Can I retire at age 59 with 561,000?

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 $561,000?

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$46,327$45,914$45,512$45,119$44,735$43,742
2 years$22,934$22,507$22,093$21,692$21,302$20,307
3 years$15,138$14,709$14,296$13,898$13,515$12,549
4 years$11,240$10,812$10,404$10,013$9,639$8,709
5 years$8,902$8,477$8,074$7,691$7,327$6,436
6 years$7,344$6,922$6,525$6,150$5,798$4,947
7 years$6,232$5,813$5,422$5,057$4,715$3,904
8 years$5,398$4,983$4,598$4,242$3,912$3,140
9 years$4,749$4,339$3,961$3,613$3,294$2,562
10 years$4,231$3,824$3,453$3,115$2,807$2,113
11 years$3,807$3,404$3,040$2,711$2,414$1,757
12 years$3,454$3,056$2,698$2,378$2,092$1,471
13 years$3,156$2,761$2,410$2,099$1,824$1,239
14 years$2,900$2,510$2,166$1,863$1,599$1,048
15 years$2,679$2,293$1,955$1,662$1,408$890
16 years$2,485$2,104$1,773$1,488$1,244$758
17 years$2,315$1,938$1,613$1,337$1,103$647
18 years$2,164$1,790$1,473$1,205$981$553
19 years$2,028$1,659$1,348$1,089$874$474
20 years$1,907$1,542$1,237$986$781$407
21 years$1,797$1,436$1,138$895$699$350
22 years$1,697$1,341$1,049$814$627$301
23 years$1,606$1,254$968$741$562$259
24 years$1,523$1,175$896$676$505$224
25 years$1,446$1,102$830$617$455$193
26 years$1,376$1,036$769$564$410$167
27 years$1,311$975$714$517$369$144
28 years$1,250$919$664$473$333$124
29 years$1,194$867$618$434$301$107
30 years$1,142$819$576$398$272$93
31 years$1,093$774$537$366$246$80
32 years$1,047$732$501$336$222$70
33 years$1,005$693$468$309$201$60
34 years$964$657$437$284$182$52
35 years$927$623$408$262$165$45
36 years$891$592$382$241$150$39
37 years$857$562$358$222$136$34
38 years$826$534$335$205$123$29
39 years$795$508$314$189$111$25
40 years$767$483$294$174$101$22
41 years$740$460$276$161$92$19
42 years$714$438$259$148$83$16
43 years$690$417$243$137$76$14
44 years$667$398$228$126$69$12
45 years$644$379$214$117$62$11
46 years$623$362$201$108$56$9
47 years$603$345$189$100$51$8
48 years$584$330$177$92$47$7
49 years$565$315$167$85$42$6
50 years$548$301$157$79$38$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $561,000, adding $6,330 every year, while hoping to spend $38,791 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: 63/31/6 Blend
58$561,000$561,000$561,000$561,000
59$624,751$595,018$586,323$663,060
60$647,203$582,901$564,691$677,259
61$670,644$568,890$541,035$687,616
62$695,135$552,851$515,245$697,914
63$720,741$534,643$487,208$708,144
64$747,532$514,115$456,805$718,299
65$775,584$491,111$423,911$728,374
66$804,979$465,460$388,398$738,362
67$835,806$436,987$350,128$748,259
68$868,162$405,504$308,962$758,063
69$902,152$370,811$264,750$767,774
70$937,891$332,700$217,338$777,392
71$975,502$290,948$166,565$786,923
72$1,015,120$245,322$112,262$796,373
73$1,056,894$195,574$54,254$805,754
74$1,100,982$141,442$0$815,080
75$1,147,561$82,652$0$824,861
76$1,196,820$18,910$0$838,372
77$1,248,969$0$0$852,180
78$1,304,234$0$0$883,424
79$1,362,863$0$0$923,434
80$1,425,130$0$0$965,946
81$1,491,330$0$0$1,011,167
82$1,561,789$0$0$1,059,322
83$1,636,862$0$0$1,110,656
84$1,716,940$0$0$1,165,439
85$1,802,448$0$0$1,223,968
86$1,893,856$0$0$1,286,565
87$1,991,676$0$0$1,353,587
88$2,096,469$0$0$1,425,423
89$2,208,853$0$0$1,502,499
90$2,329,504$0$0$1,585,285
91$2,459,165$0$0$1,674,296
92$2,598,651$0$0$1,770,096
93$2,748,858$0$0$1,873,306
94$2,910,767$0$0$1,984,607
95$3,085,459$0$0$2,104,748
96$3,274,121$0$0$2,234,551
97$3,478,055$0$0$2,374,920
98$3,698,694$0$0$2,526,849
99$3,937,614$0$0$2,691,430
100$4,196,546$0$0$2,869,864