Can I retire at age 51 with 614,000?

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 $614,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.1%
1 years$50,704$50,252$49,811$49,381$48,961$47,739
2 years$25,101$24,633$24,180$23,741$23,315$22,091
3 years$16,568$16,098$15,646$15,211$14,792$13,605
4 years$12,302$11,834$11,386$10,959$10,550$9,409
5 years$9,743$9,278$8,836$8,417$8,020$6,928
6 years$8,038$7,576$7,141$6,731$6,346$5,304
7 years$6,820$6,362$5,934$5,534$5,161$4,170
8 years$5,907$5,454$5,033$4,643$4,281$3,340
9 years$5,198$4,748$4,335$3,954$3,606$2,713
10 years$4,631$4,186$3,779$3,409$3,072$2,228
11 years$4,167$3,726$3,327$2,967$2,642$1,845
12 years$3,780$3,344$2,953$2,602$2,290$1,538
13 years$3,454$3,022$2,638$2,297$1,997$1,289
14 years$3,174$2,747$2,370$2,039$1,750$1,085
15 years$2,932$2,510$2,140$1,819$1,541$917
16 years$2,720$2,303$1,940$1,628$1,362$777
17 years$2,534$2,121$1,766$1,463$1,208$660
18 years$2,368$1,959$1,612$1,319$1,074$561
19 years$2,220$1,816$1,475$1,191$957$479
20 years$2,087$1,688$1,354$1,079$855$409
21 years$1,967$1,572$1,246$979$765$350
22 years$1,857$1,467$1,148$890$686$299
23 years$1,758$1,372$1,060$811$616$256
24 years$1,667$1,286$980$740$553$220
25 years$1,583$1,207$908$675$498$189
26 years$1,506$1,134$842$618$448$162
27 years$1,435$1,067$782$565$404$139
28 years$1,368$1,006$727$518$365$119
29 years$1,307$949$676$475$329$103
30 years$1,250$896$630$436$298$88
31 years$1,196$847$587$400$269$76
32 years$1,146$801$548$368$243$65
33 years$1,100$759$512$338$220$56
34 years$1,056$719$478$311$199$48
35 years$1,014$682$447$287$181$42
36 years$975$648$418$264$164$36
37 years$938$615$391$243$148$31
38 years$904$585$367$224$134$27
39 years$871$556$343$207$122$23
40 years$839$529$322$191$111$20
41 years$810$503$302$176$100$17
42 years$782$479$283$162$91$15
43 years$755$457$266$150$83$13
44 years$730$435$249$138$75$11
45 years$705$415$234$128$68$9
46 years$682$396$220$118$62$8
47 years$660$378$207$109$56$7
48 years$639$361$194$101$51$6
49 years$619$345$182$93$46$5
50 years$599$329$172$86$42$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $614,000, adding $6,138 every year, while hoping to spend $54,281 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: 66/25/9 Blend
50$614,000$614,000$614,000$614,000
51$682,959$650,417$640,900$726,392
52$694,867$624,533$604,616$730,182
53$706,169$595,562$565,297$727,298
54$716,748$563,294$522,784$722,731
55$726,470$527,509$476,911$716,310
56$735,187$487,974$427,505$707,852
57$742,734$444,443$374,384$697,154
58$748,926$396,653$317,359$683,996
59$753,559$344,331$256,232$668,139
60$756,403$287,185$190,798$649,321
61$757,206$224,907$120,839$627,259
62$755,686$157,173$46,132$601,639
63$751,531$83,638$0$572,125
64$744,392$3,942$0$541,571
65$733,885$0$0$511,285
66$719,585$0$0$499,057
67$701,017$0$0$484,786
68$677,658$0$0$467,007
69$648,929$0$0$445,297
70$614,187$0$0$419,188
71$572,722$0$0$388,163
72$523,747$0$0$351,648
73$466,395$0$0$309,012
74$399,703$0$0$259,555
75$322,610$0$0$202,502
76$233,940$0$0$136,998
77$132,396$0$0$62,099
78$16,545$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