Can I retire at age 57 with 488,000?

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 $488,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.5%
1 years$40,299$39,940$39,589$39,248$38,914$37,881
2 years$19,950$19,578$19,218$18,869$18,530$17,497
3 years$13,168$12,795$12,435$12,090$11,756$10,755
4 years$9,777$9,405$9,050$8,710$8,385$7,423
5 years$7,744$7,374$7,023$6,690$6,374$5,454
6 years$6,388$6,021$5,676$5,350$5,044$4,167
7 years$5,421$5,057$4,716$4,399$4,102$3,268
8 years$4,695$4,335$4,000$3,690$3,403$2,612
9 years$4,131$3,774$3,445$3,143$2,866$2,117
10 years$3,680$3,327$3,004$2,709$2,442$1,734
11 years$3,312$2,961$2,644$2,358$2,100$1,432
12 years$3,005$2,658$2,347$2,068$1,820$1,190
13 years$2,745$2,402$2,097$1,826$1,587$995
14 years$2,523$2,183$1,884$1,621$1,391$835
15 years$2,330$1,995$1,701$1,445$1,225$704
16 years$2,162$1,830$1,542$1,294$1,082$594
17 years$2,014$1,685$1,403$1,163$960$504
18 years$1,882$1,557$1,281$1,048$853$427
19 years$1,764$1,443$1,173$947$761$363
20 years$1,659$1,341$1,076$858$679$309
21 years$1,563$1,249$990$778$608$264
22 years$1,476$1,166$912$708$545$225
23 years$1,397$1,091$842$645$489$192
24 years$1,325$1,022$779$588$440$164
25 years$1,258$959$722$537$396$140
26 years$1,197$901$669$491$356$120
27 years$1,140$848$621$449$321$103
28 years$1,088$799$578$412$290$88
29 years$1,039$754$538$378$262$75
30 years$993$712$501$346$237$65
31 years$951$673$467$318$214$55
32 years$911$637$436$292$193$48
33 years$874$603$407$269$175$41
34 years$839$572$380$247$159$35
35 years$806$542$355$228$144$30
36 years$775$515$332$210$130$26
37 years$746$489$311$193$118$22
38 years$718$465$291$178$107$19
39 years$692$442$273$164$97$16
40 years$667$420$256$152$88$14
41 years$644$400$240$140$80$12
42 years$621$381$225$129$72$10
43 years$600$363$211$119$66$9
44 years$580$346$198$110$60$8
45 years$561$330$186$102$54$6
46 years$542$315$175$94$49$6
47 years$525$300$164$87$45$5
48 years$508$287$154$80$41$4
49 years$492$274$145$74$37$4
50 years$476$262$136$68$33$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $488,000, adding $4,613 every year, while hoping to spend $20,223 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: 67/5/28 Blend
56$488,000$488,000$488,000$488,000
57$542,534$516,670$509,106$574,618
58$576,356$520,470$504,644$600,604
59$612,949$523,778$499,355$626,320
60$652,576$526,549$493,189$653,995
61$695,523$528,735$486,096$683,825
62$742,108$530,284$478,021$716,024
63$792,676$531,141$468,908$750,830
64$847,611$531,249$458,699$788,506
65$907,333$530,546$447,331$829,340
66$972,305$528,967$434,740$873,652
67$1,043,035$526,441$420,859$921,795
68$1,120,083$522,896$405,617$974,158
69$1,204,067$518,252$388,939$1,031,171
70$1,295,663$512,428$370,750$1,093,307
71$1,395,618$505,335$350,968$1,161,090
72$1,504,755$496,880$329,509$1,235,098
73$1,623,977$486,964$306,285$1,315,968
74$1,754,281$475,483$281,203$1,404,403
75$1,896,762$462,326$254,168$1,501,178
76$2,052,628$447,377$225,079$1,607,151
77$2,223,208$430,510$193,831$1,723,264
78$2,409,965$411,595$160,315$1,850,561
79$2,614,511$390,493$124,415$1,990,191
80$2,838,621$367,057$86,013$2,143,423
81$3,084,249$341,131$44,983$2,311,654
82$3,353,548$312,552$1,195$2,496,429
83$3,648,889$281,146$0$2,699,449
84$3,972,882$246,729$0$2,936,196
85$4,328,405$209,107$0$3,196,402
86$4,718,626$168,077$0$3,482,038
87$5,147,033$123,420$0$3,795,668
88$5,617,472$74,910$0$4,140,119
89$6,134,177$22,303$0$4,518,505
90$6,701,814$0$0$4,934,255
91$7,325,521$0$0$5,393,057
92$8,010,959$0$0$5,898,651
93$8,764,367$0$0$6,454,413
94$9,592,616$0$0$7,065,417
95$10,503,276$0$0$7,737,252
96$11,504,688$0$0$8,476,075
97$12,606,041$0$0$9,288,672
98$13,817,461$0$0$10,182,518
99$15,150,102$0$0$11,165,846
100$16,616,255$0$0$12,247,733