Can I retire at age 53 with 477,000?

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 $477,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.3%
1 years$39,390$39,039$38,697$38,363$38,037$37,057
2 years$19,500$19,137$18,785$18,444$18,113$17,132
3 years$12,871$12,506$12,155$11,817$11,491$10,541
4 years$9,557$9,193$8,846$8,514$8,196$7,282
5 years$7,569$7,208$6,865$6,539$6,230$5,357
6 years$6,244$5,886$5,548$5,229$4,930$4,097
7 years$5,298$4,943$4,610$4,299$4,009$3,217
8 years$4,589$4,237$3,910$3,607$3,326$2,574
9 years$4,038$3,689$3,368$3,072$2,801$2,088
10 years$3,597$3,252$2,936$2,648$2,387$1,713
11 years$3,237$2,895$2,585$2,305$2,053$1,416
12 years$2,937$2,598$2,294$2,022$1,779$1,179
13 years$2,683$2,348$2,049$1,785$1,551$987
14 years$2,466$2,134$1,841$1,584$1,360$830
15 years$2,278$1,950$1,663$1,413$1,197$700
16 years$2,113$1,789$1,507$1,265$1,058$592
17 years$1,968$1,647$1,372$1,137$938$502
18 years$1,840$1,522$1,252$1,024$834$427
19 years$1,725$1,411$1,146$926$743$363
20 years$1,621$1,311$1,052$838$664$310
21 years$1,528$1,221$968$761$594$265
22 years$1,443$1,140$892$692$533$226
23 years$1,366$1,066$823$630$478$193
24 years$1,295$999$762$575$430$166
25 years$1,230$937$705$525$387$142
26 years$1,170$881$654$480$348$122
27 years$1,114$829$607$439$314$104
28 years$1,063$781$565$402$283$89
29 years$1,015$737$525$369$256$77
30 years$971$696$489$339$231$66
31 years$929$658$456$311$209$57
32 years$891$623$426$286$189$49
33 years$854$590$398$263$171$42
34 years$820$559$371$242$155$36
35 years$788$530$347$223$140$31
36 years$758$503$325$205$127$26
37 years$729$478$304$189$115$23
38 years$702$454$285$174$104$20
39 years$676$432$267$161$95$17
40 years$652$411$250$148$86$14
41 years$629$391$234$137$78$12
42 years$607$372$220$126$71$11
43 years$587$355$206$116$64$9
44 years$567$338$194$107$58$8
45 years$548$323$182$99$53$7
46 years$530$308$171$92$48$6
47 years$513$294$161$85$44$5
48 years$496$280$151$78$40$4
49 years$481$268$142$72$36$4
50 years$466$256$133$67$33$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $477,000, adding $4,303 every year, while hoping to spend $39,503 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: 49/25/26 Blend
52$477,000$477,000$477,000$477,000
53$530,093$504,812$497,418$551,973
54$542,131$487,516$472,051$550,418
55$554,074$468,050$444,510$544,454
56$565,869$446,264$414,680$537,192
57$577,458$422,001$382,443$528,524
58$588,776$395,097$347,672$518,340
59$599,750$365,376$310,238$506,519
60$610,298$332,652$270,004$492,931
61$620,326$296,730$226,827$477,436
62$629,732$257,403$180,559$459,886
63$638,401$214,452$131,044$440,118
64$646,204$167,646$78,120$417,960
65$652,998$116,741$21,617$393,224
66$658,622$61,480$0$365,709
67$662,899$1,590$0$345,929
68$665,630$0$0$330,016
69$666,597$0$0$329,161
70$665,554$0$0$327,628
71$662,229$0$0$324,832
72$656,323$0$0$320,611
73$647,500$0$0$314,782
74$635,391$0$0$307,146
75$619,584$0$0$297,478
76$599,626$0$0$285,533
77$575,013$0$0$271,037
78$545,187$0$0$253,689
79$509,533$0$0$233,154
80$467,366$0$0$209,063
81$417,933$0$0$181,006
82$360,400$0$0$148,532
83$293,842$0$0$111,141
84$217,242$0$0$68,281
85$129,471$0$0$19,342
86$29,284$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