Can I retire at age 51 with 649,000?

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 $649,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.1%
1 years$53,594$53,116$52,651$52,196$51,752$50,257
2 years$26,532$26,037$25,559$25,094$24,644$23,149
3 years$17,512$17,016$16,538$16,078$15,635$14,188
4 years$13,003$12,508$12,035$11,583$11,151$9,762
5 years$10,299$9,807$9,340$8,897$8,477$7,151
6 years$8,496$8,008$7,548$7,115$6,707$5,445
7 years$7,209$6,725$6,273$5,850$5,455$4,256
8 years$6,244$5,765$5,320$4,907$4,525$3,389
9 years$5,494$5,019$4,582$4,180$3,811$2,737
10 years$4,895$4,424$3,994$3,603$3,247$2,233
11 years$4,404$3,939$3,517$3,136$2,793$1,837
12 years$3,996$3,535$3,121$2,750$2,420$1,522
13 years$3,651$3,195$2,788$2,428$2,110$1,267
14 years$3,355$2,904$2,505$2,156$1,850$1,059
15 years$3,099$2,653$2,262$1,922$1,629$888
16 years$2,875$2,434$2,051$1,721$1,440$747
17 years$2,678$2,241$1,866$1,547$1,276$630
18 years$2,503$2,071$1,704$1,394$1,135$532
19 years$2,346$1,920$1,560$1,259$1,012$451
20 years$2,206$1,784$1,431$1,141$904$382
21 years$2,079$1,661$1,317$1,035$809$324
22 years$1,963$1,551$1,213$941$725$275
23 years$1,858$1,451$1,120$857$651$234
24 years$1,762$1,359$1,036$782$585$199
25 years$1,673$1,275$960$714$526$169
26 years$1,592$1,199$890$653$474$144
27 years$1,516$1,128$826$598$427$123
28 years$1,446$1,063$768$547$386$105
29 years$1,382$1,003$715$502$348$89
30 years$1,321$947$666$461$315$76
31 years$1,265$895$621$423$284$65
32 years$1,212$847$579$389$257$55
33 years$1,162$802$541$358$233$47
34 years$1,116$760$505$329$211$40
35 years$1,072$721$472$303$191$34
36 years$1,031$685$442$279$173$29
37 years$992$650$414$257$157$25
38 years$955$618$387$237$142$21
39 years$920$588$363$218$129$18
40 years$887$559$340$201$117$16
41 years$856$532$319$186$106$13
42 years$826$507$299$172$96$11
43 years$798$483$281$158$87$10
44 years$771$460$264$146$79$8
45 years$745$439$247$135$72$7
46 years$721$419$232$125$65$6
47 years$698$400$218$115$59$5
48 years$675$381$205$106$54$4
49 years$654$364$193$98$49$4
50 years$634$348$181$91$44$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $649,000, adding $6,840 every year, while hoping to spend $29,283 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: 62/9/29 Blend
50$649,000$649,000$649,000$649,000
51$722,253$687,856$677,797$761,013
52$764,766$690,405$669,346$790,724
53$810,634$692,096$659,631$819,386
54$860,168$692,858$648,578$850,067
55$913,711$692,613$636,110$882,971
56$971,637$691,279$622,148$918,321
57$1,034,361$688,769$606,607$956,367
58$1,102,336$684,989$589,399$997,385
59$1,176,063$679,842$570,432$1,041,679
60$1,256,091$673,224$549,611$1,089,587
61$1,343,024$665,023$526,835$1,141,479
62$1,437,526$655,123$501,997$1,197,769
63$1,540,329$643,400$474,990$1,258,910
64$1,652,238$629,722$445,697$1,325,407
65$1,774,137$613,949$413,999$1,397,814
66$1,907,002$595,935$379,771$1,476,746
67$2,051,903$575,523$342,880$1,562,882
68$2,210,022$552,548$303,192$1,656,972
69$2,382,657$526,836$260,561$1,759,843
70$2,571,238$498,200$214,839$1,872,411
71$2,777,338$466,447$165,871$1,995,685
72$3,002,692$431,368$113,493$2,130,783
73$3,249,207$392,745$57,535$2,278,935
74$3,518,984$350,348$0$2,441,503
75$3,814,337$303,931$0$2,620,664
76$4,137,813$253,237$0$2,836,444
77$4,492,217$197,993$0$3,072,912
78$4,880,639$137,911$0$3,332,152
79$5,306,483$72,687$0$3,616,458
80$5,773,494$1,999$0$3,928,362
81$6,285,803$0$0$4,270,650
82$6,847,954$0$0$4,653,772
83$7,464,956$0$0$5,074,544
84$8,142,325$0$0$5,536,537
85$8,886,138$0$0$6,043,901
86$9,703,089$0$0$6,601,209
87$10,600,552$0$0$7,213,500
88$11,586,650$0$0$7,886,321
89$12,670,333$0$0$8,625,787
90$13,861,459$0$0$9,438,632
91$15,170,891$0$0$10,332,278
92$16,610,596$0$0$11,314,900
93$18,193,756$0$0$12,395,504
94$19,934,899$0$0$13,584,013
95$21,850,028$0$0$14,891,362
96$23,956,775$0$0$16,329,597
97$26,274,570$0$0$17,911,990
98$28,824,816$0$0$19,653,165
99$31,631,101$0$0$21,569,236
100$34,719,410$0$0$23,677,957