Can I retire at age 54 with 592,000?

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 $592,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.4%
1 years$48,887$48,451$48,026$47,612$47,207$45,972
2 years$24,201$23,751$23,314$22,890$22,479$21,244
3 years$15,974$15,521$15,086$14,666$14,262$13,064
4 years$11,861$11,410$10,978$10,566$10,172$9,021
5 years$9,394$8,945$8,520$8,116$7,732$6,632
6 years$7,750$7,305$6,885$6,490$6,118$5,069
7 years$6,576$6,134$5,722$5,336$4,976$3,978
8 years$5,696$5,258$4,852$4,476$4,128$3,181
9 years$5,012$4,578$4,179$3,813$3,476$2,580
10 years$4,465$4,036$3,644$3,287$2,962$2,114
11 years$4,017$3,593$3,208$2,860$2,547$1,747
12 years$3,645$3,225$2,847$2,509$2,208$1,454
13 years$3,330$2,914$2,543$2,215$1,925$1,216
14 years$3,060$2,649$2,285$1,966$1,687$1,021
15 years$2,827$2,420$2,063$1,754$1,486$861
16 years$2,623$2,220$1,871$1,570$1,313$728
17 years$2,443$2,045$1,702$1,411$1,164$617
18 years$2,283$1,889$1,554$1,271$1,035$524
19 years$2,140$1,751$1,423$1,149$923$446
20 years$2,012$1,627$1,306$1,040$824$380
21 years$1,896$1,516$1,201$944$738$324
22 years$1,791$1,415$1,107$859$661$277
23 years$1,695$1,323$1,022$782$593$237
24 years$1,607$1,240$945$713$533$202
25 years$1,526$1,163$875$651$480$173
26 years$1,452$1,093$812$595$432$148
27 years$1,383$1,029$754$545$390$127
28 years$1,319$970$701$499$352$109
29 years$1,260$915$652$458$318$93
30 years$1,205$864$607$420$287$80
31 years$1,154$817$566$386$259$69
32 years$1,105$773$528$355$235$59
33 years$1,060$732$493$326$212$51
34 years$1,018$694$461$300$192$43
35 years$978$658$431$276$174$37
36 years$940$624$403$254$158$32
37 years$905$593$377$234$143$27
38 years$871$564$353$216$130$24
39 years$839$536$331$199$118$20
40 years$809$510$310$184$107$17
41 years$781$485$291$170$97$15
42 years$754$462$273$156$88$13
43 years$728$440$256$144$80$11
44 years$703$420$240$133$72$9
45 years$680$400$226$123$66$8
46 years$658$382$212$114$60$7
47 years$636$364$199$105$54$6
48 years$616$348$187$97$49$5
49 years$597$332$176$90$45$4
50 years$578$317$165$83$41$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $592,000, adding $5,346 every year, while hoping to spend $28,412 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: 31/45/24 Blend
53$592,000$592,000$592,000$592,000
54$657,898$626,522$617,346$673,287
55$694,774$626,992$607,797$685,944
56$734,458$626,532$596,976$696,658
57$777,209$625,067$584,810$707,614
58$823,306$622,518$571,224$718,851
59$873,060$618,798$556,137$730,415
60$926,811$613,819$539,466$742,358
61$984,933$607,483$521,125$754,742
62$1,047,837$599,689$501,023$767,637
63$1,115,973$590,331$479,064$781,122
64$1,189,839$579,294$455,150$795,290
65$1,269,980$566,457$429,175$810,243
66$1,356,997$551,693$401,031$826,099
67$1,451,550$534,865$370,606$842,993
68$1,554,367$515,832$337,779$861,076
69$1,666,245$494,441$302,428$880,517
70$1,788,065$470,531$264,422$901,511
71$1,920,794$443,934$223,627$924,273
72$2,065,498$414,469$179,901$949,049
73$2,223,348$381,948$133,097$976,112
74$2,395,635$346,168$83,061$1,005,771
75$2,583,778$306,919$29,632$1,038,370
76$2,789,341$263,976$0$1,074,297
77$3,014,045$217,102$0$1,120,997
78$3,259,786$166,048$0$1,180,496
79$3,528,648$110,548$0$1,245,784
80$3,822,930$50,325$0$1,317,514
81$4,145,160$0$0$1,396,412
82$4,498,126$0$0$1,490,668
83$4,884,894$0$0$1,621,347
84$5,308,843$0$0$1,764,683
85$5,773,694$0$0$1,921,944
86$6,283,545$0$0$2,094,530
87$6,842,911$0$0$2,283,980
88$7,456,763$0$0$2,491,993
89$8,130,578$0$0$2,720,437
90$8,870,388$0$0$2,971,372
91$9,682,840$0$0$3,247,065
92$10,575,254$0$0$3,550,017
93$11,555,693$0$0$3,882,979
94$12,633,044$0$0$4,248,986
95$13,817,092$0$0$4,651,379
96$15,118,620$0$0$5,093,840
97$16,549,508$0$0$5,580,424
98$18,122,844$0$0$6,115,600
99$19,853,046$0$0$6,704,293
100$21,756,002$0$0$7,351,927