Can I retire at age 50 with 513,000?

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 $513,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.2%
1 years$42,363$41,986$41,618$41,258$40,907$39,393
2 years$20,972$20,581$20,203$19,836$19,480$17,971
3 years$13,842$13,450$13,072$12,709$12,359$10,904
4 years$10,278$9,887$9,513$9,156$8,814$7,424
5 years$8,140$7,752$7,383$7,033$6,701$5,378
6 years$6,716$6,330$5,966$5,624$5,302$4,048
7 years$5,698$5,316$4,958$4,624$4,312$3,126
8 years$4,936$4,557$4,205$3,879$3,577$2,459
9 years$4,343$3,967$3,622$3,304$3,012$1,960
10 years$3,869$3,497$3,157$2,848$2,567$1,579
11 years$3,481$3,113$2,780$2,479$2,207$1,281
12 years$3,159$2,794$2,467$2,174$1,913$1,046
13 years$2,886$2,525$2,204$1,919$1,668$859
14 years$2,652$2,295$1,980$1,704$1,462$707
15 years$2,450$2,097$1,788$1,520$1,288$585
16 years$2,273$1,924$1,621$1,361$1,138$484
17 years$2,117$1,772$1,475$1,222$1,009$402
18 years$1,978$1,637$1,347$1,102$897$335
19 years$1,855$1,517$1,233$995$800$279
20 years$1,744$1,410$1,131$902$714$232
21 years$1,643$1,313$1,041$818$639$194
22 years$1,552$1,226$959$744$573$162
23 years$1,469$1,147$886$678$514$136
24 years$1,393$1,074$819$618$462$113
25 years$1,323$1,008$759$564$416$95
26 years$1,258$948$704$516$375$79
27 years$1,199$892$653$472$338$67
28 years$1,143$840$607$433$305$56
29 years$1,092$793$565$397$275$47
30 years$1,044$749$526$364$249$39
31 years$1,000$708$491$334$225$33
32 years$958$670$458$307$203$28
33 years$919$634$428$283$184$23
34 years$882$601$399$260$167$19
35 years$847$570$373$239$151$16
36 years$815$541$349$221$137$14
37 years$784$514$327$203$124$11
38 years$755$488$306$187$112$10
39 years$727$464$287$173$102$8
40 years$701$442$269$159$92$7
41 years$677$421$252$147$84$6
42 years$653$401$237$136$76$5
43 years$631$382$222$125$69$4
44 years$610$364$208$116$63$3
45 years$589$347$196$107$57$3
46 years$570$331$184$99$52$2
47 years$551$316$173$91$47$2
48 years$534$301$162$84$43$2
49 years$517$288$152$78$39$1
50 years$501$275$143$72$35$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 50 starting with $513,000, adding $3,090 every year, while hoping to spend $39,081 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: 57/37/6 Blend
49$513,000$513,000$513,000$513,000
50$568,513$541,324$533,373$600,035
51$584,920$526,267$509,659$606,531
52$601,690$509,163$483,841$608,927
53$618,819$489,869$455,807$610,566
54$636,303$468,236$425,440$611,378
55$654,132$444,106$392,618$611,288
56$672,296$417,310$357,214$610,218
57$690,784$387,672$319,094$608,084
58$709,580$355,004$278,120$604,793
59$728,665$319,107$234,145$600,250
60$748,019$279,773$187,019$594,349
61$767,615$236,780$136,582$586,980
62$787,424$189,895$82,670$578,021
63$807,411$138,870$25,109$567,346
64$827,537$83,443$0$554,817
65$847,754$23,341$0$542,612
66$868,013$0$0$530,115
67$888,251$0$0$532,549
68$908,403$0$0$544,407
69$928,391$0$0$556,137
70$948,128$0$0$567,683
71$967,518$0$0$578,985
72$986,450$0$0$589,971
73$1,004,800$0$0$600,563
74$1,022,431$0$0$610,674
75$1,039,187$0$0$620,206
76$1,054,896$0$0$629,047
77$1,069,362$0$0$637,076
78$1,082,370$0$0$644,156
79$1,093,679$0$0$650,135
80$1,103,019$0$0$654,841
81$1,110,093$0$0$658,087
82$1,114,568$0$0$659,663
83$1,116,072$0$0$659,334
84$1,114,197$0$0$656,842
85$1,108,485$0$0$651,899
86$1,098,431$0$0$644,185
87$1,083,473$0$0$633,348
88$1,062,989$0$0$618,993
89$1,036,290$0$0$600,687
90$1,002,610$0$0$577,949
91$961,104$0$0$550,245
92$910,836$0$0$516,986
93$850,770$0$0$477,518
94$779,758$0$0$431,121
95$696,532$0$0$376,995
96$599,690$0$0$314,259
97$487,682$0$0$241,935
98$358,794$0$0$158,947
99$211,133$0$0$64,103
100$42,606$0$0$0