Can I retire at age 30 with 650,000?

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 $650,000?

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$53,676$53,198$52,732$52,276$51,832$49,854
2 years$26,572$26,078$25,598$25,133$24,682$22,713
3 years$17,539$17,042$16,564$16,103$15,659$13,760
4 years$13,023$12,528$12,054$11,601$11,168$9,354
5 years$10,314$9,822$9,354$8,911$8,490$6,766
6 years$8,509$8,020$7,560$7,126$6,718$5,084
7 years$7,220$6,735$6,282$5,859$5,463$3,920
8 years$6,254$5,773$5,328$4,915$4,532$3,078
9 years$5,503$5,027$4,589$4,186$3,817$2,449
10 years$4,902$4,431$4,001$3,609$3,252$1,969
11 years$4,411$3,945$3,522$3,141$2,797$1,595
12 years$4,002$3,540$3,126$2,755$2,424$1,300
13 years$3,656$3,200$2,793$2,432$2,114$1,064
14 years$3,360$2,908$2,509$2,159$1,853$875
15 years$3,104$2,657$2,266$1,925$1,631$722
16 years$2,880$2,438$2,054$1,724$1,442$597
17 years$2,682$2,245$1,869$1,549$1,278$494
18 years$2,507$2,074$1,706$1,396$1,137$410
19 years$2,350$1,923$1,562$1,261$1,013$341
20 years$2,209$1,786$1,433$1,142$905$284
21 years$2,082$1,664$1,319$1,037$810$236
22 years$1,966$1,553$1,215$943$726$197
23 years$1,861$1,453$1,122$858$652$164
24 years$1,764$1,361$1,038$783$586$137
25 years$1,676$1,277$961$715$527$114
26 years$1,594$1,201$891$654$475$96
27 years$1,519$1,130$828$598$428$80
28 years$1,449$1,065$769$548$386$67
29 years$1,384$1,004$716$503$349$56
30 years$1,323$949$667$461$315$47
31 years$1,267$897$622$424$285$39
32 years$1,214$848$580$390$258$33
33 years$1,164$803$542$358$233$27
34 years$1,117$762$506$330$211$23
35 years$1,074$722$473$303$191$19
36 years$1,032$686$443$279$173$16
37 years$993$651$414$257$157$13
38 years$957$619$388$237$142$11
39 years$922$588$364$219$129$9
40 years$889$560$341$202$117$8
41 years$857$533$319$186$106$7
42 years$828$508$300$172$96$5
43 years$799$484$281$159$87$5
44 years$772$461$264$146$79$4
45 years$747$440$248$135$72$3
46 years$722$419$233$125$65$3
47 years$699$400$219$115$59$2
48 years$676$382$206$107$54$2
49 years$655$365$193$99$49$2
50 years$635$348$182$91$45$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $650,000, adding $5,099 every year, while hoping to spend $49,096 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: 60/26/14 Blend
29$650,000$650,000$650,000$650,000
30$721,560$687,110$677,035$762,044
31$742,921$668,540$647,478$771,348
32$764,816$647,415$615,285$775,535
33$787,246$623,558$580,316$778,933
34$810,214$596,781$542,425$781,471
35$833,719$566,886$501,459$783,073
36$857,758$533,663$457,258$783,658
37$882,327$496,891$409,655$783,137
38$907,421$456,335$358,474$781,419
39$933,030$411,748$303,535$778,402
40$959,142$362,866$244,647$773,981
41$985,742$309,414$181,610$768,041
42$1,012,812$251,100$114,218$760,460
43$1,040,328$187,613$42,254$751,107
44$1,068,263$118,628$0$739,844
45$1,096,586$43,800$0$731,681
46$1,125,257$0$0$728,369
47$1,154,232$0$0$734,109
48$1,183,460$0$0$752,518
49$1,212,881$0$0$771,027
50$1,242,427$0$0$789,589
51$1,272,022$0$0$808,152
52$1,301,574$0$0$826,656
53$1,330,986$0$0$845,033
54$1,360,141$0$0$863,208
55$1,388,913$0$0$881,094
56$1,417,155$0$0$898,594
57$1,444,706$0$0$915,600
58$1,471,380$0$0$931,989
59$1,496,974$0$0$947,623
60$1,521,258$0$0$962,351
61$1,543,973$0$0$976,000
62$1,564,833$0$0$988,379
63$1,583,517$0$0$999,275
64$1,599,668$0$0$1,008,450
65$1,612,887$0$0$1,015,639
66$1,622,731$0$0$1,020,547
67$1,628,707$0$0$1,022,848
68$1,630,266$0$0$1,022,176
69$1,626,801$0$0$1,018,129
70$1,617,636$0$0$1,010,257
71$1,602,020$0$0$998,063
72$1,579,121$0$0$980,995
73$1,548,018$0$0$958,442
74$1,507,690$0$0$929,725
75$1,457,004$0$0$894,096
76$1,394,707$0$0$850,723
77$1,319,412$0$0$798,687
78$1,229,584$0$0$736,971
79$1,123,524$0$0$664,450
80$999,355$0$0$579,879
81$855,000$0$0$481,883
82$688,162$0$0$368,941
83$496,304$0$0$239,374
84$276,622$0$0$91,323
85$26,018$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