Can I retire at age 59 with 481,000?

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 $481,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.4%
1 years$39,721$39,367$39,022$38,685$38,356$37,353
2 years$19,664$19,297$18,942$18,598$18,265$17,261
3 years$12,979$12,611$12,257$11,916$11,588$10,615
4 years$9,637$9,270$8,920$8,585$8,265$7,330
5 years$7,633$7,268$6,922$6,594$6,283$5,389
6 years$6,297$5,935$5,594$5,273$4,971$4,119
7 years$5,343$4,984$4,649$4,335$4,043$3,232
8 years$4,628$4,272$3,943$3,637$3,354$2,585
9 years$4,072$3,720$3,396$3,098$2,825$2,096
10 years$3,628$3,279$2,960$2,670$2,407$1,718
11 years$3,264$2,919$2,606$2,324$2,070$1,420
12 years$2,962$2,620$2,313$2,038$1,794$1,181
13 years$2,706$2,368$2,067$1,800$1,564$988
14 years$2,487$2,152$1,857$1,598$1,371$830
15 years$2,297$1,966$1,676$1,425$1,207$700
16 years$2,131$1,804$1,520$1,276$1,067$591
17 years$1,985$1,661$1,383$1,146$946$501
18 years$1,855$1,535$1,263$1,033$841$426
19 years$1,739$1,423$1,156$933$750$362
20 years$1,635$1,322$1,061$845$670$309
21 years$1,541$1,231$976$767$599$263
22 years$1,455$1,149$899$698$537$225
23 years$1,377$1,075$830$635$482$192
24 years$1,306$1,007$768$579$433$164
25 years$1,240$945$711$529$390$141
26 years$1,180$888$660$484$351$120
27 years$1,124$836$613$443$317$103
28 years$1,072$788$569$406$286$88
29 years$1,024$743$530$372$258$76
30 years$979$702$494$341$233$65
31 years$937$664$460$314$211$56
32 years$898$628$429$288$191$48
33 years$861$595$401$265$173$41
34 years$827$564$375$244$156$35
35 years$794$534$350$224$142$30
36 years$764$507$328$207$128$26
37 years$735$482$307$190$116$22
38 years$708$458$287$176$105$19
39 years$682$435$269$162$96$16
40 years$658$414$252$149$87$14
41 years$634$394$236$138$79$12
42 years$612$376$222$127$71$10
43 years$591$358$208$117$65$9
44 years$571$341$195$108$59$8
45 years$552$325$183$100$53$7
46 years$534$310$172$92$48$6
47 years$517$296$162$85$44$5
48 years$501$283$152$79$40$4
49 years$485$270$143$73$36$4
50 years$470$258$134$67$33$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $481,000, adding $6,995 every year, while hoping to spend $34,928 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: 52/30/18 Blend
58$481,000$481,000$481,000$481,000
59$537,277$511,784$504,329$562,228
60$554,917$499,699$484,061$568,036
61$573,184$485,850$461,943$570,118
62$592,108$470,116$437,877$571,622
63$611,716$452,364$411,759$572,505
64$632,039$432,459$383,481$572,721
65$653,110$410,252$352,931$572,222
66$674,964$385,591$319,990$570,957
67$697,636$358,311$284,536$568,872
68$721,167$328,240$246,440$565,913
69$745,597$295,195$205,567$562,020
70$770,972$258,983$161,777$557,133
71$797,338$219,400$114,924$551,187
72$824,748$176,232$64,855$544,116
73$853,254$129,250$11,410$535,849
74$882,917$78,213$0$526,314
75$913,798$22,869$0$524,196
76$945,964$0$0$523,563
77$979,489$0$0$534,403
78$1,014,450$0$0$553,591
79$1,050,931$0$0$573,622
80$1,089,023$0$0$594,550
81$1,128,824$0$0$616,428
82$1,170,439$0$0$639,316
83$1,213,982$0$0$663,279
84$1,259,578$0$0$688,388
85$1,307,361$0$0$714,717
86$1,357,476$0$0$742,349
87$1,410,080$0$0$771,374
88$1,465,346$0$0$801,889
89$1,523,459$0$0$833,999
90$1,584,621$0$0$867,819
91$1,649,054$0$0$903,474
92$1,716,998$0$0$941,102
93$1,788,714$0$0$980,849
94$1,864,487$0$0$1,022,879
95$1,944,628$0$0$1,067,369
96$2,029,478$0$0$1,114,511
97$2,119,407$0$0$1,164,518
98$2,214,821$0$0$1,217,619
99$2,316,163$0$0$1,274,068
100$2,423,918$0$0$1,334,140