Can I retire at age 55 with 652,000?

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 $652,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.7%
1 years$53,842$53,362$52,894$52,437$51,991$49,968
2 years$26,654$26,158$25,677$25,210$24,758$22,744
3 years$17,593$17,094$16,615$16,152$15,707$13,766
4 years$13,063$12,566$12,091$11,637$11,203$9,349
5 years$10,346$9,852$9,383$8,938$8,516$6,754
6 years$8,535$8,045$7,583$7,148$6,738$5,070
7 years$7,242$6,756$6,302$5,877$5,480$3,905
8 years$6,273$5,791$5,344$4,930$4,546$3,062
9 years$5,520$5,042$4,603$4,199$3,829$2,434
10 years$4,917$4,445$4,013$3,620$3,262$1,954
11 years$4,425$3,957$3,533$3,150$2,806$1,580
12 years$4,014$3,551$3,135$2,763$2,431$1,286
13 years$3,668$3,209$2,801$2,439$2,120$1,052
14 years$3,371$2,917$2,517$2,165$1,858$864
15 years$3,113$2,665$2,272$1,931$1,636$711
16 years$2,889$2,445$2,060$1,729$1,446$587
17 years$2,690$2,252$1,875$1,554$1,282$486
18 years$2,515$2,081$1,711$1,400$1,140$403
19 years$2,357$1,928$1,567$1,265$1,016$334
20 years$2,216$1,792$1,438$1,146$908$278
21 years$2,088$1,669$1,323$1,040$812$231
22 years$1,972$1,558$1,219$946$728$192
23 years$1,867$1,457$1,126$861$654$160
24 years$1,770$1,365$1,041$785$587$133
25 years$1,681$1,281$964$717$529$111
26 years$1,599$1,204$894$656$476$93
27 years$1,523$1,133$830$600$429$77
28 years$1,453$1,068$772$550$387$64
29 years$1,388$1,007$718$504$350$54
30 years$1,327$951$669$463$316$45
31 years$1,270$899$624$425$286$37
32 years$1,217$851$582$391$258$31
33 years$1,168$806$543$359$234$26
34 years$1,121$764$508$331$212$22
35 years$1,077$725$475$304$192$18
36 years$1,036$688$444$280$174$15
37 years$996$653$416$258$158$13
38 years$959$621$389$238$143$11
39 years$925$590$365$219$130$9
40 years$891$562$342$202$117$7
41 years$860$535$320$187$107$6
42 years$830$509$301$172$97$5
43 years$802$485$282$159$88$4
44 years$775$462$265$147$80$4
45 years$749$441$249$136$72$3
46 years$724$421$234$125$66$3
47 years$701$401$219$116$60$2
48 years$679$383$206$107$54$2
49 years$657$366$194$99$49$1
50 years$637$350$182$91$45$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $652,000, adding $5,478 every year, while hoping to spend $39,770 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: 36/40/24 Blend
54$652,000$652,000$652,000$652,000
55$724,155$689,599$679,493$744,820
56$755,703$681,074$659,941$751,996
57$789,137$670,799$638,401$755,692
58$824,606$658,645$614,764$758,889
59$862,275$644,478$588,918$761,569
60$902,323$628,153$560,743$763,712
61$944,947$609,520$530,115$765,304
62$990,363$588,417$496,904$766,329
63$1,038,805$564,674$460,976$766,776
64$1,090,532$538,112$422,187$766,637
65$1,145,827$508,540$380,391$765,908
66$1,205,000$475,757$335,433$764,590
67$1,268,391$439,551$287,151$762,687
68$1,336,373$399,695$235,377$760,212
69$1,409,355$355,952$179,934$757,183
70$1,487,787$308,071$120,639$753,629
71$1,572,161$255,786$57,300$749,585
72$1,663,018$198,817$0$745,099
73$1,760,954$136,867$0$742,867
74$1,866,621$69,623$0$756,157
75$1,980,737$0$0$770,425
76$2,104,089$0$0$787,267
77$2,237,545$0$0$838,716
78$2,382,057$0$0$894,504
79$2,538,672$0$0$955,046
80$2,708,542$0$0$1,020,796
81$2,892,932$0$0$1,092,254
82$3,093,236$0$0$1,169,973
83$3,310,986$0$0$1,254,557
84$3,547,866$0$0$1,346,675
85$3,805,732$0$0$1,447,059
86$4,086,624$0$0$1,556,518
87$4,392,787$0$0$1,675,940
88$4,726,692$0$0$1,806,304
89$5,091,060$0$0$1,948,686
90$5,488,884$0$0$2,104,273
91$5,923,460$0$0$2,274,370
92$6,398,416$0$0$2,460,414
93$6,917,747$0$0$2,663,987
94$7,485,850$0$0$2,886,831
95$8,107,568$0$0$3,130,866
96$8,788,234$0$0$3,398,204
97$9,533,719$0$0$3,691,173
98$10,350,489$0$0$4,012,334
99$11,245,667$0$0$4,364,511
100$12,227,094$0$0$4,750,811