Can I retire at age 53 with 507,000?

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 $507,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.9%
1 years$41,868$41,495$41,131$40,776$40,429$39,613
2 years$20,727$20,341$19,966$19,604$19,252$18,433
3 years$13,680$13,293$12,920$12,560$12,214$11,418
4 years$10,158$9,772$9,402$9,049$8,711$7,945
5 years$8,045$7,661$7,296$6,950$6,622$5,887
6 years$6,637$6,256$5,897$5,558$5,240$4,537
7 years$5,632$5,254$4,900$4,570$4,261$3,590
8 years$4,878$4,503$4,156$3,834$3,535$2,896
9 years$4,292$3,921$3,579$3,265$2,977$2,370
10 years$3,824$3,456$3,121$2,815$2,537$1,961
11 years$3,441$3,077$2,747$2,450$2,182$1,636
12 years$3,122$2,762$2,438$2,149$1,891$1,374
13 years$2,852$2,496$2,178$1,897$1,649$1,161
14 years$2,621$2,268$1,957$1,684$1,445$985
15 years$2,421$2,072$1,767$1,502$1,272$839
16 years$2,246$1,901$1,602$1,345$1,125$717
17 years$2,092$1,751$1,458$1,208$997$615
18 years$1,955$1,618$1,331$1,089$887$528
19 years$1,833$1,500$1,218$984$790$454
20 years$1,723$1,393$1,118$891$706$391
21 years$1,624$1,298$1,028$809$632$338
22 years$1,534$1,212$948$735$566$292
23 years$1,451$1,133$875$670$508$252
24 years$1,376$1,062$809$611$457$218
25 years$1,307$996$750$558$411$189
26 years$1,243$936$695$510$370$164
27 years$1,185$881$646$467$334$142
28 years$1,130$830$600$428$301$123
29 years$1,079$783$559$392$272$107
30 years$1,032$740$520$360$246$93
31 years$988$699$485$331$222$81
32 years$947$662$453$304$201$70
33 years$908$627$423$279$182$61
34 years$872$594$395$257$165$53
35 years$837$563$369$237$149$46
36 years$805$535$345$218$135$40
37 years$775$508$323$201$122$35
38 years$746$483$303$185$111$30
39 years$719$459$284$171$101$26
40 years$693$437$266$157$91$23
41 years$669$416$249$145$83$20
42 years$645$396$234$134$75$17
43 years$623$377$219$124$68$15
44 years$602$360$206$114$62$13
45 years$582$343$193$105$56$11
46 years$563$327$182$97$51$10
47 years$545$312$171$90$46$9
48 years$528$298$160$83$42$8
49 years$511$285$151$77$38$7
50 years$495$272$142$71$35$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $507,000, adding $5,627 every year, while hoping to spend $36,600 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: 86/6/8 Blend
52$507,000$507,000$507,000$507,000
53$564,518$537,647$529,789$612,106
54$583,157$525,050$508,595$631,402
55$602,470$510,608$485,464$646,998
56$622,488$494,194$460,293$662,973
57$643,243$475,670$432,973$679,340
58$664,768$454,893$403,392$696,112
59$687,100$431,708$371,432$713,304
60$710,277$405,955$336,968$730,934
61$734,341$377,463$299,872$749,017
62$759,336$346,050$260,009$767,574
63$785,307$311,526$217,239$786,626
64$812,307$273,689$171,414$806,194
65$840,387$232,325$122,382$826,305
66$869,606$187,208$69,982$846,986
67$900,026$138,101$14,046$868,266
68$931,713$84,753$0$890,178
69$964,738$26,896$0$916,656
70$999,179$0$0$945,374
71$1,035,118$0$0$977,552
72$1,072,644$0$0$1,013,008
73$1,111,854$0$0$1,050,056
74$1,152,852$0$0$1,088,795
75$1,195,751$0$0$1,129,332
76$1,240,673$0$0$1,171,782
77$1,287,750$0$0$1,216,271
78$1,337,125$0$0$1,262,935
79$1,388,955$0$0$1,311,920
80$1,443,407$0$0$1,363,386
81$1,500,667$0$0$1,417,508
82$1,560,933$0$0$1,474,475
83$1,624,422$0$0$1,534,493
84$1,691,373$0$0$1,597,786
85$1,762,042$0$0$1,664,597
86$1,836,711$0$0$1,735,195
87$1,915,686$0$0$1,809,869
88$1,999,304$0$0$1,888,936
89$2,087,929$0$0$1,972,744
90$2,181,962$0$0$2,061,671
91$2,281,840$0$0$2,156,132
92$2,388,042$0$0$2,256,579
93$2,501,089$0$0$2,363,508
94$2,621,556$0$0$2,477,461
95$2,750,068$0$0$2,599,034
96$2,887,315$0$0$2,728,876
97$3,034,047$0$0$2,867,702
98$3,191,092$0$0$3,016,292
99$3,359,353$0$0$3,175,506
100$3,539,825$0$0$3,346,284