Can I retire at age 57 with 577,000?

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 $577,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.1%
1 years$47,648$47,224$46,810$46,405$46,011$44,325
2 years$23,588$23,149$22,723$22,310$21,910$20,231
3 years$15,569$15,128$14,703$14,294$13,901$12,280
4 years$11,561$11,121$10,700$10,298$9,914$8,365
5 years$9,156$8,719$8,304$7,910$7,536$6,063
6 years$7,553$7,120$6,711$6,326$5,963$4,566
7 years$6,409$5,979$5,577$5,201$4,850$3,529
8 years$5,551$5,125$4,729$4,363$4,023$2,777
9 years$4,885$4,462$4,073$3,716$3,388$2,215
10 years$4,352$3,933$3,551$3,203$2,887$1,785
11 years$3,916$3,502$3,127$2,788$2,483$1,450
12 years$3,553$3,143$2,775$2,445$2,152$1,185
13 years$3,246$2,840$2,479$2,159$1,876$973
14 years$2,983$2,582$2,227$1,916$1,645$802
15 years$2,755$2,358$2,011$1,709$1,448$663
16 years$2,556$2,164$1,823$1,530$1,280$550
17 years$2,381$1,993$1,659$1,375$1,135$457
18 years$2,225$1,841$1,515$1,239$1,009$381
19 years$2,086$1,707$1,387$1,120$899$317
20 years$1,961$1,586$1,272$1,014$803$265
21 years$1,848$1,477$1,170$920$719$221
22 years$1,745$1,379$1,079$837$644$185
23 years$1,652$1,290$996$762$578$155
24 years$1,566$1,208$921$695$520$130
25 years$1,488$1,134$853$635$468$108
26 years$1,415$1,066$791$580$421$91
27 years$1,348$1,003$735$531$380$76
28 years$1,286$945$683$487$343$64
29 years$1,228$892$636$446$310$54
30 years$1,175$842$592$410$280$45
31 years$1,124$796$552$376$253$38
32 years$1,077$753$515$346$229$32
33 years$1,033$713$481$318$207$27
34 years$992$676$449$293$187$22
35 years$953$641$420$269$170$19
36 years$916$609$393$248$154$16
37 years$882$578$368$229$139$13
38 years$849$549$344$211$126$11
39 years$818$522$323$194$115$9
40 years$789$497$302$179$104$8
41 years$761$473$284$165$94$7
42 years$735$451$266$153$86$5
43 years$709$429$250$141$78$5
44 years$686$409$234$130$70$4
45 years$663$390$220$120$64$3
46 years$641$372$207$111$58$3
47 years$620$355$194$102$53$2
48 years$600$339$182$95$48$2
49 years$581$324$171$88$44$2
50 years$563$309$161$81$40$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $577,000, adding $3,831 every year, while hoping to spend $32,667 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: 40/31/29 Blend
56$577,000$577,000$577,000$577,000
57$639,806$609,225$600,281$659,794
58$670,308$604,319$585,633$669,797
59$702,828$598,079$569,400$677,309
60$737,534$590,403$551,493$684,819
61$774,616$581,186$531,821$692,348
62$814,279$570,316$510,289$699,922
63$856,748$557,674$486,796$707,571
64$902,270$543,134$461,238$715,333
65$951,116$526,562$433,504$723,250
66$1,003,585$507,818$403,481$731,374
67$1,060,002$486,753$371,049$739,764
68$1,120,727$463,208$336,084$748,491
69$1,186,152$437,017$298,454$757,633
70$1,256,711$408,002$258,023$767,283
71$1,332,878$375,976$214,650$777,548
72$1,415,176$340,743$168,185$788,549
73$1,504,178$302,094$118,473$800,424
74$1,600,514$259,807$65,352$813,332
75$1,704,879$213,650$8,654$827,451
76$1,818,034$163,376$0$842,984
77$1,940,818$108,726$0$876,207
78$2,074,151$49,423$0$915,234
79$2,219,049$0$0$957,737
80$2,376,627$0$0$1,009,163
81$2,548,111$0$0$1,083,542
82$2,734,852$0$0$1,164,608
83$2,938,336$0$0$1,253,015
84$3,160,199$0$0$1,349,483
85$3,402,239$0$0$1,454,803
86$3,666,437$0$0$1,569,847
87$3,954,975$0$0$1,695,576
88$4,270,252$0$0$1,833,045
89$4,614,912$0$0$1,983,418
90$4,991,863$0$0$2,147,977
91$5,404,309$0$0$2,328,132
92$5,855,779$0$0$2,525,436
93$6,350,155$0$0$2,741,599
94$6,891,716$0$0$2,978,506
95$7,485,172$0$0$3,238,232
96$8,135,711$0$0$3,523,061
97$8,849,048$0$0$3,835,510
98$9,631,475$0$0$4,178,352
99$10,489,924$0$0$4,554,640
100$11,432,031$0$0$4,967,736