Can I retire at age 59 with 448,000?

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 $448,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17%
1 years$36,995$36,666$36,344$36,031$35,724$34,706
2 years$18,315$17,973$17,643$17,322$17,011$15,993
3 years$12,088$11,746$11,416$11,099$10,793$9,807
4 years$8,976$8,634$8,308$7,996$7,698$6,751
5 years$7,109$6,770$6,447$6,142$5,852$4,948
6 years$5,865$5,528$5,210$4,912$4,630$3,770
7 years$4,976$4,642$4,330$4,038$3,766$2,948
8 years$4,310$3,979$3,672$3,387$3,124$2,349
9 years$3,793$3,465$3,163$2,885$2,631$1,898
10 years$3,379$3,054$2,757$2,487$2,242$1,550
11 years$3,040$2,719$2,428$2,165$1,928$1,276
12 years$2,758$2,440$2,154$1,899$1,671$1,057
13 years$2,520$2,205$1,925$1,676$1,457$881
14 years$2,316$2,004$1,729$1,488$1,277$737
15 years$2,139$1,831$1,561$1,327$1,124$619
16 years$1,985$1,680$1,416$1,188$994$521
17 years$1,849$1,547$1,288$1,068$881$439
18 years$1,728$1,430$1,176$962$783$372
19 years$1,620$1,325$1,077$869$698$315
20 years$1,523$1,231$988$787$624$267
21 years$1,435$1,147$909$715$558$227
22 years$1,355$1,071$838$650$500$193
23 years$1,283$1,001$773$592$449$164
24 years$1,216$938$715$540$404$139
25 years$1,155$880$662$493$363$119
26 years$1,099$827$614$451$327$101
27 years$1,047$779$571$412$295$86
28 years$998$734$530$378$266$74
29 years$954$692$494$347$240$63
30 years$912$654$460$318$217$54
31 years$873$618$429$292$196$46
32 years$836$585$400$268$178$39
33 years$802$554$373$247$161$33
34 years$770$525$349$227$146$28
35 years$740$498$326$209$132$24
36 years$712$473$305$193$119$21
37 years$685$449$286$177$108$18
38 years$659$426$267$164$98$15
39 years$635$406$251$151$89$13
40 years$612$386$235$139$81$11
41 years$591$367$220$128$73$9
42 years$570$350$207$118$66$8
43 years$551$333$194$109$60$7
44 years$532$318$182$101$55$6
45 years$515$303$171$93$50$5
46 years$498$289$160$86$45$4
47 years$482$276$151$80$41$4
48 years$466$263$142$74$37$3
49 years$451$251$133$68$34$3
50 years$437$240$125$63$31$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $448,000, adding $2,536 every year, while hoping to spend $26,419 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: 55/21/24 Blend
58$448,000$448,000$448,000$448,000
59$496,312$472,568$465,624$520,215
60$518,826$467,614$453,113$531,953
61$542,751$461,532$439,297$541,754
62$568,204$454,239$424,105$551,873
63$595,310$445,646$407,462$562,352
64$624,209$435,660$389,290$573,233
65$655,054$424,183$369,506$584,567
66$688,010$411,109$348,026$596,411
67$723,262$396,328$324,759$608,829
68$761,010$379,723$299,613$621,895
69$801,472$361,169$272,490$635,689
70$844,892$340,536$243,288$650,304
71$891,533$317,684$211,900$665,843
72$941,685$292,467$178,215$682,423
73$995,669$264,729$142,117$700,174
74$1,053,834$234,308$103,484$719,242
75$1,116,564$201,028$62,191$739,792
76$1,184,284$164,709$18,104$762,005
77$1,257,456$125,155$0$786,087
78$1,336,592$82,162$0$819,679
79$1,422,252$35,516$0$861,053
80$1,515,053$0$0$905,892
81$1,615,674$0$0$958,023
82$1,724,859$0$0$1,023,531
83$1,843,430$0$0$1,094,707
84$1,972,287$0$0$1,172,096
85$2,112,425$0$0$1,256,299
86$2,264,934$0$0$1,347,977
87$2,431,015$0$0$1,447,858
88$2,611,991$0$0$1,556,741
89$2,809,317$0$0$1,675,509
90$3,024,593$0$0$1,805,131
91$3,259,582$0$0$1,946,673
92$3,516,224$0$0$2,101,312
93$3,796,655$0$0$2,270,340
94$4,103,226$0$0$2,455,182
95$4,438,526$0$0$2,657,406
96$4,805,404$0$0$2,878,738
97$5,206,999$0$0$3,121,080
98$5,646,768$0$0$3,386,525
99$6,128,516$0$0$3,677,379
100$6,656,434$0$0$3,996,181