Can I retire at age 55 with 402,000?

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 $402,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.5%
1 years$33,197$32,901$32,613$32,331$32,056$30,956
2 years$16,434$16,128$15,831$15,544$15,265$14,167
3 years$10,847$10,540$10,244$9,959$9,685$8,625
4 years$8,054$7,748$7,455$7,175$6,907$5,893
5 years$6,379$6,074$5,785$5,511$5,251$4,284
6 years$5,263$4,960$4,675$4,407$4,155$3,237
7 years$4,465$4,166$3,885$3,623$3,379$2,510
8 years$3,868$3,571$3,295$3,040$2,803$1,983
9 years$3,403$3,109$2,838$2,589$2,361$1,587
10 years$3,032$2,740$2,474$2,232$2,011$1,284
11 years$2,728$2,440$2,178$1,942$1,730$1,047
12 years$2,475$2,190$1,933$1,704$1,499$859
13 years$2,261$1,979$1,727$1,504$1,307$708
14 years$2,078$1,799$1,552$1,335$1,146$586
15 years$1,920$1,643$1,401$1,191$1,009$487
16 years$1,781$1,508$1,270$1,066$892$406
17 years$1,659$1,388$1,156$958$791$339
18 years$1,550$1,283$1,055$863$703$283
19 years$1,453$1,189$966$780$627$237
20 years$1,366$1,105$887$707$560$199
21 years$1,288$1,029$815$641$501$167
22 years$1,216$961$752$583$449$140
23 years$1,151$898$694$531$403$118
24 years$1,091$842$642$484$362$99
25 years$1,036$790$594$442$326$83
26 years$986$742$551$404$294$70
27 years$939$699$512$370$265$59
28 years$896$658$476$339$239$50
29 years$856$621$443$311$216$42
30 years$818$587$413$285$195$35
31 years$783$555$385$262$176$30
32 years$751$525$359$241$159$25
33 years$720$497$335$222$144$21
34 years$691$471$313$204$131$18
35 years$664$447$293$188$118$15
36 years$638$424$274$173$107$13
37 years$614$403$256$159$97$11
38 years$592$383$240$147$88$9
39 years$570$364$225$135$80$8
40 years$550$346$211$125$72$6
41 years$530$330$198$115$66$5
42 years$512$314$185$106$60$5
43 years$494$299$174$98$54$4
44 years$478$285$163$91$49$3
45 years$462$272$153$84$45$3
46 years$447$259$144$77$40$2
47 years$432$247$135$71$37$2
48 years$418$236$127$66$33$2
49 years$405$226$119$61$30$1
50 years$392$216$112$56$28$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $402,000, adding $4,738 every year, while hoping to spend $30,918 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: 78/14/8 Blend
54$402,000$402,000$402,000$402,000
55$447,891$426,585$420,354$481,957
56$460,680$414,591$401,540$492,999
57$473,736$400,974$381,058$500,621
58$487,056$385,620$358,822$508,072
59$500,631$368,411$334,739$515,320
60$514,454$349,222$308,711$522,333
61$528,514$327,919$280,638$529,073
62$542,798$304,362$250,415$535,501
63$557,290$278,403$217,931$541,571
64$571,973$249,885$183,071$547,236
65$586,826$218,641$145,716$552,445
66$601,824$184,496$105,739$557,139
67$616,939$147,265$63,010$561,256
68$632,138$106,752$17,392$564,729
69$647,384$62,751$0$567,483
70$662,634$15,042$0$572,109
71$677,840$0$0$577,605
72$692,947$0$0$588,041
73$707,893$0$0$600,649
74$722,607$0$0$613,050
75$737,012$0$0$625,178
76$751,018$0$0$636,954
77$764,525$0$0$648,294
78$777,423$0$0$659,101
79$789,586$0$0$669,268
80$800,875$0$0$678,675
81$811,134$0$0$687,187
82$820,190$0$0$694,655
83$827,848$0$0$700,912
84$833,894$0$0$705,772
85$838,087$0$0$709,029
86$840,160$0$0$710,453
87$839,817$0$0$709,790
88$836,729$0$0$706,755
89$830,530$0$0$701,034
90$820,816$0$0$692,279
91$807,136$0$0$680,102
92$788,992$0$0$664,076
93$765,833$0$0$643,725
94$737,048$0$0$618,523
95$701,958$0$0$587,889
96$659,816$0$0$551,178
97$609,793$0$0$507,677
98$550,972$0$0$456,598
99$482,339$0$0$397,068
100$402,773$0$0$328,124