Can I retire at age 54 with 398,000?

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 $398,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.5%
1 years$32,866$32,574$32,288$32,009$31,737$31,276
2 years$16,271$15,968$15,674$15,389$15,113$14,649
3 years$10,739$10,435$10,142$9,860$9,588$9,136
4 years$7,974$7,671$7,381$7,104$6,838$6,402
5 years$6,316$6,014$5,728$5,456$5,198$4,779
6 years$5,210$4,911$4,629$4,363$4,113$3,711
7 years$4,421$4,124$3,847$3,587$3,345$2,960
8 years$3,829$3,535$3,262$3,009$2,775$2,407
9 years$3,369$3,078$2,810$2,563$2,337$1,986
10 years$3,002$2,713$2,450$2,210$1,991$1,657
11 years$2,701$2,415$2,157$1,923$1,713$1,395
12 years$2,451$2,168$1,914$1,687$1,484$1,183
13 years$2,239$1,959$1,710$1,489$1,294$1,008
14 years$2,058$1,781$1,536$1,322$1,134$864
15 years$1,901$1,627$1,387$1,179$999$743
16 years$1,763$1,493$1,258$1,056$883$641
17 years$1,642$1,375$1,144$948$783$555
18 years$1,535$1,270$1,045$855$696$481
19 years$1,439$1,177$956$772$620$418
20 years$1,353$1,094$878$699$554$364
21 years$1,275$1,019$807$635$496$318
22 years$1,204$951$744$577$444$278
23 years$1,139$890$687$526$399$243
24 years$1,080$833$635$479$359$212
25 years$1,026$782$589$438$323$186
26 years$976$735$546$400$291$163
27 years$930$692$507$366$262$143
28 years$887$652$471$336$236$125
29 years$847$615$438$308$214$110
30 years$810$581$408$283$193$97
31 years$776$549$381$260$174$85
32 years$743$520$355$238$158$75
33 years$713$492$332$219$143$66
34 years$684$466$310$202$129$58
35 years$657$442$290$186$117$51
36 years$632$420$271$171$106$45
37 years$608$399$254$158$96$39
38 years$586$379$238$145$87$35
39 years$564$360$223$134$79$30
40 years$544$343$209$124$72$27
41 years$525$326$196$114$65$24
42 years$507$311$184$105$59$21
43 years$489$296$172$97$54$18
44 years$473$282$162$90$49$16
45 years$457$269$152$83$44$14
46 years$442$257$143$76$40$13
47 years$428$245$134$71$36$11
48 years$414$234$126$65$33$10
49 years$401$223$118$60$30$9
50 years$389$213$111$56$27$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $398,000, adding $3,693 every year, while hoping to spend $31,805 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: 33/49/18 Blend
53$398,000$398,000$398,000$398,000
54$442,405$421,311$415,142$454,430
55$453,690$408,115$395,209$450,441
56$465,061$393,207$373,543$442,950
57$476,491$376,468$350,050$434,203
58$487,953$357,775$324,637$424,107
59$499,414$336,996$297,203$412,565
60$510,838$313,992$267,642$399,473
61$522,182$288,616$235,847$384,720
62$533,399$260,713$201,702$368,186
63$544,436$230,118$165,090$349,747
64$555,233$196,658$125,884$329,268
65$565,721$160,149$83,956$306,606
66$575,826$120,398$39,170$281,609
67$585,462$77,199$0$254,115
68$594,535$30,337$0$225,607
69$602,937$0$0$202,380
70$610,551$0$0$187,744
71$617,245$0$0$189,098
72$622,870$0$0$190,029
73$627,263$0$0$190,477
74$630,241$0$0$190,375
75$631,601$0$0$189,647
76$631,118$0$0$188,210
77$628,541$0$0$185,972
78$623,592$0$0$182,830
79$615,963$0$0$178,671
80$605,312$0$0$173,370
81$591,260$0$0$166,787
82$573,387$0$0$158,768
83$551,229$0$0$149,143
84$524,270$0$0$137,722
85$491,940$0$0$124,298
86$453,611$0$0$108,639
87$408,584$0$0$90,491
88$356,088$0$0$69,570
89$295,271$0$0$45,566
90$225,191$0$0$18,133
91$144,807$0$0$0
92$52,968$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