Can I retire at age 51 with 392,000?

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 $392,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.2%
1 years$32,371$32,083$31,801$31,527$31,259$30,716
2 years$16,025$15,727$15,438$15,157$14,885$14,340
3 years$10,577$10,278$9,989$9,711$9,444$8,913
4 years$7,854$7,555$7,270$6,996$6,735$6,223
5 years$6,220$5,923$5,641$5,374$5,120$4,628
6 years$5,132$4,837$4,559$4,298$4,051$3,580
7 years$4,354$4,062$3,789$3,533$3,295$2,845
8 years$3,772$3,482$3,213$2,964$2,733$2,304
9 years$3,319$3,032$2,767$2,525$2,302$1,893
10 years$2,956$2,672$2,413$2,176$1,961$1,573
11 years$2,660$2,379$2,124$1,894$1,687$1,318
12 years$2,414$2,135$1,885$1,661$1,462$1,113
13 years$2,205$1,930$1,684$1,467$1,275$944
14 years$2,026$1,754$1,513$1,302$1,117$805
15 years$1,872$1,602$1,366$1,161$984$689
16 years$1,737$1,470$1,239$1,040$870$592
17 years$1,618$1,354$1,127$934$771$510
18 years$1,512$1,251$1,029$842$686$440
19 years$1,417$1,159$942$761$611$380
20 years$1,332$1,077$865$689$546$330
21 years$1,256$1,004$795$625$488$286
22 years$1,186$937$733$568$438$248
23 years$1,122$876$677$518$393$216
24 years$1,064$821$626$472$353$188
25 years$1,011$770$580$431$318$164
26 years$961$724$538$394$286$143
27 years$916$681$499$361$258$124
28 years$874$642$464$331$233$109
29 years$834$606$432$303$210$95
30 years$798$572$402$278$190$83
31 years$764$541$375$256$172$72
32 years$732$512$350$235$155$63
33 years$702$485$327$216$141$55
34 years$674$459$305$199$127$48
35 years$647$436$285$183$115$42
36 years$623$413$267$169$104$37
37 years$599$393$250$155$95$32
38 years$577$373$234$143$86$28
39 years$556$355$219$132$78$25
40 years$536$338$205$122$71$22
41 years$517$321$193$112$64$19
42 years$499$306$181$104$58$17
43 years$482$292$170$96$53$15
44 years$466$278$159$88$48$13
45 years$450$265$149$82$43$11
46 years$436$253$140$75$39$10
47 years$421$241$132$70$36$9
48 years$408$230$124$64$33$7
49 years$395$220$117$59$30$7
50 years$383$210$110$55$27$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $392,000, adding $5,681 every year, while hoping to spend $27,304 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: 43/36/21 Blend
50$392,000$392,000$392,000$392,000
51$437,844$417,068$410,992$453,776
52$453,453$408,453$395,709$456,995
53$469,739$398,501$378,999$457,390
54$486,742$387,117$360,785$457,260
55$504,505$374,202$340,987$456,570
56$523,077$359,649$319,522$455,285
57$542,506$343,348$296,302$453,367
58$562,849$325,179$271,235$450,778
59$584,164$305,018$244,226$447,478
60$606,517$282,731$215,176$443,427
61$629,976$258,180$183,979$438,582
62$654,619$231,216$150,527$432,899
63$680,528$201,683$114,707$426,335
64$707,792$169,416$76,400$418,843
65$736,509$134,240$35,482$410,377
66$766,786$95,970$0$400,891
67$798,738$54,413$0$392,169
68$832,493$9,363$0$390,935
69$868,187$0$0$389,211
70$905,972$0$0$402,591
71$946,011$0$0$420,723
72$988,485$0$0$439,982
73$1,033,589$0$0$460,460
74$1,081,539$0$0$482,258
75$1,132,569$0$0$505,486
76$1,186,937$0$0$530,266
77$1,244,924$0$0$556,731
78$1,306,839$0$0$585,024
79$1,373,019$0$0$615,306
80$1,443,836$0$0$647,751
81$1,519,695$0$0$682,550
82$1,601,042$0$0$719,914
83$1,688,367$0$0$760,072
84$1,782,204$0$0$803,279
85$1,883,145$0$0$849,812
86$1,991,835$0$0$899,976
87$2,108,984$0$0$954,106
88$2,235,373$0$0$1,012,571
89$2,371,859$0$0$1,075,776
90$2,519,384$0$0$1,144,165
91$2,678,982$0$0$1,218,228
92$2,851,792$0$0$1,298,501
93$3,039,064$0$0$1,385,578
94$3,242,175$0$0$1,480,106
95$3,462,636$0$0$1,582,803
96$3,702,112$0$0$1,694,454
97$3,962,432$0$0$1,815,924
98$4,245,610$0$0$1,948,167
99$4,553,861$0$0$2,092,230
100$4,889,623$0$0$2,249,265