Can I retire at age 54 with 1,580,000?

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 $1,580,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.6%
1 years$130,475$129,313$128,179$127,072$125,991$123,096
2 years$64,592$63,389$62,223$61,092$59,996$57,094
3 years$42,633$41,425$40,262$39,142$38,064$35,247
4 years$31,656$30,452$29,301$28,200$27,147$24,438
5 years$25,072$23,875$22,738$21,660$20,637$18,041
6 years$20,684$19,495$18,376$17,322$16,329$13,851
7 years$17,550$16,372$15,271$14,241$13,280$10,919
8 years$15,202$14,034$12,951$11,947$11,017$8,772
9 years$13,376$12,219$11,154$10,176$9,278$7,148
10 years$11,916$10,771$9,725$8,772$7,905$5,887
11 years$10,722$9,588$8,561$7,634$6,799$4,891
12 years$9,728$8,606$7,598$6,696$5,892$4,090
13 years$8,888$7,777$6,788$5,912$5,138$3,439
14 years$8,168$7,069$6,099$5,248$4,504$2,905
15 years$7,545$6,458$5,507$4,680$3,965$2,463
16 years$7,000$5,925$4,993$4,190$3,505$2,094
17 years$6,520$5,457$4,543$3,765$3,107$1,785
18 years$6,093$5,042$4,147$3,393$2,763$1,525
19 years$5,712$4,673$3,797$3,066$2,463$1,305
20 years$5,370$4,343$3,484$2,777$2,200$1,119
21 years$5,060$4,045$3,205$2,520$1,969$960
22 years$4,779$3,776$2,954$2,291$1,765$825
23 years$4,523$3,531$2,727$2,087$1,584$710
24 years$4,289$3,309$2,522$1,903$1,424$611
25 years$4,073$3,105$2,336$1,738$1,281$526
26 years$3,875$2,918$2,167$1,589$1,154$454
27 years$3,692$2,746$2,012$1,455$1,040$391
28 years$3,521$2,588$1,870$1,333$939$337
29 years$3,363$2,441$1,741$1,222$848$291
30 years$3,216$2,306$1,621$1,122$766$251
31 years$3,079$2,180$1,512$1,030$692$217
32 years$2,950$2,062$1,410$947$626$187
33 years$2,830$1,953$1,317$871$567$162
34 years$2,716$1,851$1,230$801$513$140
35 years$2,610$1,756$1,150$737$465$121
36 years$2,509$1,666$1,076$679$421$105
37 years$2,415$1,583$1,007$626$382$90
38 years$2,325$1,504$943$577$346$78
39 years$2,240$1,430$884$532$314$68
40 years$2,160$1,361$828$491$285$58
41 years$2,084$1,295$777$453$258$50
42 years$2,012$1,234$728$418$234$44
43 years$1,943$1,175$684$386$213$38
44 years$1,877$1,120$642$356$193$33
45 years$1,815$1,068$603$329$175$28
46 years$1,755$1,019$566$304$159$24
47 years$1,699$973$532$281$144$21
48 years$1,644$929$500$259$131$18
49 years$1,592$887$470$240$119$16
50 years$1,543$847$441$221$108$14

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $1,580,000, adding $3,475 every year, while hoping to spend $59,828 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: 56/21/23 Blend
53$1,580,000$1,580,000$1,580,000$1,580,000
54$1,744,744$1,661,004$1,636,514$1,831,358
55$1,859,052$1,678,737$1,627,681$1,908,757
56$1,983,013$1,695,334$1,616,547$1,986,416
57$2,117,551$1,710,675$1,602,971$2,069,749
58$2,263,677$1,724,634$1,586,807$2,159,320
59$2,422,508$1,737,077$1,567,901$2,255,750
60$2,595,270$1,747,860$1,546,091$2,359,726
61$2,783,312$1,756,829$1,521,209$2,472,008
62$2,988,118$1,763,823$1,493,079$2,593,433
63$3,211,324$1,768,667$1,461,515$2,724,929
64$3,454,727$1,771,180$1,426,323$2,867,519
65$3,720,306$1,771,165$1,387,302$3,022,334
66$4,010,239$1,768,414$1,344,239$3,190,621
67$4,326,926$1,762,709$1,296,913$3,373,760
68$4,673,005$1,753,814$1,245,093$3,573,273
69$5,051,384$1,741,483$1,188,535$3,790,843
70$5,465,261$1,725,452$1,126,988$4,028,326
71$5,918,162$1,705,443$1,060,185$4,287,773
72$6,413,964$1,681,160$987,852$4,571,447
73$6,956,941$1,652,289$909,697$4,881,846
74$7,551,798$1,618,500$825,421$5,221,731
75$8,203,715$1,579,441$734,706$5,594,146
76$8,918,399$1,534,738$637,224$6,002,453
77$9,702,135$1,484,000$532,630$6,450,361
78$10,561,845$1,426,808$420,566$6,941,966
79$11,505,154$1,362,722$300,655$7,481,787
80$12,540,458$1,291,274$172,506$8,074,810
81$13,677,010$1,211,972$35,710$8,726,540
82$14,924,999$1,124,292$0$9,443,047
83$16,295,651$1,027,684$0$10,258,096
84$17,801,330$921,564$0$11,163,126
85$19,455,659$805,314$0$12,157,636
86$21,273,646$678,284$0$13,250,742
87$23,271,823$539,785$0$14,452,495
88$25,468,405$389,090$0$15,773,973
89$27,883,458$225,431$0$17,227,390
90$30,539,090$47,997$0$18,826,211
91$33,459,660$0$0$20,585,278
92$36,672,003$0$0$22,554,243
93$40,205,689$0$0$24,732,533
94$44,093,295$0$0$27,129,157
95$48,370,715$0$0$29,766,265
96$53,077,498$0$0$32,668,261
97$58,257,223$0$0$35,862,034
98$63,957,902$0$0$39,377,213
99$70,232,442$0$0$43,246,444
100$77,139,136$0$0$47,505,698