Can I retire at age 54 with 626,000?

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 $626,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.3%
1 years$51,694$51,234$50,785$50,346$49,918$48,437
2 years$25,591$25,115$24,653$24,205$23,771$22,290
3 years$16,891$16,413$15,952$15,508$15,081$13,648
4 years$12,542$12,065$11,609$11,173$10,756$9,382
5 years$9,934$9,459$9,009$8,582$8,176$6,865
6 years$8,195$7,724$7,281$6,863$6,470$5,221
7 years$6,954$6,487$6,050$5,642$5,262$4,077
8 years$6,023$5,560$5,131$4,733$4,365$3,243
9 years$5,299$4,841$4,419$4,032$3,676$2,615
10 years$4,721$4,267$3,853$3,475$3,132$2,131
11 years$4,248$3,799$3,392$3,025$2,694$1,751
12 years$3,854$3,410$3,010$2,653$2,334$1,448
13 years$3,521$3,081$2,690$2,342$2,036$1,204
14 years$3,236$2,801$2,417$2,079$1,784$1,005
15 years$2,989$2,559$2,182$1,854$1,571$842
16 years$2,773$2,348$1,978$1,660$1,389$707
17 years$2,583$2,162$1,800$1,492$1,231$596
18 years$2,414$1,998$1,643$1,344$1,095$503
19 years$2,263$1,852$1,504$1,215$976$425
20 years$2,128$1,721$1,381$1,100$872$359
21 years$2,005$1,603$1,270$998$780$304
22 years$1,894$1,496$1,170$908$699$258
23 years$1,792$1,399$1,081$827$628$219
24 years$1,699$1,311$999$754$564$186
25 years$1,614$1,230$926$689$508$158
26 years$1,535$1,156$858$630$457$134
27 years$1,463$1,088$797$576$412$114
28 years$1,395$1,025$741$528$372$97
29 years$1,333$967$690$484$336$83
30 years$1,274$914$642$444$303$70
31 years$1,220$864$599$408$274$60
32 years$1,169$817$559$375$248$51
33 years$1,121$774$522$345$225$44
34 years$1,076$733$487$317$203$37
35 years$1,034$696$456$292$184$32
36 years$994$660$426$269$167$27
37 years$957$627$399$248$151$23
38 years$921$596$374$229$137$20
39 years$888$567$350$211$124$17
40 years$856$539$328$194$113$14
41 years$826$513$308$179$102$12
42 years$797$489$289$165$93$10
43 years$770$466$271$153$84$9
44 years$744$444$254$141$76$7
45 years$719$423$239$130$69$6
46 years$695$404$224$120$63$5
47 years$673$385$211$111$57$5
48 years$651$368$198$103$52$4
49 years$631$351$186$95$47$3
50 years$611$336$175$88$43$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $626,000, adding $2,455 every year, while hoping to spend $42,447 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: 55/19/26 Blend
53$626,000$626,000$626,000$626,000
54$692,384$659,206$649,503$725,381
55$717,844$646,344$626,098$735,495
56$744,478$631,429$600,487$741,888
57$772,362$614,316$572,550$747,979
58$801,576$594,850$542,163$753,753
59$832,208$572,869$509,197$759,196
60$864,354$548,201$473,516$764,295
61$898,118$520,663$434,979$769,038
62$933,612$490,061$393,437$773,416
63$970,959$456,193$348,735$777,421
64$1,010,293$418,842$300,713$781,048
65$1,051,757$377,779$249,202$784,293
66$1,095,511$332,765$194,025$787,157
67$1,141,727$283,544$134,998$789,646
68$1,190,592$229,848$71,930$791,767
69$1,242,313$171,390$4,620$793,535
70$1,297,113$107,873$0$794,969
71$1,355,238$38,978$0$814,743
72$1,416,954$0$0$836,825
73$1,482,555$0$0$867,487
74$1,552,362$0$0$908,817
75$1,626,724$0$0$952,878
76$1,706,025$0$0$999,901
77$1,790,687$0$0$1,050,139
78$1,881,169$0$0$1,103,872
79$1,977,978$0$0$1,161,404
80$2,081,666$0$0$1,223,070
81$2,192,842$0$0$1,289,237
82$2,312,171$0$0$1,360,307
83$2,440,384$0$0$1,436,722
84$2,578,286$0$0$1,518,969
85$2,726,756$0$0$1,607,579
86$2,886,762$0$0$1,703,138
87$3,059,369$0$0$1,806,290
88$3,245,744$0$0$1,917,739
89$3,447,169$0$0$2,038,264
90$3,665,057$0$0$2,168,717
91$3,900,957$0$0$2,310,037
92$4,156,573$0$0$2,463,255
93$4,433,781$0$0$2,629,505
94$4,734,640$0$0$2,810,035
95$5,061,419$0$0$3,006,217
96$5,416,610$0$0$3,219,561
97$5,802,957$0$0$3,451,727
98$6,223,478$0$0$3,704,543
99$6,681,494$0$0$3,980,020
100$7,180,658$0$0$4,280,370