Can I retire at age 61 with 662,000?

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 $662,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.2%
1 years$54,667$54,180$53,705$53,242$52,789$50,835
2 years$27,063$26,559$26,071$25,597$25,138$23,191
3 years$17,863$17,357$16,869$16,400$15,948$14,071
4 years$13,264$12,759$12,277$11,815$11,374$9,580
5 years$10,505$10,003$9,527$9,075$8,647$6,940
6 years$8,666$8,168$7,699$7,258$6,842$5,224
7 years$7,353$6,860$6,398$5,967$5,564$4,034
8 years$6,369$5,880$5,426$5,005$4,616$3,173
9 years$5,604$5,120$4,674$4,264$3,887$2,530
10 years$4,993$4,513$4,075$3,675$3,312$2,037
11 years$4,492$4,017$3,587$3,199$2,849$1,653
12 years$4,076$3,606$3,183$2,806$2,469$1,350
13 years$3,724$3,259$2,844$2,477$2,153$1,108
14 years$3,422$2,962$2,556$2,199$1,887$913
15 years$3,161$2,706$2,307$1,961$1,661$754
16 years$2,933$2,483$2,092$1,756$1,468$625
17 years$2,732$2,286$1,904$1,578$1,302$519
18 years$2,553$2,113$1,738$1,422$1,158$432
19 years$2,393$1,958$1,591$1,285$1,032$360
20 years$2,250$1,819$1,460$1,163$922$300
21 years$2,120$1,695$1,343$1,056$825$250
22 years$2,003$1,582$1,238$960$739$209
23 years$1,895$1,480$1,143$874$664$175
24 years$1,797$1,386$1,057$797$597$146
25 years$1,707$1,301$979$728$537$122
26 years$1,624$1,223$908$666$483$103
27 years$1,547$1,151$843$610$436$86
28 years$1,475$1,084$784$558$393$72
29 years$1,409$1,023$729$512$355$60
30 years$1,348$966$679$470$321$51
31 years$1,290$913$633$432$290$42
32 years$1,236$864$591$397$262$35
33 years$1,186$818$552$365$238$30
34 years$1,138$776$515$336$215$25
35 years$1,093$736$482$309$195$21
36 years$1,051$698$451$285$176$18
37 years$1,012$663$422$262$160$15
38 years$974$630$395$242$145$12
39 years$939$599$370$223$131$10
40 years$905$570$347$206$119$9
41 years$873$543$325$190$108$7
42 years$843$517$305$175$98$6
43 years$814$492$286$162$89$5
44 years$787$469$269$149$81$4
45 years$760$448$252$138$73$4
46 years$735$427$237$127$67$3
47 years$712$408$223$118$61$3
48 years$689$389$209$109$55$2
49 years$667$372$197$100$50$2
50 years$646$355$185$93$45$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $662,000, adding $2,076 every year, while hoping to spend $28,122 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: 47/46/7 Blend
60$662,000$662,000$662,000$662,000
61$731,665$696,579$686,318$764,582
62$776,374$700,790$679,388$791,604
63$824,700$704,265$671,284$817,793
64$876,983$706,937$661,936$845,556
65$933,596$708,738$651,271$875,049
66$994,949$709,593$639,215$906,442
67$1,061,493$709,422$625,688$939,924
68$1,133,724$708,143$610,608$975,707
69$1,212,187$705,665$593,886$1,014,024
70$1,297,483$701,895$575,434$1,055,133
71$1,390,270$696,732$555,155$1,099,321
72$1,491,277$690,070$532,951$1,146,906
73$1,601,300$681,797$508,718$1,198,240
74$1,721,220$671,793$482,348$1,253,712
75$1,852,004$659,930$453,727$1,313,756
76$1,994,718$646,076$422,736$1,378,849
77$2,150,534$630,088$389,252$1,449,521
78$2,320,742$611,816$353,145$1,526,358
79$2,506,763$591,101$314,281$1,610,011
80$2,710,161$567,773$272,518$1,701,198
81$2,932,659$541,655$227,709$1,800,713
82$3,176,152$512,559$179,699$1,909,439
83$3,442,729$480,284$128,329$2,028,347
84$3,734,690$444,620$73,430$2,158,515
85$4,054,565$405,343$14,827$2,301,135
86$4,405,145$362,219$0$2,457,524
87$4,789,499$314,997$0$2,632,703
88$5,211,011$263,415$0$2,826,131
89$5,673,406$207,194$0$3,038,497
90$6,180,788$146,041$0$3,271,782
91$6,737,677$79,646$0$3,528,180
92$7,349,051$7,680$0$3,810,110
93$8,020,396$0$0$4,120,246
94$8,757,753$0$0$4,497,077
95$9,567,777$0$0$4,915,395
96$10,457,802$0$0$5,375,110
97$11,435,903$0$0$5,880,403
98$12,510,979$0$0$6,435,883
99$13,692,835$0$0$7,046,626
100$14,992,271$0$0$7,718,224