Can I retire at age 61 with 412,000?

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 $412,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.8%
1 years$34,023$33,720$33,424$33,135$32,853$31,815
2 years$16,843$16,529$16,225$15,930$15,645$14,607
3 years$11,117$10,802$10,499$10,207$9,926$8,922
4 years$8,255$7,941$7,640$7,353$7,079$6,118
5 years$6,538$6,226$5,929$5,648$5,381$4,465
6 years$5,393$5,084$4,792$4,517$4,258$3,387
7 years$4,576$4,269$3,982$3,714$3,463$2,637
8 years$3,964$3,660$3,377$3,115$2,873$2,091
9 years$3,488$3,186$2,909$2,653$2,419$1,681
10 years$3,107$2,809$2,536$2,287$2,061$1,366
11 years$2,796$2,500$2,232$1,991$1,773$1,119
12 years$2,537$2,244$1,981$1,746$1,536$922
13 years$2,318$2,028$1,770$1,542$1,340$764
14 years$2,130$1,843$1,590$1,368$1,174$636
15 years$1,967$1,684$1,436$1,220$1,034$531
16 years$1,825$1,545$1,302$1,093$914$444
17 years$1,700$1,423$1,185$982$810$373
18 years$1,589$1,315$1,081$885$720$313
19 years$1,490$1,219$990$799$642$264
20 years$1,400$1,132$909$724$574$222
21 years$1,320$1,055$836$657$513$188
22 years$1,246$985$770$597$460$158
23 years$1,179$921$711$544$413$134
24 years$1,118$863$658$496$371$113
25 years$1,062$810$609$453$334$96
26 years$1,010$761$565$414$301$81
27 years$963$716$525$379$271$69
28 years$918$675$488$348$245$58
29 years$877$637$454$319$221$49
30 years$839$601$423$292$200$42
31 years$803$568$394$269$181$36
32 years$769$538$368$247$163$30
33 years$738$509$343$227$148$26
34 years$708$483$321$209$134$22
35 years$681$458$300$192$121$18
36 years$654$435$281$177$110$16
37 years$630$413$263$163$100$13
38 years$606$392$246$150$90$11
39 years$584$373$230$139$82$10
40 years$563$355$216$128$74$8
41 years$543$338$203$118$67$7
42 years$525$322$190$109$61$6
43 years$507$307$178$101$55$5
44 years$490$292$167$93$50$4
45 years$473$279$157$86$46$4
46 years$458$266$148$79$41$3
47 years$443$254$139$73$38$3
48 years$429$242$130$68$34$2
49 years$415$231$122$62$31$2
50 years$402$221$115$58$28$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $412,000, adding $5,881 every year, while hoping to spend $27,664 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: 52/21/27 Blend
60$412,000$412,000$412,000$412,000
61$460,090$438,254$431,868$480,265
62$477,585$430,294$416,902$486,930
63$495,937$421,017$400,506$490,895
64$515,205$410,329$382,605$494,655
65$535,452$398,131$363,118$498,204
66$556,746$384,318$341,961$501,533
67$579,162$368,778$319,045$504,637
68$602,783$351,393$294,279$507,510
69$627,695$332,041$267,566$510,150
70$653,997$310,588$238,806$512,554
71$681,794$286,895$207,895$514,723
72$711,199$260,816$174,722$516,661
73$742,340$232,194$139,174$518,373
74$775,353$200,866$101,131$519,868
75$810,389$166,658$60,468$521,160
76$847,610$129,386$17,055$522,265
77$887,197$88,856$0$523,205
78$929,345$44,864$0$532,443
79$974,269$0$0$547,370
80$1,022,204$0$0$563,801
81$1,073,409$0$0$592,452
82$1,128,165$0$0$623,116
83$1,186,782$0$0$655,969
84$1,249,600$0$0$691,207
85$1,316,991$0$0$729,042
86$1,389,364$0$0$769,706
87$1,467,166$0$0$813,457
88$1,550,892$0$0$860,576
89$1,641,081$0$0$911,371
90$1,738,327$0$0$966,182
91$1,843,282$0$0$1,025,382
92$1,956,664$0$0$1,089,382
93$2,079,260$0$0$1,158,630
94$2,211,936$0$0$1,233,623
95$2,355,643$0$0$1,314,905
96$2,511,428$0$0$1,403,075
97$2,680,442$0$0$1,498,790
98$2,863,950$0$0$1,602,775
99$3,063,344$0$0$1,715,827
100$3,280,155$0$0$1,838,821