Can I retire at age 57 with 426,000?

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 $426,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.4%
1 years$35,179$34,865$34,560$34,261$33,970$33,490
2 years$17,415$17,091$16,777$16,472$16,176$15,693
3 years$11,495$11,169$10,856$10,554$10,263$9,792
4 years$8,535$8,210$7,900$7,603$7,320$6,865
5 years$6,760$6,437$6,131$5,840$5,564$5,127
6 years$5,577$5,256$4,955$4,670$4,403$3,983
7 years$4,732$4,414$4,117$3,840$3,581$3,179
8 years$4,099$3,784$3,492$3,221$2,970$2,587
9 years$3,606$3,295$3,007$2,744$2,502$2,136
10 years$3,213$2,904$2,622$2,365$2,131$1,783
11 years$2,891$2,585$2,308$2,058$1,833$1,502
12 years$2,623$2,320$2,049$1,805$1,589$1,274
13 years$2,396$2,097$1,830$1,594$1,385$1,087
14 years$2,202$1,906$1,645$1,415$1,214$932
15 years$2,034$1,741$1,485$1,262$1,069$802
16 years$1,887$1,598$1,346$1,130$945$693
17 years$1,758$1,471$1,225$1,015$838$600
18 years$1,643$1,360$1,118$915$745$521
19 years$1,540$1,260$1,024$827$664$453
20 years$1,448$1,171$939$749$593$395
21 years$1,364$1,091$864$679$531$345
22 years$1,289$1,018$796$618$476$301
23 years$1,220$952$735$563$427$263
24 years$1,156$892$680$513$384$231
25 years$1,098$837$630$469$345$202
26 years$1,045$787$584$429$311$177
27 years$995$740$542$392$281$156
28 years$949$698$504$359$253$137
29 years$907$658$469$330$229$120
30 years$867$622$437$302$207$106
31 years$830$588$408$278$187$93
32 years$795$556$380$255$169$82
33 years$763$527$355$235$153$72
34 years$732$499$332$216$138$63
35 years$704$473$310$199$125$56
36 years$677$449$290$183$114$49
37 years$651$427$272$169$103$43
38 years$627$406$254$156$93$38
39 years$604$386$238$143$85$34
40 years$582$367$223$132$77$30
41 years$562$349$209$122$70$26
42 years$542$333$196$113$63$23
43 years$524$317$184$104$57$20
44 years$506$302$173$96$52$18
45 years$489$288$162$89$47$16
46 years$473$275$153$82$43$14
47 years$458$262$143$76$39$12
48 years$443$250$135$70$35$11
49 years$429$239$127$65$32$9
50 years$416$228$119$60$29$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $426,000, adding $4,699 every year, while hoping to spend $22,546 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: 75/5/20 Blend
56$426,000$426,000$426,000$426,000
57$474,299$451,721$445,118$507,292
58$498,689$449,867$436,041$527,946
59$524,811$447,166$425,904$547,363
60$552,817$443,553$414,648$568,062
61$582,877$438,959$402,210$590,163
62$615,173$433,311$388,527$613,802
63$649,908$426,530$373,530$639,129
64$687,304$418,535$357,148$666,306
65$727,604$409,238$339,308$695,517
66$771,075$398,547$319,930$726,960
67$818,012$386,363$298,936$760,858
68$868,738$372,584$276,238$797,454
69$923,607$357,098$251,750$837,018
70$983,010$339,791$225,379$879,847
71$1,047,376$320,540$197,028$926,270
72$1,117,177$299,214$166,597$976,648
73$1,192,930$275,677$133,979$1,031,381
74$1,275,207$249,784$99,066$1,090,912
75$1,364,635$221,380$61,742$1,155,726
76$1,461,905$190,305$21,887$1,226,361
77$1,567,776$156,386$0$1,303,410
78$1,683,083$119,443$0$1,391,933
79$1,808,746$79,285$0$1,493,518
80$1,945,778$35,709$0$1,604,313
81$2,095,292$0$0$1,725,230
82$2,258,514$0$0$1,857,901
83$2,436,795$0$0$2,004,974
84$2,631,619$0$0$2,165,711
85$2,844,623$0$0$2,341,465
86$3,077,607$0$0$2,533,724
87$3,332,555$0$0$2,744,126
88$3,611,650$0$0$2,974,476
89$3,917,297$0$0$3,226,761
90$4,252,144$0$0$3,503,168
91$4,619,106$0$0$3,806,109
92$5,021,396$0$0$4,138,237
93$5,462,550$0$0$4,502,474
94$5,946,464$0$0$4,902,041
95$6,477,430$0$0$5,340,484
96$7,060,174$0$0$5,821,709
97$7,699,902$0$0$6,350,018
98$8,402,350$0$0$6,930,151
99$9,173,834$0$0$7,567,330
100$10,021,315$0$0$8,267,305