Can I retire at age 54 with 421,000?

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 $421,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.2%
1 years$34,766$34,456$34,154$33,859$33,571$32,988
2 years$17,211$16,890$16,580$16,278$15,986$15,400
3 years$11,360$11,038$10,728$10,430$10,142$9,572
4 years$8,435$8,114$7,807$7,514$7,234$6,684
5 years$6,681$6,362$6,059$5,771$5,499$4,971
6 years$5,511$5,195$4,896$4,616$4,351$3,845
7 years$4,676$4,362$4,069$3,795$3,539$3,055
8 years$4,051$3,739$3,451$3,183$2,936$2,475
9 years$3,564$3,256$2,972$2,711$2,472$2,033
10 years$3,175$2,870$2,591$2,337$2,106$1,689
11 years$2,857$2,555$2,281$2,034$1,812$1,416
12 years$2,592$2,293$2,025$1,784$1,570$1,195
13 years$2,368$2,072$1,809$1,575$1,369$1,014
14 years$2,176$1,884$1,625$1,398$1,200$865
15 years$2,010$1,721$1,467$1,247$1,057$740
16 years$1,865$1,579$1,330$1,117$934$636
17 years$1,737$1,454$1,211$1,003$828$547
18 years$1,624$1,344$1,105$904$736$472
19 years$1,522$1,245$1,012$817$656$409
20 years$1,431$1,157$928$740$586$354
21 years$1,348$1,078$854$672$525$307
22 years$1,274$1,006$787$611$470$267
23 years$1,205$941$727$556$422$232
24 years$1,143$882$672$507$379$202
25 years$1,085$827$623$463$341$176
26 years$1,033$778$577$423$307$153
27 years$984$732$536$388$277$134
28 years$938$690$498$355$250$117
29 years$896$651$464$326$226$102
30 years$857$614$432$299$204$89
31 years$820$581$403$275$185$78
32 years$786$550$376$252$167$68
33 years$754$520$351$232$151$59
34 years$724$493$328$213$137$52
35 years$695$468$306$196$124$45
36 years$669$444$287$181$112$40
37 years$643$422$268$167$102$35
38 years$620$401$251$154$92$30
39 years$597$381$235$142$84$27
40 years$576$363$221$131$76$23
41 years$555$345$207$121$69$20
42 years$536$329$194$111$62$18
43 years$518$313$182$103$57$16
44 years$500$299$171$95$51$14
45 years$484$285$161$88$47$12
46 years$468$272$151$81$42$10
47 years$453$259$142$75$39$9
48 years$438$247$133$69$35$8
49 years$424$236$125$64$32$7
50 years$411$226$118$59$29$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $421,000, adding $3,347 every year, while hoping to spend $21,534 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: 59/18/23 Blend
53$421,000$421,000$421,000$421,000
54$467,394$445,081$438,556$491,913
55$492,157$443,978$430,336$507,873
56$518,723$442,100$421,118$522,655
57$547,254$439,384$410,847$538,309
58$577,928$435,768$399,465$554,923
59$610,939$431,182$386,908$572,596
60$646,499$425,555$373,115$591,438
61$684,844$418,809$358,016$611,571
62$726,231$410,863$341,542$633,130
63$770,942$401,632$323,620$656,266
64$819,289$391,023$304,172$681,145
65$871,613$378,939$283,118$707,952
66$928,291$365,280$260,375$736,893
67$989,734$349,936$235,855$768,194
68$1,056,397$332,794$209,467$802,108
69$1,128,780$313,731$181,114$838,913
70$1,207,431$292,620$150,698$878,920
71$1,292,956$269,325$118,113$922,471
72$1,386,019$243,703$83,251$969,945
73$1,487,352$215,603$45,998$1,021,762
74$1,597,759$184,865$6,237$1,078,388
75$1,718,126$151,319$0$1,140,337
76$1,849,430$114,788$0$1,217,061
77$1,992,741$75,083$0$1,302,520
78$2,149,243$32,004$0$1,395,910
79$2,320,235$0$0$1,498,037
80$2,507,149$0$0$1,612,694
81$2,711,561$0$0$1,745,051
82$2,935,206$0$0$1,889,895
83$3,179,996$0$0$2,048,469
84$3,448,035$0$0$2,222,141
85$3,741,639$0$0$2,412,416
86$4,063,361$0$0$2,620,953
87$4,416,011$0$0$2,849,579
88$4,802,684$0$0$3,100,305
89$5,226,789$0$0$3,375,347
90$5,692,082$0$0$3,677,146
91$6,202,697$0$0$4,008,390
92$6,763,191$0$0$4,372,041
93$7,378,582$0$0$4,771,360
94$8,054,396$0$0$5,209,941
95$8,796,725$0$0$5,691,742
96$9,612,276$0$0$6,221,124
97$10,508,440$0$0$6,802,891
98$11,493,356$0$0$7,442,336
99$12,575,996$0$0$8,145,288
100$13,766,239$0$0$8,918,172