Can I retire at age 35 with 673,000?

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 $673,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.4%
1 years$55,576$55,081$54,598$54,126$53,666$51,639
2 years$27,513$27,000$26,504$26,022$25,555$23,536
3 years$18,160$17,645$17,150$16,673$16,213$14,266
4 years$13,484$12,971$12,481$12,012$11,563$9,703
5 years$10,679$10,169$9,685$9,226$8,790$7,022
6 years$8,810$8,304$7,827$7,378$6,956$5,279
7 years$7,476$6,974$6,504$6,066$5,657$4,073
8 years$6,475$5,978$5,516$5,089$4,693$3,200
9 years$5,697$5,205$4,751$4,334$3,952$2,548
10 years$5,076$4,588$4,142$3,736$3,367$2,049
11 years$4,567$4,084$3,647$3,252$2,896$1,661
12 years$4,144$3,666$3,236$2,852$2,510$1,355
13 years$3,786$3,313$2,891$2,518$2,188$1,110
14 years$3,479$3,011$2,598$2,235$1,918$913
15 years$3,214$2,751$2,346$1,993$1,689$754
16 years$2,982$2,524$2,127$1,785$1,493$624
17 years$2,777$2,324$1,935$1,604$1,324$517
18 years$2,596$2,148$1,767$1,445$1,177$429
19 years$2,433$1,991$1,617$1,306$1,049$357
20 years$2,287$1,850$1,484$1,183$937$297
21 years$2,155$1,723$1,365$1,073$838$248
22 years$2,036$1,608$1,258$976$752$207
23 years$1,927$1,504$1,162$889$675$173
24 years$1,827$1,409$1,074$811$606$144
25 years$1,735$1,323$995$740$546$120
26 years$1,651$1,243$923$677$492$101
27 years$1,572$1,170$857$620$443$84
28 years$1,500$1,102$797$568$400$70
29 years$1,433$1,040$741$521$361$59
30 years$1,370$982$691$478$326$49
31 years$1,311$928$644$439$295$41
32 years$1,257$878$601$403$267$35
33 years$1,205$832$561$371$241$29
34 years$1,157$788$524$341$219$24
35 years$1,112$748$490$314$198$20
36 years$1,069$710$458$289$179$17
37 years$1,029$674$429$267$163$14
38 years$990$641$402$246$147$12
39 years$954$609$376$227$134$10
40 years$920$580$353$209$121$8
41 years$888$552$331$193$110$7
42 years$857$525$310$178$100$6
43 years$828$501$291$164$91$5
44 years$800$477$273$152$82$4
45 years$773$455$257$140$75$3
46 years$748$434$241$129$68$3
47 years$723$414$226$120$62$2
48 years$700$396$213$110$56$2
49 years$678$378$200$102$51$2
50 years$657$361$188$94$46$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $673,000, adding $4,186 every year, while hoping to spend $53,412 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: 59/34/7 Blend
34$673,000$673,000$673,000$673,000
35$745,964$710,295$699,863$788,634
36$765,222$688,269$666,479$795,727
37$784,655$663,374$630,186$796,999
38$804,223$635,413$590,830$797,048
39$823,882$604,177$548,252$795,760
40$843,582$569,446$502,282$793,011
41$863,265$530,986$452,746$788,668
42$882,865$488,551$399,460$782,587
43$902,308$441,881$342,233$774,614
44$921,510$390,700$280,864$764,581
45$940,376$334,716$215,145$752,307
46$958,800$273,623$144,858$737,599
47$976,663$207,095$69,776$720,247
48$993,829$134,789$0$700,023
49$1,010,149$56,344$0$677,456
50$1,025,454$0$0$657,121
51$1,039,558$0$0$644,243
52$1,052,249$0$0$651,498
53$1,063,294$0$0$657,650
54$1,072,433$0$0$662,531
55$1,079,376$0$0$665,951
56$1,083,800$0$0$667,699
57$1,085,346$0$0$667,540
58$1,083,617$0$0$665,214
59$1,078,169$0$0$660,433
60$1,068,513$0$0$652,877
61$1,054,103$0$0$642,190
62$1,034,336$0$0$627,978
63$1,008,544$0$0$609,806
64$975,986$0$0$587,190
65$935,840$0$0$559,596
66$887,199$0$0$526,431
67$829,057$0$0$487,040
68$760,303$0$0$440,700
69$679,706$0$0$386,608
70$585,908$0$0$323,880
71$477,403$0$0$251,534
72$352,530$0$0$168,490
73$209,452$0$0$73,551
74$46,141$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