Can I retire at age 59 with 731,000?

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 $731,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.3%
1 years$60,365$59,828$59,303$58,791$58,291$57,491
2 years$29,884$29,327$28,788$28,265$27,758$26,953
3 years$19,725$19,166$18,628$18,110$17,611$16,827
4 years$14,646$14,089$13,556$13,047$12,560$11,802
5 years$11,600$11,046$10,520$10,021$9,548$8,819
6 years$9,569$9,020$8,502$8,014$7,555$6,856
7 years$8,120$7,575$7,065$6,589$6,144$5,475
8 years$7,033$6,493$5,992$5,527$5,097$4,457
9 years$6,188$5,653$5,161$4,708$4,293$3,682
10 years$5,513$4,983$4,499$4,058$3,657$3,076
11 years$4,961$4,436$3,961$3,532$3,146$2,593
12 years$4,501$3,982$3,515$3,098$2,726$2,201
13 years$4,112$3,598$3,141$2,735$2,377$1,879
14 years$3,779$3,271$2,822$2,428$2,084$1,612
15 years$3,491$2,988$2,548$2,165$1,835$1,388
16 years$3,239$2,741$2,310$1,939$1,621$1,200
17 years$3,016$2,525$2,102$1,742$1,438$1,040
18 years$2,819$2,333$1,919$1,570$1,278$903
19 years$2,643$2,162$1,757$1,418$1,139$786
20 years$2,484$2,009$1,612$1,285$1,018$686
21 years$2,341$1,871$1,483$1,166$911$599
22 years$2,211$1,747$1,367$1,060$816$524
23 years$2,093$1,634$1,262$965$733$459
24 years$1,984$1,531$1,167$881$659$402
25 years$1,885$1,437$1,081$804$593$353
26 years$1,793$1,350$1,002$735$534$310
27 years$1,708$1,271$931$673$481$272
28 years$1,629$1,197$865$617$434$239
29 years$1,556$1,130$805$565$392$210
30 years$1,488$1,067$750$519$354$185
31 years$1,424$1,008$699$477$320$163
32 years$1,365$954$652$438$290$143
33 years$1,309$904$609$403$262$126
34 years$1,257$856$569$371$237$111
35 years$1,207$812$532$341$215$98
36 years$1,161$771$498$314$195$86
37 years$1,117$732$466$290$177$76
38 years$1,076$696$436$267$160$67
39 years$1,037$662$409$246$145$59
40 years$999$630$383$227$132$52
41 years$964$599$359$209$119$46
42 years$931$571$337$193$108$41
43 years$899$544$316$178$98$36
44 years$869$518$297$165$89$32
45 years$840$494$279$152$81$28
46 years$812$472$262$141$74$25
47 years$786$450$246$130$67$22
48 years$761$430$231$120$61$19
49 years$737$410$217$111$55$17
50 years$714$392$204$102$50$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $731,000, adding $3,613 every year, while hoping to spend $48,571 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: 35/42/23 Blend
58$731,000$731,000$731,000$731,000
59$809,289$770,546$759,215$831,861
60$840,157$756,623$732,970$834,939
61$872,546$740,391$704,217$833,549
62$906,560$721,684$672,822$831,071
63$942,310$700,328$638,644$827,437
64$979,921$676,139$601,533$822,580
65$1,019,525$648,922$561,337$816,427
66$1,061,268$618,471$517,893$808,905
67$1,105,308$584,566$471,033$799,940
68$1,151,817$546,977$420,580$789,455
69$1,200,984$505,461$366,351$777,370
70$1,253,013$459,758$308,153$763,606
71$1,308,130$409,596$245,786$748,081
72$1,366,579$354,686$179,039$730,713
73$1,428,628$294,723$107,695$711,420
74$1,494,570$229,386$31,525$690,117
75$1,564,725$158,335$0$666,723
76$1,639,444$81,210$0$653,367
77$1,719,109$0$0$646,807
78$1,804,143$0$0$640,377
79$1,895,006$0$0$673,675
80$1,992,201$0$0$709,361
81$2,096,284$0$0$747,646
82$2,207,861$0$0$788,763
83$2,327,598$0$0$832,967
84$2,456,226$0$0$880,538
85$2,594,547$0$0$931,784
86$2,743,442$0$0$987,041
87$2,903,878$0$0$1,046,682
88$3,076,919$0$0$1,111,113
89$3,263,729$0$0$1,180,783
90$3,465,593$0$0$1,256,183
91$3,683,919$0$0$1,337,856
92$3,920,257$0$0$1,426,396
93$4,176,310$0$0$1,522,458
94$4,453,950$0$0$1,626,761
95$4,755,236$0$0$1,740,096
96$5,082,433$0$0$1,863,335
97$5,438,033$0$0$1,997,436
98$5,824,775$0$0$2,143,452
99$6,245,675$0$0$2,302,544
100$6,704,051$0$0$2,475,987