Can I retire at age 61 with 507,000?

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 $507,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.3%
1 years$41,868$41,495$41,131$40,776$40,429$39,548
2 years$20,727$20,341$19,966$19,604$19,252$18,369
3 years$13,680$13,293$12,920$12,560$12,214$11,356
4 years$10,158$9,772$9,402$9,049$8,711$7,886
5 years$8,045$7,661$7,296$6,950$6,622$5,831
6 years$6,637$6,256$5,897$5,558$5,240$4,484
7 years$5,632$5,254$4,900$4,570$4,261$3,541
8 years$4,878$4,503$4,156$3,834$3,535$2,850
9 years$4,292$3,921$3,579$3,265$2,977$2,326
10 years$3,824$3,456$3,121$2,815$2,537$1,919
11 years$3,441$3,077$2,747$2,450$2,182$1,598
12 years$3,122$2,762$2,438$2,149$1,891$1,339
13 years$2,852$2,496$2,178$1,897$1,649$1,128
14 years$2,621$2,268$1,957$1,684$1,445$955
15 years$2,421$2,072$1,767$1,502$1,272$811
16 years$2,246$1,901$1,602$1,345$1,125$691
17 years$2,092$1,751$1,458$1,208$997$590
18 years$1,955$1,618$1,331$1,089$887$506
19 years$1,833$1,500$1,218$984$790$434
20 years$1,723$1,393$1,118$891$706$373
21 years$1,624$1,298$1,028$809$632$320
22 years$1,534$1,212$948$735$566$276
23 years$1,451$1,133$875$670$508$238
24 years$1,376$1,062$809$611$457$205
25 years$1,307$996$750$558$411$177
26 years$1,243$936$695$510$370$153
27 years$1,185$881$646$467$334$132
28 years$1,130$830$600$428$301$114
29 years$1,079$783$559$392$272$99
30 years$1,032$740$520$360$246$86
31 years$988$699$485$331$222$74
32 years$947$662$453$304$201$64
33 years$908$627$423$279$182$56
34 years$872$594$395$257$165$48
35 years$837$563$369$237$149$42
36 years$805$535$345$218$135$36
37 years$775$508$323$201$122$31
38 years$746$483$303$185$111$27
39 years$719$459$284$171$101$24
40 years$693$437$266$157$91$20
41 years$669$416$249$145$83$18
42 years$645$396$234$134$75$15
43 years$623$377$219$124$68$13
44 years$602$360$206$114$62$12
45 years$582$343$193$105$56$10
46 years$563$327$182$97$51$9
47 years$545$312$171$90$46$8
48 years$528$298$160$83$42$7
49 years$511$285$151$77$38$6
50 years$495$272$142$71$35$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $507,000, adding $4,824 every year, while hoping to spend $43,984 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: 67/7/26 Blend
60$507,000$507,000$507,000$507,000
61$563,690$536,819$528,960$597,350
62$574,388$516,324$499,882$600,097
63$584,702$493,352$468,355$597,673
64$594,549$467,732$434,252$594,020
65$603,831$439,289$397,437$589,018
66$612,442$407,835$357,772$582,538
67$620,262$373,170$315,108$574,437
68$627,159$335,085$269,294$564,561
69$632,983$293,359$220,170$552,740
70$637,570$247,756$167,568$538,791
71$640,736$198,030$111,315$522,513
72$642,276$143,918$51,229$503,687
73$641,962$85,144$0$482,075
74$639,543$21,417$0$460,992
75$634,739$0$0$451,976
76$627,238$0$0$444,211
77$616,696$0$0$435,833
78$602,732$0$0$424,908
79$584,922$0$0$411,125
80$562,798$0$0$394,136
81$535,841$0$0$373,559
82$503,477$0$0$348,968
83$465,071$0$0$319,894
84$419,920$0$0$285,817
85$367,247$0$0$246,164
86$306,193$0$0$200,298
87$235,808$0$0$147,518
88$155,044$0$0$87,048
89$62,739$0$0$18,032
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0