Can I retire at age 59 with 592,000?

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 $592,000?

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$48,887$48,451$48,026$47,612$47,207$45,861
2 years$24,201$23,751$23,314$22,890$22,479$21,134
3 years$15,974$15,521$15,086$14,666$14,262$12,959
4 years$11,861$11,410$10,978$10,566$10,172$8,922
5 years$9,394$8,945$8,520$8,116$7,732$6,538
6 years$7,750$7,305$6,885$6,490$6,118$4,981
7 years$6,576$6,134$5,722$5,336$4,976$3,896
8 years$5,696$5,258$4,852$4,476$4,128$3,104
9 years$5,012$4,578$4,179$3,813$3,476$2,508
10 years$4,465$4,036$3,644$3,287$2,962$2,048
11 years$4,017$3,593$3,208$2,860$2,547$1,686
12 years$3,645$3,225$2,847$2,509$2,208$1,397
13 years$3,330$2,914$2,543$2,215$1,925$1,164
14 years$3,060$2,649$2,285$1,966$1,687$974
15 years$2,827$2,420$2,063$1,754$1,486$817
16 years$2,623$2,220$1,871$1,570$1,313$688
17 years$2,443$2,045$1,702$1,411$1,164$581
18 years$2,283$1,889$1,554$1,271$1,035$491
19 years$2,140$1,751$1,423$1,149$923$416
20 years$2,012$1,627$1,306$1,040$824$353
21 years$1,896$1,516$1,201$944$738$299
22 years$1,791$1,415$1,107$859$661$255
23 years$1,695$1,323$1,022$782$593$217
24 years$1,607$1,240$945$713$533$184
25 years$1,526$1,163$875$651$480$157
26 years$1,452$1,093$812$595$432$134
27 years$1,383$1,029$754$545$390$114
28 years$1,319$970$701$499$352$97
29 years$1,260$915$652$458$318$83
30 years$1,205$864$607$420$287$71
31 years$1,154$817$566$386$259$60
32 years$1,105$773$528$355$235$52
33 years$1,060$732$493$326$212$44
34 years$1,018$694$461$300$192$38
35 years$978$658$431$276$174$32
36 years$940$624$403$254$158$27
37 years$905$593$377$234$143$23
38 years$871$564$353$216$130$20
39 years$839$536$331$199$118$17
40 years$809$510$310$184$107$15
41 years$781$485$291$170$97$13
42 years$754$462$273$156$88$11
43 years$728$440$256$144$80$9
44 years$703$420$240$133$72$8
45 years$680$400$226$123$66$7
46 years$658$382$212$114$60$6
47 years$636$364$199$105$54$5
48 years$616$348$187$97$49$4
49 years$597$332$176$90$45$4
50 years$578$317$165$83$41$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $592,000, adding $3,846 every year, while hoping to spend $34,508 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: 58/22/20 Blend
58$592,000$592,000$592,000$592,000
59$656,351$624,975$615,799$690,727
60$686,583$618,883$599,712$708,436
61$718,741$611,335$581,930$723,662
62$752,987$602,225$562,359$739,494
63$789,495$591,437$540,901$755,998
64$828,458$578,852$517,456$773,249
65$870,086$564,341$491,915$791,328
66$914,609$547,768$464,169$810,329
67$962,281$528,990$434,100$830,356
68$1,013,378$507,855$401,587$851,527
69$1,068,204$484,202$366,502$873,973
70$1,127,094$457,861$328,713$897,841
71$1,190,414$428,652$288,081$923,293
72$1,258,565$396,385$244,461$950,515
73$1,331,990$360,859$197,701$979,710
74$1,411,173$321,861$147,645$1,011,107
75$1,496,648$279,168$94,125$1,044,960
76$1,588,999$232,540$36,972$1,081,554
77$1,688,871$181,728$0$1,121,205
78$1,796,970$126,467$0$1,169,392
79$1,914,073$66,477$0$1,230,132
80$2,041,037$1,462$0$1,296,007
81$2,178,800$0$0$1,367,544
82$2,328,397$0$0$1,462,006
83$2,490,964$0$0$1,565,087
84$2,667,753$0$0$1,677,232
85$2,860,140$0$0$1,799,319
86$3,069,639$0$0$1,932,316
87$3,297,916$0$0$2,077,287
88$3,546,806$0$0$2,235,404
89$3,818,326$0$0$2,407,954
90$4,114,698$0$0$2,596,357
91$4,438,368$0$0$2,802,176
92$4,792,027$0$0$3,027,129
93$5,178,639$0$0$3,273,110
94$5,601,468$0$0$3,542,204
95$6,064,104$0$0$3,836,705
96$6,570,505$0$0$4,159,141
97$7,125,027$0$0$4,512,294
98$7,732,467$0$0$4,899,230
99$8,398,107$0$0$5,323,325
100$9,127,765$0$0$5,788,294