Can I retire at age 53 with 504,000?

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 $504,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.4%
1 years$41,620$41,249$40,887$40,534$40,190$39,953
2 years$20,604$20,220$19,848$19,488$19,138$18,899
3 years$13,599$13,214$12,843$12,486$12,142$11,909
4 years$10,098$9,714$9,347$8,995$8,660$8,433
5 years$7,998$7,616$7,253$6,909$6,583$6,364
6 years$6,598$6,219$5,862$5,525$5,209$4,998
7 years$5,598$5,223$4,871$4,543$4,236$4,034
8 years$4,849$4,477$4,131$3,811$3,514$3,320
9 years$4,267$3,898$3,558$3,246$2,960$2,773
10 years$3,801$3,436$3,102$2,798$2,522$2,344
11 years$3,420$3,059$2,731$2,435$2,169$1,999
12 years$3,103$2,745$2,424$2,136$1,879$1,717
13 years$2,835$2,481$2,165$1,886$1,639$1,484
14 years$2,605$2,255$1,946$1,674$1,437$1,289
15 years$2,407$2,060$1,757$1,493$1,265$1,125
16 years$2,233$1,890$1,593$1,337$1,118$985
17 years$2,080$1,741$1,449$1,201$991$865
18 years$1,944$1,608$1,323$1,082$881$761
19 years$1,822$1,491$1,211$978$786$672
20 years$1,713$1,385$1,112$886$702$594
21 years$1,614$1,290$1,022$804$628$526
22 years$1,525$1,204$942$731$563$467
23 years$1,443$1,126$870$666$505$415
24 years$1,368$1,055$805$607$454$369
25 years$1,299$990$745$554$409$329
26 years$1,236$931$691$507$368$293
27 years$1,178$876$642$464$332$261
28 years$1,123$826$597$425$299$233
29 years$1,073$779$555$390$270$208
30 years$1,026$735$517$358$244$186
31 years$982$695$482$329$221$166
32 years$941$658$450$302$200$149
33 years$903$623$420$278$181$133
34 years$866$590$392$256$164$119
35 years$832$560$367$235$148$107
36 years$800$532$343$217$134$95
37 years$770$505$321$200$122$85
38 years$742$480$301$184$110$77
39 years$715$456$282$170$100$69
40 years$689$434$264$156$91$61
41 years$665$413$248$144$82$55
42 years$642$394$232$133$75$49
43 years$620$375$218$123$68$44
44 years$599$357$205$114$62$40
45 years$579$341$192$105$56$36
46 years$560$325$181$97$51$32
47 years$542$310$170$89$46$29
48 years$524$296$159$83$42$26
49 years$508$283$150$76$38$23
50 years$492$270$141$71$35$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $504,000, adding $2,637 every year, while hoping to spend $57,626 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: 73/17/10 Blend
52$504,000$504,000$504,000$504,000
53$558,128$531,416$523,604$597,639
54$553,744$496,142$479,831$588,814
55$546,980$457,208$432,661$571,721
56$537,535$414,374$381,917$551,411
57$525,072$367,386$327,419$527,550
58$509,217$315,976$268,976$499,770
59$489,559$259,860$206,388$467,669
60$465,640$198,740$139,449$430,804
61$436,955$132,298$67,940$388,689
62$402,945$60,201$0$340,793
63$362,990$0$0$287,423
64$316,407$0$0$238,188
65$262,438$0$0$194,257
66$200,249$0$0$143,697
67$128,913$0$0$85,763
68$47,411$0$0$19,632
69$0$0$0$0
70$0$0$0$0
71$0$0$0$0
72$0$0$0$0
73$0$0$0$0
74$0$0$0$0
75$0$0$0$0
76$0$0$0$0
77$0$0$0$0
78$0$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