Can I retire at age 54 with 497,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $497,000?

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%
1 years$41,042$40,676$40,320$39,971$39,631$39,120
2 years$20,318$19,939$19,573$19,217$18,872$18,358
3 years$13,411$13,031$12,665$12,313$11,973$11,472
4 years$9,958$9,579$9,217$8,870$8,539$8,055
5 years$7,887$7,510$7,153$6,813$6,492$6,025
6 years$6,506$6,132$5,780$5,449$5,137$4,689
7 years$5,521$5,150$4,803$4,480$4,177$3,748
8 years$4,782$4,415$4,074$3,758$3,466$3,055
9 years$4,207$3,844$3,509$3,201$2,918$2,527
10 years$3,748$3,388$3,059$2,759$2,487$2,114
11 years$3,373$3,016$2,693$2,401$2,139$1,784
12 years$3,060$2,707$2,390$2,106$1,853$1,516
13 years$2,796$2,446$2,135$1,860$1,616$1,296
14 years$2,569$2,224$1,919$1,651$1,417$1,113
15 years$2,373$2,031$1,732$1,472$1,247$960
16 years$2,202$1,864$1,571$1,318$1,102$831
17 years$2,051$1,716$1,429$1,184$977$721
18 years$1,917$1,586$1,305$1,067$869$627
19 years$1,797$1,470$1,194$964$775$547
20 years$1,689$1,366$1,096$873$692$478
21 years$1,592$1,272$1,008$793$619$418
22 years$1,503$1,188$929$721$555$366
23 years$1,423$1,111$858$656$498$321
24 years$1,349$1,041$793$599$448$282
25 years$1,281$977$735$547$403$248
26 years$1,219$918$682$500$363$218
27 years$1,161$864$633$458$327$191
28 years$1,108$814$588$419$295$169
29 years$1,058$768$548$384$267$148
30 years$1,012$725$510$353$241$131
31 years$968$686$475$324$218$115
32 years$928$649$444$298$197$102
33 years$890$614$414$274$178$90
34 years$854$582$387$252$161$79
35 years$821$552$362$232$146$70
36 years$789$524$338$214$132$62
37 years$760$498$317$197$120$54
38 years$731$473$297$181$109$48
39 years$705$450$278$167$99$42
40 years$679$428$261$154$90$38
41 years$656$407$244$142$81$33
42 years$633$388$229$131$74$29
43 years$611$370$215$121$67$26
44 years$591$352$202$112$61$23
45 years$571$336$190$103$55$20
46 years$552$321$178$96$50$18
47 years$534$306$167$88$45$16
48 years$517$292$157$82$41$14
49 years$501$279$148$75$37$12
50 years$485$266$139$70$34$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $497,000, adding $4,336 every year, while hoping to spend $24,676 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: 57/15/28 Blend
53$497,000$497,000$497,000$497,000
54$552,167$525,826$518,122$579,176
55$582,233$525,336$509,224$597,710
56$614,538$523,995$499,201$614,953
57$649,286$521,736$487,989$633,243
58$686,698$518,486$475,522$652,690
59$727,018$514,169$461,729$673,414
60$770,515$508,704$446,537$695,550
61$817,483$502,006$429,872$719,248
62$868,245$493,983$411,651$744,673
63$923,157$484,539$391,793$772,010
64$982,611$473,573$370,210$801,464
65$1,047,035$460,976$346,810$833,259
66$1,116,903$446,635$321,498$867,649
67$1,192,734$430,427$294,175$904,912
68$1,275,100$412,225$264,738$945,357
69$1,364,630$391,893$233,076$989,325
70$1,462,015$369,289$199,076$1,037,197
71$1,568,016$344,260$162,621$1,089,391
72$1,683,471$316,646$123,587$1,146,374
73$1,809,302$286,278$81,843$1,208,660
74$1,946,521$252,976$37,255$1,276,818
75$2,096,246$216,552$0$1,351,480
76$2,259,706$176,806$0$1,436,430
77$2,438,251$133,525$0$1,541,431
78$2,633,373$86,487$0$1,656,242
79$2,846,709$35,457$0$1,781,855
80$3,080,064$0$0$1,919,364
81$3,335,425$0$0$2,073,247
82$3,614,982$0$0$2,248,159
83$3,921,142$0$0$2,439,760
84$4,256,559$0$0$2,649,716
85$4,624,157$0$0$2,879,862
86$5,027,152$0$0$3,132,220
87$5,469,090$0$0$3,409,014
88$5,953,874$0$0$3,712,697
89$6,485,804$0$0$4,045,968
90$7,069,618$0$0$4,411,802
91$7,710,531$0$0$4,813,475
92$8,414,292$0$0$5,254,596
93$9,187,232$0$0$5,739,141
94$10,036,323$0$0$6,271,490
95$10,969,250$0$0$6,856,468
96$11,994,475$0$0$7,499,389
97$13,121,324$0$0$8,206,111
98$14,360,069$0$0$8,983,085
99$15,722,028$0$0$9,837,419
100$17,219,669$0$0$10,776,944