Can I retire at age 57 with 541,000?

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 $541,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.4%
1 years$44,675$44,277$43,889$43,510$43,140$42,183
2 years$22,116$21,705$21,305$20,918$20,543$19,584
3 years$14,598$14,184$13,786$13,403$13,033$12,102
4 years$10,839$10,427$10,033$9,656$9,295$8,399
5 years$8,585$8,175$7,786$7,417$7,066$6,207
6 years$7,082$6,675$6,292$5,931$5,591$4,770
7 years$6,009$5,606$5,229$4,876$4,547$3,765
8 years$5,205$4,805$4,434$4,091$3,772$3,028
9 years$4,580$4,184$3,819$3,484$3,177$2,470
10 years$4,080$3,688$3,330$3,003$2,707$2,037
11 years$3,671$3,283$2,931$2,614$2,328$1,695
12 years$3,331$2,947$2,602$2,293$2,017$1,419
13 years$3,043$2,663$2,324$2,024$1,759$1,195
14 years$2,797$2,421$2,088$1,797$1,542$1,011
15 years$2,583$2,211$1,886$1,602$1,358$858
16 years$2,397$2,029$1,710$1,435$1,200$731
17 years$2,232$1,868$1,556$1,289$1,064$624
18 years$2,086$1,727$1,420$1,162$946$534
19 years$1,956$1,600$1,300$1,050$843$457
20 years$1,839$1,487$1,193$951$753$393
21 years$1,733$1,385$1,097$863$674$338
22 years$1,637$1,293$1,011$785$604$290
23 years$1,549$1,209$934$715$542$250
24 years$1,469$1,133$864$652$487$216
25 years$1,395$1,063$800$595$439$186
26 years$1,327$999$742$544$395$161
27 years$1,264$940$689$498$356$139
28 years$1,206$886$640$456$321$120
29 years$1,152$836$596$419$290$104
30 years$1,101$789$555$384$262$90
31 years$1,054$746$518$353$237$78
32 years$1,010$706$483$324$214$67
33 years$969$669$451$298$194$58
34 years$930$634$421$274$176$50
35 years$894$601$394$253$159$43
36 years$859$571$368$233$144$38
37 years$827$542$345$214$131$33
38 years$796$515$323$197$119$28
39 years$767$490$303$182$107$24
40 years$740$466$284$168$97$21
41 years$714$444$266$155$88$18
42 years$689$422$249$143$80$16
43 years$665$402$234$132$73$14
44 years$643$384$220$122$66$12
45 years$621$366$206$113$60$10
46 years$601$349$194$104$54$9
47 years$582$333$182$96$49$8
48 years$563$318$171$89$45$7
49 years$545$304$161$82$41$6
50 years$528$290$151$76$37$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $541,000, adding $6,628 every year, while hoping to spend $23,978 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: 67/23/10 Blend
56$541,000$541,000$541,000$541,000
57$603,019$574,346$565,960$641,730
58$639,014$576,976$559,408$670,948
59$677,878$578,932$551,832$699,398
60$719,876$580,155$543,173$729,876
61$765,304$580,582$533,369$762,578
62$814,482$580,149$522,355$797,719
63$867,768$578,784$510,062$835,537
64$925,550$576,414$496,419$876,296
65$988,258$572,960$481,351$920,285
66$1,056,363$568,339$464,779$967,826
67$1,130,385$562,460$446,622$1,019,270
68$1,210,895$555,232$426,795$1,075,009
69$1,298,522$546,553$405,208$1,135,473
70$1,393,956$536,319$381,767$1,201,137
71$1,497,958$524,417$356,375$1,272,527
72$1,611,365$510,730$328,929$1,350,221
73$1,735,100$495,131$299,324$1,434,859
74$1,870,176$477,488$267,447$1,527,146
75$2,017,709$457,660$233,182$1,627,860
76$2,178,930$435,500$196,407$1,737,862
77$2,355,190$410,849$156,997$1,858,098
78$2,547,981$383,541$114,817$1,989,615
79$2,758,941$353,401$69,730$2,133,568
80$2,989,879$320,243$21,591$2,291,231
81$3,242,781$283,870$0$2,464,009
82$3,519,840$244,075$0$2,656,632
83$3,823,468$200,639$0$2,870,298
84$4,156,320$153,328$0$3,104,606
85$4,521,323$101,900$0$3,361,657
86$4,921,700$46,095$0$3,643,769
87$5,361,000$0$0$3,953,497
88$5,843,133$0$0$4,297,293
89$6,372,406$0$0$4,687,543
90$6,953,564$0$0$5,116,085
91$7,591,831$0$0$5,586,775
92$8,292,965$0$0$6,103,865
93$9,063,307$0$0$6,672,037
94$9,909,846$0$0$7,296,447
95$10,840,276$0$0$7,982,779
96$11,863,079$0$0$8,737,293
97$12,987,597$0$0$9,566,886
98$14,224,121$0$0$10,479,156
99$15,583,992$0$0$11,482,476
100$17,079,704$0$0$12,586,070