Can I retire at age 54 with 438,000?

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 $438,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$36,170$35,847$35,533$35,226$34,927$34,533
2 years$17,906$17,572$17,249$16,936$16,632$16,236
3 years$11,819$11,484$11,161$10,851$10,552$10,165
4 years$8,776$8,442$8,123$7,817$7,526$7,152
5 years$6,950$6,618$6,303$6,005$5,721$5,361
6 years$5,734$5,404$5,094$4,802$4,527$4,181
7 years$4,865$4,539$4,233$3,948$3,681$3,350
8 years$4,214$3,890$3,590$3,312$3,054$2,737
9 years$3,708$3,387$3,092$2,821$2,572$2,269
10 years$3,303$2,986$2,696$2,432$2,191$1,902
11 years$2,972$2,658$2,373$2,116$1,885$1,609
12 years$2,697$2,386$2,106$1,856$1,633$1,371
13 years$2,464$2,156$1,882$1,639$1,424$1,175
14 years$2,264$1,960$1,691$1,455$1,248$1,012
15 years$2,092$1,790$1,527$1,297$1,099$875
16 years$1,941$1,643$1,384$1,162$972$760
17 years$1,807$1,513$1,259$1,044$861$661
18 years$1,689$1,398$1,150$941$766$577
19 years$1,584$1,295$1,053$850$683$504
20 years$1,489$1,204$966$770$610$442
21 years$1,403$1,121$888$699$546$388
22 years$1,325$1,047$819$635$489$341
23 years$1,254$979$756$578$439$300
24 years$1,189$917$699$528$395$264
25 years$1,129$861$648$482$355$232
26 years$1,074$809$601$441$320$205
27 years$1,023$761$558$403$288$181
28 years$976$717$519$369$260$160
29 years$932$677$483$339$235$141
30 years$892$639$449$311$212$125
31 years$853$604$419$286$192$110
32 years$818$572$391$262$174$98
33 years$784$541$365$241$157$87
34 years$753$513$341$222$142$77
35 years$723$487$319$204$129$68
36 years$696$462$298$188$117$60
37 years$669$439$279$173$106$53
38 years$645$417$261$160$96$47
39 years$621$397$245$147$87$42
40 years$599$377$230$136$79$37
41 years$578$359$215$125$72$33
42 years$558$342$202$116$65$29
43 years$539$326$190$107$59$26
44 years$520$311$178$99$54$23
45 years$503$296$167$91$49$20
46 years$487$283$157$84$44$18
47 years$471$270$147$78$40$16
48 years$456$257$138$72$36$14
49 years$441$246$130$66$33$13
50 years$428$235$122$61$30$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $438,000, adding $6,676 every year, while hoping to spend $33,578 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: 60/24/16 Blend
53$438,000$438,000$438,000$438,000
54$489,562$466,348$459,559$516,560
55$503,771$453,473$439,228$522,688
56$518,303$438,841$417,090$525,041
57$533,157$422,331$393,049$526,822
58$548,329$403,815$367,006$527,979
59$563,813$383,156$338,855$528,457
60$579,603$360,211$308,487$528,199
61$595,688$334,828$275,788$527,140
62$612,059$306,845$240,638$525,213
63$628,702$276,093$202,912$522,346
64$645,600$242,392$162,479$518,462
65$662,733$205,551$119,205$513,476
66$680,080$165,371$72,946$507,301
67$697,613$121,639$23,555$499,840
68$715,301$74,132$0$490,992
69$733,110$22,612$0$485,625
70$750,998$0$0$483,257
71$768,918$0$0$488,527
72$786,818$0$0$499,736
73$804,636$0$0$510,872
74$822,306$0$0$521,889
75$839,749$0$0$532,735
76$856,879$0$0$543,352
77$873,597$0$0$553,675
78$889,794$0$0$563,630
79$905,347$0$0$573,135
80$920,117$0$0$582,099
81$933,950$0$0$590,417
82$946,673$0$0$597,976
83$958,094$0$0$604,646
84$967,998$0$0$610,286
85$976,146$0$0$614,737
86$982,271$0$0$617,820
87$986,078$0$0$619,340
88$987,237$0$0$619,078
89$985,383$0$0$616,790
90$980,109$0$0$612,209
91$970,965$0$0$605,033
92$957,450$0$0$594,934
93$939,013$0$0$581,541
94$915,037$0$0$564,449
95$884,844$0$0$543,208
96$847,679$0$0$517,316
97$802,711$0$0$486,223
98$749,015$0$0$449,317
99$685,572$0$0$405,921
100$611,253$0$0$355,289