Can I retire at age 59 with 617,000?

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 $617,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.8%
1 years$50,951$50,497$50,055$49,622$49,200$47,267
2 years$25,223$24,754$24,298$23,857$23,429$21,505
3 years$16,649$16,177$15,723$15,285$14,864$13,010
4 years$12,362$11,892$11,442$11,012$10,601$8,831
5 years$9,791$9,323$8,880$8,458$8,059$6,377
6 years$8,077$7,613$7,176$6,764$6,377$4,784
7 years$6,854$6,393$5,963$5,561$5,186$3,682
8 years$5,936$5,480$5,057$4,665$4,302$2,886
9 years$5,223$4,772$4,356$3,974$3,623$2,292
10 years$4,653$4,206$3,798$3,425$3,087$1,839
11 years$4,187$3,744$3,343$2,981$2,655$1,487
12 years$3,799$3,361$2,967$2,615$2,301$1,209
13 years$3,471$3,037$2,651$2,309$2,006$988
14 years$3,190$2,761$2,382$2,049$1,759$811
15 years$2,946$2,522$2,150$1,828$1,549$667
16 years$2,734$2,314$1,950$1,636$1,369$550
17 years$2,546$2,131$1,774$1,470$1,213$455
18 years$2,380$1,969$1,620$1,325$1,079$377
19 years$2,231$1,825$1,483$1,197$962$312
20 years$2,097$1,696$1,361$1,084$859$259
21 years$1,976$1,580$1,252$984$769$216
22 years$1,866$1,474$1,154$895$689$179
23 years$1,766$1,379$1,065$815$619$149
24 years$1,675$1,292$985$743$556$124
25 years$1,591$1,213$912$679$500$103
26 years$1,513$1,140$846$621$451$86
27 years$1,442$1,072$786$568$406$72
28 years$1,375$1,011$730$520$367$60
29 years$1,313$953$680$477$331$50
30 years$1,256$900$633$438$299$42
31 years$1,202$851$590$402$270$35
32 years$1,152$805$551$370$245$29
33 years$1,105$763$514$340$221$24
34 years$1,061$723$480$313$200$20
35 years$1,019$686$449$288$182$17
36 years$980$651$420$265$164$14
37 years$943$618$393$244$149$12
38 years$908$587$368$225$135$10
39 years$875$559$345$208$123$8
40 years$844$531$323$192$111$7
41 years$814$506$303$177$101$6
42 years$786$482$284$163$92$5
43 years$759$459$267$151$83$4
44 years$733$438$251$139$75$3
45 years$709$417$235$128$68$3
46 years$685$398$221$119$62$2
47 years$663$380$208$110$56$2
48 years$642$363$195$101$51$2
49 years$622$346$183$94$47$1
50 years$602$331$172$86$42$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $617,000, adding $5,790 every year, while hoping to spend $31,629 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: 55/26/19 Blend
58$617,000$617,000$617,000$617,000
59$685,906$653,205$643,642$719,823
60$722,216$651,559$631,551$741,987
61$761,169$648,773$617,995$762,254
62$803,001$644,756$602,891$783,629
63$847,973$639,415$586,153$806,228
64$896,369$632,648$567,692$830,177
65$948,500$624,350$547,411$855,619
66$1,004,711$614,407$525,214$882,711
67$1,065,379$602,700$500,996$911,629
68$1,130,918$589,103$474,649$942,569
69$1,201,783$573,481$446,062$975,748
70$1,278,475$555,691$415,115$1,011,408
71$1,361,544$535,585$381,686$1,049,817
72$1,451,595$513,002$345,646$1,091,273
73$1,549,294$487,775$306,861$1,136,107
74$1,655,371$459,725$265,190$1,184,687
75$1,770,631$428,664$220,486$1,237,419
76$1,895,960$394,393$172,597$1,294,757
77$2,032,332$356,702$121,362$1,357,202
78$2,180,817$315,368$66,616$1,425,310
79$2,342,595$270,155$8,182$1,499,698
80$2,518,964$220,817$0$1,581,048
81$2,711,351$167,090$0$1,681,101
82$2,921,328$108,697$0$1,792,196
83$3,150,626$45,345$0$1,913,641
84$3,401,148$0$0$2,046,505
85$3,674,993$0$0$2,198,630
86$3,974,468$0$0$2,379,235
87$4,302,115$0$0$2,576,887
88$4,660,733$0$0$2,793,280
89$5,053,403$0$0$3,030,283
90$5,483,521$0$0$3,289,951
91$5,954,822$0$0$3,574,548
92$6,471,424$0$0$3,886,568
93$7,037,859$0$0$4,228,757
94$7,659,120$0$0$4,604,142
95$8,340,707$0$0$5,016,053
96$9,088,678$0$0$5,468,162
97$9,909,704$0$0$5,964,510
98$10,811,134$0$0$6,509,552
99$11,801,066$0$0$7,108,193
100$12,888,418$0$0$7,765,837