Can I retire at age 57 with 520,000?

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 $520,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12%
1 years$42,941$42,559$42,185$41,821$41,466$41,118
2 years$21,258$20,862$20,478$20,106$19,745$19,395
3 years$14,031$13,634$13,251$12,882$12,527$12,185
4 years$10,419$10,022$9,643$9,281$8,935$8,603
5 years$8,251$7,857$7,484$7,129$6,792$6,472
6 years$6,807$6,416$6,048$5,701$5,374$5,067
7 years$5,776$5,388$5,026$4,687$4,371$4,076
8 years$5,003$4,619$4,262$3,932$3,626$3,343
9 years$4,402$4,021$3,671$3,349$3,054$2,783
10 years$3,922$3,545$3,201$2,887$2,602$2,343
11 years$3,529$3,156$2,818$2,512$2,238$1,991
12 years$3,202$2,832$2,501$2,204$1,939$1,704
13 years$2,925$2,560$2,234$1,946$1,691$1,467
14 years$2,688$2,327$2,007$1,727$1,482$1,269
15 years$2,483$2,125$1,812$1,540$1,305$1,103
16 years$2,304$1,950$1,643$1,379$1,153$962
17 years$2,146$1,796$1,495$1,239$1,023$841
18 years$2,005$1,660$1,365$1,117$909$738
19 years$1,880$1,538$1,250$1,009$811$648
20 years$1,767$1,429$1,147$914$724$571
21 years$1,665$1,331$1,055$829$648$503
22 years$1,573$1,243$972$754$581$445
23 years$1,489$1,162$898$687$521$393
24 years$1,412$1,089$830$626$469$348
25 years$1,341$1,022$769$572$422$308
26 years$1,275$960$713$523$380$274
27 years$1,215$904$662$479$342$243
28 years$1,159$852$616$439$309$216
29 years$1,107$804$573$402$279$192
30 years$1,058$759$534$369$252$170
31 years$1,013$717$497$339$228$152
32 years$971$679$464$312$206$135
33 years$931$643$433$287$187$120
34 years$894$609$405$264$169$107
35 years$859$578$379$243$153$95
36 years$826$548$354$224$139$85
37 years$795$521$331$206$126$76
38 years$765$495$310$190$114$67
39 years$737$471$291$175$103$60
40 years$711$448$273$161$94$54
41 years$686$426$256$149$85$48
42 years$662$406$240$137$77$43
43 years$639$387$225$127$70$38
44 years$618$369$211$117$64$34
45 years$597$352$198$108$58$30
46 years$578$335$186$100$52$27
47 years$559$320$175$92$48$24
48 years$541$306$164$85$43$22
49 years$524$292$155$79$39$19
50 years$508$279$145$73$36$17

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $520,000, adding $5,234 every year, while hoping to spend $24,904 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: 74/18/8 Blend
56$520,000$520,000$520,000$520,000
57$578,439$550,879$542,819$620,133
58$610,942$551,374$534,506$648,819
59$645,926$551,059$525,079$676,581
60$683,617$549,868$514,476$706,291
61$724,264$547,730$502,630$738,132
62$768,142$544,571$489,470$772,309
63$815,550$540,313$474,925$809,045
64$866,819$534,871$458,918$848,587
65$922,312$528,157$441,369$891,210
66$982,428$520,078$422,196$937,213
67$1,047,607$510,532$401,310$986,928
68$1,118,330$499,416$378,621$1,040,723
69$1,195,129$486,616$354,034$1,099,000
70$1,278,587$472,015$327,450$1,162,206
71$1,369,347$455,488$298,763$1,230,832
72$1,468,116$436,902$267,867$1,305,420
73$1,575,670$416,117$234,647$1,386,569
74$1,692,865$392,984$198,985$1,474,939
75$1,820,644$367,347$160,757$1,571,258
76$1,960,042$339,039$119,835$1,676,328
77$2,112,200$307,885$76,083$1,791,037
78$2,278,373$273,701$29,360$1,916,361
79$2,459,944$236,289$0$2,053,379
80$2,658,434$195,443$0$2,205,029
81$2,875,519$150,944$0$2,373,662
82$3,113,043$102,562$0$2,558,230
83$3,373,038$50,051$0$2,760,343
84$3,657,740$0$0$2,981,776
85$3,969,611$0$0$3,225,843
86$4,311,366$0$0$3,504,181
87$4,685,990$0$0$3,809,312
88$5,096,774$0$0$4,143,920
89$5,547,342$0$0$4,510,958
90$6,041,684$0$0$4,913,682
91$6,584,198$0$0$5,355,676
92$7,179,725$0$0$5,840,888
93$7,833,600$0$0$6,373,668
94$8,551,699$0$0$6,958,807
95$9,340,495$0$0$7,601,584
96$10,207,119$0$0$8,307,813
97$11,159,426$0$0$9,083,899
98$12,206,070$0$0$9,936,901
99$13,356,586$0$0$10,874,591
100$14,621,478$0$0$11,905,536