Can I retire at age 62 with 431,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $431,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$35,592$35,275$34,965$34,663$34,369$33,981
2 years$17,620$17,291$16,973$16,665$16,366$15,976
3 years$11,630$11,300$10,983$10,677$10,383$10,003
4 years$8,635$8,307$7,993$7,693$7,405$7,038
5 years$6,839$6,513$6,203$5,909$5,629$5,275
6 years$5,642$5,318$5,013$4,725$4,454$4,114
7 years$4,787$4,466$4,166$3,885$3,623$3,296
8 years$4,147$3,828$3,533$3,259$3,005$2,693
9 years$3,649$3,333$3,043$2,776$2,531$2,233
10 years$3,250$2,938$2,653$2,393$2,156$1,872
11 years$2,925$2,616$2,335$2,082$1,855$1,584
12 years$2,654$2,348$2,073$1,827$1,607$1,349
13 years$2,424$2,122$1,852$1,613$1,401$1,157
14 years$2,228$1,928$1,664$1,431$1,229$996
15 years$2,058$1,762$1,502$1,277$1,082$861
16 years$1,909$1,616$1,362$1,143$956$748
17 years$1,779$1,489$1,239$1,027$848$651
18 years$1,662$1,375$1,131$926$754$568
19 years$1,558$1,275$1,036$836$672$496
20 years$1,465$1,185$951$757$600$435
21 years$1,380$1,103$874$687$537$381
22 years$1,304$1,030$806$625$481$335
23 years$1,234$963$744$569$432$295
24 years$1,170$903$688$519$388$260
25 years$1,111$847$637$474$349$229
26 years$1,057$796$591$434$315$202
27 years$1,007$749$549$397$284$178
28 years$961$706$510$364$256$157
29 years$917$666$475$333$231$139
30 years$877$629$442$306$209$123
31 years$840$595$412$281$189$109
32 years$805$563$385$258$171$96
33 years$772$533$359$238$155$85
34 years$741$505$336$219$140$75
35 years$712$479$314$201$127$67
36 years$685$455$294$185$115$59
37 years$659$432$275$171$104$52
38 years$634$410$257$157$94$46
39 years$611$390$241$145$86$41
40 years$589$371$226$134$78$36
41 years$568$353$212$123$70$32
42 years$549$337$199$114$64$29
43 years$530$321$186$105$58$25
44 years$512$306$175$97$53$23
45 years$495$291$164$90$48$20
46 years$479$278$154$83$43$18
47 years$463$265$145$77$39$16
48 years$449$253$136$71$36$14
49 years$434$242$128$65$33$12
50 years$421$231$120$60$30$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $431,000, adding $2,198 every year, while hoping to spend $35,252 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: 43/43/14 Blend
61$431,000$431,000$431,000$431,000
62$477,229$454,386$447,706$495,721
63$488,399$439,143$425,196$493,650
64$499,526$421,972$400,751$487,723
65$510,570$402,741$374,268$480,534
66$521,483$381,310$345,641$471,984
67$532,212$357,532$314,758$461,964
68$542,698$331,252$281,503$450,361
69$552,874$302,304$245,754$437,049
70$562,665$270,514$207,384$421,896
71$571,987$235,699$166,262$404,762
72$580,745$197,664$122,247$385,492
73$588,835$156,204$75,196$363,925
74$596,138$111,100$24,957$339,884
75$602,525$62,125$0$313,182
76$607,849$9,035$0$287,897
77$611,948$0$0$263,789
78$614,641$0$0$259,830
79$615,728$0$0$259,355
80$614,984$0$0$257,982
81$612,163$0$0$255,592
82$606,990$0$0$252,054
83$599,159$0$0$247,222
84$588,332$0$0$240,936
85$574,135$0$0$233,016
86$556,152$0$0$223,265
87$533,924$0$0$211,463
88$506,941$0$0$197,369
89$474,641$0$0$180,713
90$436,400$0$0$161,200
91$391,528$0$0$138,501
92$339,264$0$0$112,254
93$278,765$0$0$82,058
94$209,099$0$0$47,470
95$129,238$0$0$8,000
96$38,042$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0