Can I retire at age 59 with 647,000?

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 $647,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.9%
1 years$53,429$52,953$52,488$52,035$51,593$51,182
2 years$26,450$25,957$25,480$25,017$24,568$24,154
3 years$17,458$16,963$16,487$16,029$15,587$15,182
4 years$12,963$12,470$11,998$11,548$11,117$10,725
5 years$10,267$9,777$9,311$8,870$8,451$8,073
6 years$8,470$7,983$7,525$7,093$6,687$6,323
7 years$7,187$6,704$6,253$5,832$5,438$5,089
8 years$6,225$5,747$5,303$4,892$4,511$4,176
9 years$5,477$5,004$4,568$4,167$3,799$3,479
10 years$4,879$4,410$3,982$3,592$3,237$2,931
11 years$4,391$3,926$3,506$3,126$2,784$2,492
12 years$3,984$3,524$3,111$2,742$2,413$2,134
13 years$3,639$3,185$2,780$2,421$2,104$1,838
14 years$3,345$2,895$2,498$2,149$1,844$1,592
15 years$3,090$2,645$2,255$1,916$1,624$1,384
16 years$2,866$2,426$2,045$1,716$1,435$1,208
17 years$2,670$2,235$1,860$1,542$1,272$1,057
18 years$2,495$2,065$1,698$1,389$1,131$927
19 years$2,339$1,914$1,555$1,255$1,008$816
20 years$2,199$1,778$1,427$1,137$901$719
21 years$2,072$1,656$1,312$1,032$806$634
22 years$1,957$1,546$1,210$938$723$561
23 years$1,852$1,446$1,117$855$649$496
24 years$1,756$1,355$1,033$779$583$440
25 years$1,668$1,271$957$712$525$390
26 years$1,587$1,195$887$651$473$346
27 years$1,512$1,125$824$596$426$307
28 years$1,442$1,060$766$546$384$273
29 years$1,377$1,000$713$501$347$243
30 years$1,317$944$664$459$314$216
31 years$1,261$893$619$422$284$193
32 years$1,208$845$577$388$257$171
33 years$1,159$800$539$357$232$153
34 years$1,112$758$504$328$210$136
35 years$1,069$719$471$302$190$121
36 years$1,028$682$441$278$172$108
37 years$989$648$412$256$156$97
38 years$952$616$386$236$142$86
39 years$917$586$362$218$129$77
40 years$885$557$339$201$117$69
41 years$853$530$318$185$106$61
42 years$824$505$298$171$96$55
43 years$796$481$280$158$87$49
44 years$769$459$263$146$79$44
45 years$743$438$247$135$72$39
46 years$719$417$232$124$65$35
47 years$696$398$218$115$59$31
48 years$673$380$205$106$54$28
49 years$652$363$192$98$49$25
50 years$632$347$181$91$44$22

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $647,000, adding $2,546 every year, while hoping to spend $33,454 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: 82/6/12 Blend
58$647,000$647,000$647,000$647,000
59$715,620$681,329$671,301$772,563
60$753,019$679,120$658,194$808,056
61$793,111$675,680$643,528$842,351
62$836,135$670,916$627,214$879,011
63$882,355$664,725$609,160$918,257
64$932,060$657,001$589,270$960,330
65$985,564$647,628$567,445$1,005,497
66$1,043,217$636,487$543,580$1,054,052
67$1,105,400$623,450$517,565$1,106,319
68$1,172,532$608,381$489,285$1,162,652
69$1,245,075$591,136$458,620$1,223,447
70$1,323,535$571,564$425,446$1,289,135
71$1,408,469$549,504$389,632$1,360,193
72$1,500,489$524,786$351,041$1,437,147
73$1,600,268$497,230$309,531$1,520,576
74$1,708,547$466,646$264,951$1,611,120
75$1,826,140$432,832$217,148$1,709,481
76$1,953,941$395,576$165,958$1,816,436
77$2,092,937$354,653$111,211$1,932,839
78$2,244,210$309,825$52,730$2,059,634
79$2,408,954$260,840$0$2,197,859
80$2,588,481$207,435$0$2,349,899
81$2,784,234$149,328$0$2,523,062
82$2,997,804$86,222$0$2,712,009
83$3,230,939$17,807$0$2,918,299
84$3,485,566$0$0$3,143,653
85$3,763,805$0$0$3,393,677
86$4,067,990$0$0$3,668,316
87$4,400,690$0$0$3,968,715
88$4,764,735$0$0$4,297,431
89$5,163,241$0$0$4,657,280
90$5,599,638$0$0$5,051,360
91$6,077,705$0$0$5,483,086
92$6,601,602$0$0$5,956,218
93$7,175,911$0$0$6,474,896
94$7,805,680$0$0$7,043,679
95$8,496,467$0$0$7,667,592
96$9,254,394$0$0$8,352,166
97$10,086,206$0$0$9,103,494
98$10,999,330$0$0$9,928,289
99$12,001,949$0$0$10,833,944
100$13,103,077$0$0$11,828,605