Can I retire at age 54 with 629,000?

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 $629,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.1%
1 years$51,942$51,480$51,028$50,588$50,157$49,306
2 years$25,714$25,235$24,771$24,321$23,884$23,029
3 years$16,972$16,491$16,028$15,583$15,153$14,321
4 years$12,602$12,123$11,665$11,226$10,807$10,005
5 years$9,981$9,505$9,052$8,623$8,216$7,444
6 years$8,234$7,761$7,316$6,896$6,501$5,762
7 years$6,987$6,518$6,079$5,669$5,287$4,581
8 years$6,052$5,587$5,156$4,756$4,386$3,712
9 years$5,325$4,864$4,441$4,051$3,694$3,052
10 years$4,744$4,288$3,871$3,492$3,147$2,537
11 years$4,269$3,817$3,408$3,039$2,707$2,128
12 years$3,873$3,426$3,025$2,666$2,346$1,797
13 years$3,538$3,096$2,702$2,353$2,045$1,526
14 years$3,252$2,814$2,428$2,089$1,793$1,302
15 years$3,004$2,571$2,192$1,863$1,579$1,115
16 years$2,787$2,359$1,988$1,668$1,395$959
17 years$2,596$2,172$1,809$1,499$1,237$826
18 years$2,426$2,007$1,651$1,351$1,100$714
19 years$2,274$1,860$1,511$1,221$980$618
20 years$2,138$1,729$1,387$1,105$876$535
21 years$2,015$1,610$1,276$1,003$784$465
22 years$1,903$1,503$1,176$912$702$404
23 years$1,801$1,406$1,086$831$631$352
24 years$1,707$1,317$1,004$758$567$306
25 years$1,622$1,236$930$692$510$267
26 years$1,543$1,162$863$633$459$233
27 years$1,470$1,093$801$579$414$203
28 years$1,402$1,030$745$531$374$177
29 years$1,339$972$693$487$337$155
30 years$1,280$918$645$447$305$135
31 years$1,226$868$602$410$276$118
32 years$1,174$821$561$377$249$104
33 years$1,126$778$524$347$226$91
34 years$1,081$737$490$319$204$79
35 years$1,039$699$458$294$185$69
36 years$999$663$428$270$168$61
37 years$961$630$401$249$152$53
38 years$926$599$375$230$138$47
39 years$892$569$352$212$125$41
40 years$860$542$330$195$113$36
41 years$830$516$309$180$103$31
42 years$801$491$290$166$93$27
43 years$773$468$272$153$85$24
44 years$747$446$255$142$77$21
45 years$722$425$240$131$70$18
46 years$699$406$225$121$63$16
47 years$676$387$212$112$58$14
48 years$655$370$199$103$52$12
49 years$634$353$187$95$47$11
50 years$614$337$176$88$43$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $629,000, adding $3,468 every year, while hoping to spend $56,681 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: 38/42/20 Blend
53$629,000$629,000$629,000$629,000
54$696,735$663,398$653,649$718,918
55$707,494$635,597$615,238$707,454
56$717,451$604,533$573,640$689,464
57$726,463$569,988$528,690$668,857
58$734,374$531,728$480,212$645,426
59$741,006$489,510$428,026$618,954
60$746,165$443,071$371,941$589,203
61$749,631$392,139$311,758$555,922
62$751,162$336,423$247,271$518,837
63$750,490$275,617$178,263$477,658
64$747,314$209,396$104,509$432,068
65$741,303$137,419$25,773$381,730
66$732,088$59,325$0$326,281
67$719,261$0$0$277,758
68$702,370$0$0$241,664
69$680,913$0$0$231,026
70$654,334$0$0$218,191
71$622,019$0$0$202,901
72$583,288$0$0$184,869
73$537,388$0$0$163,777
74$483,486$0$0$139,275
75$420,662$0$0$110,976
76$347,897$0$0$78,452
77$264,067$0$0$41,229
78$167,927$0$0$0
79$58,104$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0