Can I retire at age 35 with 664,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $664,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.5%
1 years$54,832$54,344$53,868$53,402$52,948$52,615
2 years$27,145$26,639$26,149$25,674$25,213$24,877
3 years$17,917$17,409$16,920$16,450$15,996$15,667
4 years$13,304$12,797$12,314$11,851$11,409$11,090
5 years$10,537$10,033$9,556$9,103$8,673$8,365
6 years$8,692$8,193$7,723$7,280$6,862$6,566
7 years$7,376$6,880$6,418$5,985$5,581$5,296
8 years$6,389$5,898$5,443$5,021$4,630$4,356
9 years$5,621$5,135$4,688$4,276$3,899$3,637
10 years$5,008$4,526$4,087$3,686$3,322$3,071
11 years$4,506$4,030$3,598$3,208$2,857$2,618
12 years$4,088$3,617$3,193$2,814$2,476$2,247
13 years$3,735$3,268$2,853$2,484$2,159$1,941
14 years$3,433$2,971$2,563$2,205$1,893$1,685
15 years$3,171$2,714$2,314$1,967$1,666$1,469
16 years$2,942$2,490$2,098$1,761$1,473$1,285
17 years$2,740$2,293$1,909$1,582$1,306$1,128
18 years$2,561$2,119$1,743$1,426$1,161$993
19 years$2,401$1,964$1,596$1,288$1,035$876
20 years$2,257$1,825$1,464$1,167$924$774
21 years$2,127$1,700$1,347$1,059$827$685
22 years$2,009$1,587$1,241$963$742$607
23 years$1,901$1,484$1,146$877$666$539
24 years$1,802$1,390$1,060$800$598$479
25 years$1,712$1,305$982$730$538$426
26 years$1,628$1,226$911$668$485$379
27 years$1,551$1,154$846$611$437$338
28 years$1,480$1,088$786$560$395$301
29 years$1,413$1,026$732$514$356$269
30 years$1,352$969$681$471$322$240
31 years$1,294$916$635$433$291$214
32 years$1,240$867$593$398$263$192
33 years$1,189$821$553$366$238$171
34 years$1,142$778$517$337$216$153
35 years$1,097$738$483$310$195$137
36 years$1,055$700$452$285$177$123
37 years$1,015$665$423$263$160$110
38 years$977$632$396$242$145$98
39 years$942$601$371$223$132$88
40 years$908$572$348$206$120$79
41 years$876$544$326$190$109$71
42 years$845$518$306$176$98$63
43 years$816$494$287$162$89$57
44 years$789$471$270$150$81$51
45 years$763$449$253$138$74$45
46 years$738$428$238$128$67$41
47 years$714$409$223$118$61$37
48 years$691$390$210$109$55$33
49 years$669$373$197$101$50$29
50 years$648$356$186$93$45$26

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $664,000, adding $2,454 every year, while hoping to spend $55,258 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: 42/44/14 Blend
34$664,000$664,000$664,000$664,000
35$734,259$699,067$688,775$761,990
36$750,360$674,528$653,055$757,184
37$766,250$646,933$614,286$746,321
38$781,851$616,077$572,309$733,358
39$797,073$581,737$526,954$718,127
40$811,815$543,683$478,047$700,450
41$825,964$501,667$425,406$680,134
42$839,393$455,430$368,838$656,973
43$851,962$404,696$308,144$630,746
44$863,511$349,176$243,116$601,216
45$873,865$288,561$173,537$568,127
46$882,827$222,528$99,177$531,207
47$890,177$150,734$19,802$490,161
48$895,672$72,817$0$444,674
49$899,041$0$0$404,103
50$899,981$0$0$367,794
51$898,158$0$0$365,414
52$893,201$0$0$361,536
53$884,695$0$0$355,965
54$872,185$0$0$348,489
55$855,162$0$0$338,871
56$833,063$0$0$326,850
57$805,267$0$0$312,135
58$771,084$0$0$294,406
59$729,750$0$0$273,306
60$680,420$0$0$248,444
61$622,160$0$0$219,385
62$553,936$0$0$185,648
63$474,606$0$0$146,703
64$382,904$0$0$101,962
65$277,436$0$0$50,776
66$156,658$0$0$0
67$18,864$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