Can I retire at age 54 with 303,000?

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 $303,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13%
1 years$25,021$24,799$24,581$24,369$24,162$23,860
2 years$12,387$12,156$11,933$11,716$11,506$11,202
3 years$8,176$7,944$7,721$7,506$7,300$7,003
4 years$6,071$5,840$5,619$5,408$5,206$4,920
5 years$4,808$4,578$4,361$4,154$3,958$3,682
6 years$3,967$3,739$3,524$3,322$3,132$2,867
7 years$3,366$3,140$2,928$2,731$2,547$2,293
8 years$2,915$2,691$2,484$2,291$2,113$1,870
9 years$2,565$2,343$2,139$1,951$1,779$1,548
10 years$2,285$2,065$1,865$1,682$1,516$1,295
11 years$2,056$1,839$1,642$1,464$1,304$1,094
12 years$1,866$1,650$1,457$1,284$1,130$930
13 years$1,704$1,491$1,302$1,134$985$796
14 years$1,566$1,356$1,170$1,006$864$684
15 years$1,447$1,238$1,056$897$760$590
16 years$1,342$1,136$957$804$672$511
17 years$1,250$1,046$871$722$596$444
18 years$1,169$967$795$651$530$387
19 years$1,095$896$728$588$472$337
20 years$1,030$833$668$533$422$295
21 years$970$776$615$483$378$258
22 years$917$724$566$439$338$226
23 years$867$677$523$400$304$198
24 years$822$635$484$365$273$174
25 years$781$595$448$333$246$153
26 years$743$560$416$305$221$135
27 years$708$527$386$279$200$119
28 years$675$496$359$256$180$105
29 years$645$468$334$234$163$92
30 years$617$442$311$215$147$81
31 years$590$418$290$198$133$72
32 years$566$396$270$182$120$63
33 years$543$375$253$167$109$56
34 years$521$355$236$154$98$49
35 years$500$337$221$141$89$44
36 years$481$320$206$130$81$39
37 years$463$304$193$120$73$34
38 years$446$288$181$111$66$30
39 years$430$274$169$102$60$27
40 years$414$261$159$94$55$24
41 years$400$248$149$87$50$21
42 years$386$237$140$80$45$18
43 years$373$225$131$74$41$16
44 years$360$215$123$68$37$14
45 years$348$205$116$63$34$13
46 years$337$195$109$58$31$11
47 years$326$187$102$54$28$10
48 years$315$178$96$50$25$9
49 years$305$170$90$46$23$8
50 years$296$162$85$42$21$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $303,000, adding $6,822 every year, while hoping to spend $26,970 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: 46/39/15 Blend
53$303,000$303,000$303,000$303,000
54$340,943$324,884$320,187$354,881
55$347,023$312,107$302,218$352,490
56$352,820$297,801$282,742$346,620
57$358,275$281,861$261,682$339,666
58$363,325$264,178$238,954$331,536
59$367,899$244,637$214,473$322,135
60$371,915$223,115$188,149$311,358
61$375,285$199,482$159,887$299,092
62$377,911$173,603$129,590$285,216
63$379,681$145,333$97,154$269,600
64$380,473$114,519$62,474$252,101
65$380,151$81,001$25,436$232,568
66$378,564$44,607$0$210,837
67$375,543$5,158$0$188,985
68$370,903$0$0$169,056
69$364,437$0$0$162,897
70$355,915$0$0$157,890
71$345,085$0$0$151,690
72$331,666$0$0$144,156
73$315,347$0$0$135,128
74$295,783$0$0$124,432
75$272,594$0$0$111,873
76$245,360$0$0$97,239
77$213,613$0$0$80,291
78$176,840$0$0$60,768
79$134,472$0$0$38,381
80$85,879$0$0$12,810
81$30,367$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