Can I retire at age 62 with 454,000?

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 $454,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.6%
1 years$37,491$37,157$36,831$36,513$36,203$35,371
2 years$18,560$18,214$17,879$17,554$17,239$16,406
3 years$12,250$11,903$11,569$11,247$10,937$10,128
4 years$9,096$8,750$8,419$8,103$7,801$7,022
5 years$7,204$6,860$6,534$6,224$5,930$5,184
6 years$5,943$5,602$5,280$4,977$4,692$3,980
7 years$5,043$4,704$4,388$4,092$3,816$3,137
8 years$4,368$4,033$3,721$3,433$3,166$2,521
9 years$3,843$3,511$3,205$2,924$2,666$2,054
10 years$3,424$3,095$2,794$2,520$2,272$1,692
11 years$3,081$2,755$2,460$2,194$1,954$1,405
12 years$2,795$2,473$2,183$1,924$1,693$1,175
13 years$2,554$2,235$1,951$1,699$1,476$988
14 years$2,347$2,031$1,753$1,508$1,294$835
15 years$2,168$1,856$1,582$1,345$1,139$708
16 years$2,011$1,703$1,435$1,204$1,007$602
17 years$1,873$1,568$1,305$1,082$893$513
18 years$1,751$1,449$1,192$975$794$438
19 years$1,641$1,343$1,091$881$708$375
20 years$1,543$1,248$1,001$798$632$322
21 years$1,454$1,162$921$724$566$276
22 years$1,373$1,085$849$658$507$237
23 years$1,300$1,015$784$600$455$204
24 years$1,232$951$725$547$409$176
25 years$1,170$892$671$499$368$151
26 years$1,113$839$623$457$332$130
27 years$1,061$789$578$418$299$112
28 years$1,012$744$537$383$270$97
29 years$966$702$500$351$244$84
30 years$924$663$466$322$220$72
31 years$885$626$434$296$199$62
32 years$848$593$405$272$180$54
33 years$813$561$378$250$163$47
34 years$781$532$354$230$147$40
35 years$750$504$331$212$134$35
36 years$721$479$309$195$121$30
37 years$694$455$289$180$110$26
38 years$668$432$271$166$99$22
39 years$644$411$254$153$90$19
40 years$621$391$238$141$82$17
41 years$599$372$223$130$74$15
42 years$578$354$209$120$67$13
43 years$558$338$196$111$61$11
44 years$539$322$184$102$55$9
45 years$521$307$173$94$50$8
46 years$504$293$163$87$46$7
47 years$488$279$153$81$42$6
48 years$472$267$144$74$38$5
49 years$458$255$135$69$34$5
50 years$443$243$127$64$31$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $454,000, adding $3,414 every year, while hoping to spend $23,787 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: 81/10/9 Blend
61$454,000$454,000$454,000$454,000
62$503,830$479,768$472,731$543,708
63$529,911$477,967$463,258$568,529
64$557,855$475,281$452,671$592,279
65$587,828$471,641$440,906$617,631
66$620,009$466,974$427,900$644,734
67$654,598$461,204$413,582$673,751
68$691,813$454,248$397,883$704,861
69$731,892$446,021$380,726$738,262
70$775,099$436,430$362,035$774,172
71$821,723$425,379$341,727$812,831
72$872,081$412,765$319,716$854,503
73$926,521$398,478$295,915$899,481
74$985,427$382,404$270,229$948,084
75$1,049,220$364,422$242,561$1,000,669
76$1,118,363$344,401$212,809$1,057,625
77$1,193,366$322,206$180,868$1,119,382
78$1,274,788$297,693$146,626$1,186,417
79$1,363,246$270,710$109,968$1,259,250
80$1,459,417$241,094$70,771$1,338,461
81$1,564,047$208,677$28,912$1,424,684
82$1,677,956$173,279$0$1,518,620
83$1,802,046$134,708$0$1,622,557
84$1,937,311$92,765$0$1,738,893
85$2,084,844$47,238$0$1,865,805
86$2,245,848$0$0$2,004,341
87$2,421,648$0$0$2,155,890
88$2,613,701$0$0$2,327,140
89$2,823,612$0$0$2,514,325
90$3,053,148$0$0$2,719,022
91$3,304,256$0$0$2,942,968
92$3,579,076$0$0$3,188,074
93$3,879,968$0$0$3,456,446
94$4,209,530$0$0$3,750,403
95$4,570,622$0$0$4,072,497
96$4,966,395$0$0$4,425,541
97$5,400,318$0$0$4,812,631
98$5,876,212$0$0$5,237,178
99$6,398,288$0$0$5,702,939
100$6,971,180$0$0$6,214,053