1,403$1,133$910$306
20 years$1,985$1,605$1,288$1,026$813$255
21 years$1,870$1,495$1,185$931$728$212
22 years$1,767$1,396$1,092$847$652$177
23 years$1,672$1,305$1,008$771$585$148
24 years$1,585$1,223$932$703$526$123
25 years$1,506$1,148$864$642$474$103
26 years$1,432$1,079$801$587$427$86
27 years$1,364$1,015$744$538$385$72
28 years$1,302$957$691$493$347$60
29 years$1,243$902$643$452$313$50
30 years$1,189$852$599$415$283$42
31 years$1,138$806$559$381$256$35
32 years$1,090$762$521$350$232$29
33 years$1,046$722$487$322$210$25
34 years$1,004$684$455$296$190$20
35 years$965$649$425$273$172$17
36 years$928$616$398$251$156$14
37 years$893$585$372$231$141$12
38 years$859$556$349$213$128$10
39 years$828$529$327$197$116$8
40 years$798$503$306$181$105$7
41 years$770$479$287$167$95$6
42 years$744$456$269$154$87$5
43 years$718$434$253$143$79$4
44 years$694$414$237$132$71$3
45 years$671$395$223$122$65$3
46 years$649$377$209$112$59$2
47 years$628$360$197$104$53$2
48 years$608$343$185$96$49$2
49 years$589$328$174$89$44$1
50 years$570$313$163$82$40$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $584,000, adding $3,169 every year, while hoping to spend $52,987 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: 70/12/18 Blend
29$584,000$584,000$584,000$584,000
30$646,837$615,885$606,833$689,114
31$656,436$589,685$570,784$691,484
32$665,239$560,426$531,752$687,479
33$673,108$527,902$489,580$681,762
34$679,890$491,894$444,106$674,159
35$685,415$452,173$395,159$664,477
36$689,493$408,494$342,562$652,507
37$691,913$360,602$286,130$638,020
38$692,440$308,224$225,668$620,764
39$690,815$251,073$160,974$600,465
40$686,748$188,846$91,836$576,823
41$679,919$121,222$18,035$549,509
42$669,971$47,862$0$518,163
43$656,511$0$0$494,054
44$639,102$0$0$473,715
45$617,258$0$0$456,258
46$590,445$0$0$434,948
47$558,070$0$0$409,327
48$519,475$0$0$378,888
49$473,935$0$0$343,070
50$420,646$0$0$301,254
51$358,720$0$0$252,752
52$287,176$0$0$196,808
53$204,928$0$0$132,583
54$110,777$0$0$59,152
55$3,398$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