Can I retire at age 54 with 409,000?

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 $409,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.8%
1 years$33,775$33,474$33,180$32,894$32,614$32,368
2 years$16,720$16,409$16,107$15,814$15,531$15,282
3 years$11,036$10,723$10,422$10,132$9,853$9,611
4 years$8,195$7,883$7,585$7,300$7,027$6,792
5 years$6,490$6,180$5,886$5,607$5,342$5,115
6 years$5,354$5,047$4,757$4,484$4,227$4,009
7 years$4,543$4,238$3,953$3,687$3,438$3,228
8 years$3,935$3,633$3,352$3,093$2,852$2,651
9 years$3,462$3,163$2,887$2,634$2,402$2,209
10 years$3,085$2,788$2,517$2,271$2,046$1,862
11 years$2,776$2,482$2,216$1,976$1,760$1,584
12 years$2,518$2,228$1,967$1,733$1,525$1,358
13 years$2,301$2,013$1,757$1,530$1,330$1,170
14 years$2,114$1,830$1,579$1,358$1,166$1,014
15 years$1,953$1,672$1,426$1,211$1,026$882
16 years$1,812$1,534$1,292$1,085$907$770
17 years$1,688$1,413$1,176$975$804$675
18 years$1,577$1,305$1,074$878$715$592
19 years$1,479$1,210$983$794$638$521
20 years$1,390$1,124$902$719$569$460
21 years$1,310$1,047$830$652$510$406
22 years$1,237$977$765$593$457$359
23 years$1,171$914$706$540$410$318
24 years$1,110$856$653$493$369$282
25 years$1,054$804$605$450$332$250
26 years$1,003$755$561$411$299$222
27 years$956$711$521$377$269$198
28 years$912$670$484$345$243$176
29 years$871$632$451$316$219$157
30 years$833$597$420$290$198$139
31 years$797$564$391$267$179$124
32 years$764$534$365$245$162$111
33 years$732$506$341$225$147$99
34 years$703$479$318$207$133$88
35 years$676$454$298$191$120$79
36 years$650$431$279$176$109$70
37 years$625$410$261$162$99$63
38 years$602$389$244$149$90$56
39 years$580$370$229$138$81$50
40 years$559$352$214$127$74$45
41 years$539$335$201$117$67$40
42 years$521$319$189$108$61$36
43 years$503$304$177$100$55$32
44 years$486$290$166$92$50$28
45 years$470$277$156$85$45$25
46 years$454$264$146$79$41$23
47 years$440$252$138$73$37$20
48 years$426$240$129$67$34$18
49 years$412$230$122$62$31$16
50 years$399$219$114$57$28$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $409,000, adding $6,166 every year, while hoping to spend $34,936 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: 55/16/29 Blend
53$409,000$409,000$409,000$409,000
54$457,078$435,401$429,062$478,241
55$466,529$419,564$406,264$477,684
56$475,772$401,780$381,531$472,975
57$484,750$381,917$354,762$467,149
58$493,399$359,835$325,850$460,111
59$501,644$335,386$294,685$451,759
60$509,405$308,413$261,150$441,982
61$516,590$278,751$225,125$430,662
62$523,098$246,225$186,482$417,669
63$528,815$210,651$145,090$402,865
64$533,614$171,833$100,810$386,097
65$537,355$129,565$53,499$367,205
66$539,880$83,629$3,007$346,010
67$541,016$33,795$0$322,322
68$540,570$0$0$311,677
69$538,325$0$0$303,676
70$534,044$0$0$300,369
71$527,462$0$0$295,645
72$518,285$0$0$289,326
73$506,188$0$0$281,212
74$490,812$0$0$271,086
75$471,755$0$0$258,705
76$448,578$0$0$243,800
77$420,792$0$0$226,074
78$387,854$0$0$205,198
79$349,167$0$0$180,808
80$304,069$0$0$152,504
81$251,829$0$0$119,839
82$191,638$0$0$82,324
83$122,602$0$0$39,416
84$43,734$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