Can I retire at age 57 with 533,000?

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 $533,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.6%
1 years$44,015$43,623$43,240$42,867$42,502$41,695
2 years$21,789$21,384$20,990$20,609$20,239$19,429
3 years$14,382$13,974$13,582$13,204$12,841$12,053
4 years$10,679$10,273$9,884$9,513$9,158$8,399
5 years$8,458$8,054$7,671$7,307$6,962$6,233
6 years$6,977$6,577$6,199$5,843$5,509$4,811
7 years$5,920$5,523$5,151$4,804$4,480$3,814
8 years$5,128$4,734$4,369$4,030$3,717$3,082
9 years$4,512$4,122$3,763$3,433$3,130$2,527
10 years$4,020$3,633$3,281$2,959$2,667$2,094
11 years$3,617$3,235$2,888$2,575$2,294$1,751
12 years$3,282$2,903$2,563$2,259$1,988$1,474
13 years$2,998$2,624$2,290$1,994$1,733$1,247
14 years$2,755$2,385$2,058$1,770$1,519$1,061
15 years$2,545$2,179$1,858$1,579$1,338$906
16 years$2,361$1,999$1,684$1,414$1,182$775
17 years$2,199$1,841$1,533$1,270$1,048$666
18 years$2,056$1,701$1,399$1,145$932$573
19 years$1,927$1,576$1,281$1,034$831$494
20 years$1,811$1,465$1,175$937$742$427
21 years$1,707$1,365$1,081$850$664$369
22 years$1,612$1,274$996$773$595$320
23 years$1,526$1,191$920$704$534$277
24 years$1,447$1,116$851$642$480$240
25 years$1,374$1,047$788$586$432$209
26 years$1,307$984$731$536$389$181
27 years$1,245$926$679$491$351$158
28 years$1,188$873$631$450$317$137
29 years$1,135$824$587$412$286$119
30 years$1,085$778$547$378$258$104
31 years$1,039$735$510$348$234$90
32 years$995$696$476$319$211$79
33 years$955$659$444$294$191$69
34 years$916$624$415$270$173$60
35 years$880$592$388$249$157$52
36 years$847$562$363$229$142$45
37 years$815$534$340$211$129$40
38 years$784$507$318$195$117$35
39 years$756$483$298$179$106$30
40 years$729$459$279$165$96$26
41 years$703$437$262$153$87$23
42 years$679$416$246$141$79$20
43 years$655$397$231$130$72$17
44 years$633$378$216$120$65$15
45 years$612$360$203$111$59$13
46 years$592$344$191$102$54$12
47 years$573$328$179$95$49$10
48 years$555$313$169$87$44$9
49 years$537$299$158$81$40$8
50 years$520$286$149$75$37$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $533,000, adding $5,071 every year, while hoping to spend $21,685 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: 39/48/13 Blend
56$533,000$533,000$533,000$533,000
57$592,597$564,348$556,086$613,206
58$629,969$568,928$551,642$632,892
59$670,426$573,006$546,323$651,667
60$714,261$576,534$540,076$671,494
61$761,793$579,462$532,846$692,478
62$813,376$581,736$524,576$714,735
63$869,397$583,298$515,206$738,395
64$930,284$584,088$504,674$763,603
65$996,506$584,041$492,914$790,519
66$1,068,579$583,089$479,856$819,323
67$1,147,073$581,159$465,430$850,211
68$1,232,612$578,173$449,560$883,403
69$1,325,885$574,051$432,167$919,144
70$1,427,650$568,703$413,169$957,705
71$1,538,740$562,040$392,480$999,386
72$1,660,074$553,962$370,010$1,044,520
73$1,792,662$544,366$345,665$1,093,477
74$1,937,616$533,143$319,348$1,146,667
75$2,096,162$520,176$290,956$1,204,544
76$2,269,648$505,343$260,380$1,267,611
77$2,459,560$488,512$227,511$1,336,427
78$2,667,533$469,547$192,230$1,411,608
79$2,895,367$448,301$154,416$1,493,840
80$3,145,047$424,619$113,941$1,583,879
81$3,418,756$398,340$70,672$1,682,566
82$3,718,900$369,290$24,470$1,790,827
83$4,048,128$337,286$0$1,909,691
84$4,409,360$302,136$0$2,043,740
85$4,805,810$263,636$0$2,194,632
86$5,241,019$221,570$0$2,360,382
87$5,718,887$175,711$0$2,542,554
88$6,243,711$125,818$0$2,742,872
89$6,820,224$71,638$0$2,963,242
90$7,453,641$12,902$0$3,205,770
91$8,149,705$0$0$3,472,783
92$8,914,745$0$0$3,793,614
93$9,755,733$0$0$4,153,864
94$10,680,351$0$0$4,550,019
95$11,697,059$0$0$4,985,714
96$12,815,182$0$0$5,464,955
97$14,044,991$0$0$5,992,156
98$15,397,805$0$0$6,572,179
99$16,886,094$0$0$7,210,383
100$18,523,595$0$0$7,912,670