Can I retire at age 62 with 513,000?

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 $513,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.1%
1 years$42,363$41,986$41,618$41,258$40,907$40,049
2 years$20,972$20,581$20,203$19,836$19,480$18,619
3 years$13,842$13,450$13,072$12,709$12,359$11,522
4 years$10,278$9,887$9,513$9,156$8,814$8,009
5 years$8,140$7,752$7,383$7,033$6,701$5,928
6 years$6,716$6,330$5,966$5,624$5,302$4,564
7 years$5,698$5,316$4,958$4,624$4,312$3,608
8 years$4,936$4,557$4,205$3,879$3,577$2,907
9 years$4,343$3,967$3,622$3,304$3,012$2,376
10 years$3,869$3,497$3,157$2,848$2,567$1,963
11 years$3,481$3,113$2,780$2,479$2,207$1,636
12 years$3,159$2,794$2,467$2,174$1,913$1,372
13 years$2,886$2,525$2,204$1,919$1,668$1,158
14 years$2,652$2,295$1,980$1,704$1,462$981
15 years$2,450$2,097$1,788$1,520$1,288$835
16 years$2,273$1,924$1,621$1,361$1,138$712
17 years$2,117$1,772$1,475$1,222$1,009$610
18 years$1,978$1,637$1,347$1,102$897$523
19 years$1,855$1,517$1,233$995$800$449
20 years$1,744$1,410$1,131$902$714$386
21 years$1,643$1,313$1,041$818$639$333
22 years$1,552$1,226$959$744$573$287
23 years$1,469$1,147$886$678$514$248
24 years$1,393$1,074$819$618$462$214
25 years$1,323$1,008$759$564$416$185
26 years$1,258$948$704$516$375$160
27 years$1,199$892$653$472$338$139
28 years$1,143$840$607$433$305$120
29 years$1,092$793$565$397$275$104
30 years$1,044$749$526$364$249$90
31 years$1,000$708$491$334$225$78
32 years$958$670$458$307$203$68
33 years$919$634$428$283$184$59
34 years$882$601$399$260$167$51
35 years$847$570$373$239$151$44
36 years$815$541$349$221$137$39
37 years$784$514$327$203$124$33
38 years$755$488$306$187$112$29
39 years$727$464$287$173$102$25
40 years$701$442$269$159$92$22
41 years$677$421$252$147$84$19
42 years$653$401$237$136$76$17
43 years$631$382$222$125$69$14
44 years$610$364$208$116$63$12
45 years$589$347$196$107$57$11
46 years$570$331$184$99$52$9
47 years$551$316$173$91$47$8
48 years$534$301$162$84$43$7
49 years$517$288$152$78$39$6
50 years$501$275$143$72$35$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $513,000, adding $2,067 every year, while hoping to spend $29,030 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: 64/27/9 Blend
61$513,000$513,000$513,000$513,000
62$567,458$540,269$532,318$602,577
63$594,451$535,855$519,263$621,842
64$623,225$530,251$504,797$639,282
65$653,929$523,369$488,844$657,586
66$686,730$515,114$471,320$676,837
67$721,810$505,388$452,142$697,126
68$759,365$494,083$431,220$718,555
69$799,616$481,088$408,461$741,238
70$842,800$466,284$383,768$765,300
71$889,179$449,547$357,038$790,883
72$939,043$430,742$328,166$818,140
73$992,706$409,729$297,041$847,246
74$1,050,517$386,360$263,546$878,393
75$1,112,855$360,477$227,560$911,792
76$1,180,140$331,915$188,958$947,682
77$1,252,833$300,497$147,606$986,324
78$1,331,437$266,037$103,367$1,028,010
79$1,416,511$228,339$56,096$1,073,063
80$1,508,663$187,197$5,644$1,121,841
81$1,608,567$142,389$0$1,174,742
82$1,716,961$93,686$0$1,236,833
83$1,834,657$40,843$0$1,304,855
84$1,962,548$0$0$1,378,821
85$2,101,619$0$0$1,464,220
86$2,252,950$0$0$1,570,383
87$2,417,730$0$0$1,686,014
88$2,597,271$0$0$1,812,037
89$2,793,012$0$0$1,949,466
90$3,006,539$0$0$2,099,420
91$3,239,598$0$0$2,263,130
92$3,494,110$0$0$2,441,949
93$3,772,192$0$0$2,637,369
94$4,076,170$0$0$2,851,032
95$4,408,609$0$0$3,084,745
96$4,772,333$0$0$3,340,498
97$5,170,448$0$0$3,620,483
98$5,606,379$0$0$3,927,113
99$6,083,893$0$0$4,263,046
100$6,607,143$0$0$4,631,207