Can I retire at age 62 with 659,000?

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 $659,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.6%
1 years$54,420$53,935$53,462$53,000$52,550$51,134
2 years$26,940$26,439$25,952$25,481$25,024$23,608
3 years$17,782$17,278$16,793$16,326$15,876$14,504
4 years$13,203$12,701$12,221$11,762$11,323$10,005
5 years$10,457$9,958$9,484$9,034$8,607$7,348
6 years$8,627$8,131$7,664$7,225$6,811$5,610
7 years$7,320$6,829$6,369$5,940$5,539$4,398
8 years$6,340$5,853$5,402$4,983$4,595$3,513
9 years$5,579$5,096$4,652$4,244$3,870$2,845
10 years$4,970$4,492$4,056$3,659$3,297$2,329
11 years$4,472$3,999$3,571$3,184$2,836$1,922
12 years$4,058$3,589$3,169$2,793$2,457$1,597
13 years$3,707$3,244$2,831$2,466$2,143$1,334
14 years$3,407$2,949$2,544$2,189$1,878$1,119
15 years$3,147$2,694$2,297$1,952$1,654$942
16 years$2,920$2,471$2,082$1,748$1,462$795
17 years$2,719$2,276$1,895$1,570$1,296$673
18 years$2,542$2,103$1,730$1,415$1,152$571
19 years$2,383$1,949$1,584$1,279$1,027$485
20 years$2,240$1,811$1,453$1,158$917$413
21 years$2,111$1,687$1,337$1,051$821$351
22 years$1,993$1,575$1,232$956$736$300
23 years$1,887$1,473$1,138$870$661$256
24 years$1,789$1,380$1,052$794$594$218
25 years$1,699$1,295$974$725$534$187
26 years$1,616$1,217$904$663$481$159
27 years$1,540$1,145$839$607$434$136
28 years$1,469$1,079$780$556$392$117
29 years$1,403$1,018$726$510$354$100
30 years$1,341$962$676$468$319$86
31 years$1,284$909$630$430$289$73
32 years$1,230$860$588$395$261$63
33 years$1,180$815$549$363$236$54
34 years$1,133$772$513$334$214$46
35 years$1,089$732$480$308$194$39
36 years$1,047$695$449$283$176$34
37 years$1,007$660$420$261$159$29
38 years$970$627$393$241$144$25
39 years$934$597$369$222$131$21
40 years$901$568$345$205$119$18
41 years$869$540$324$189$108$16
42 years$839$515$304$174$98$13
43 years$810$490$285$161$89$12
44 years$783$467$268$148$81$10
45 years$757$446$251$137$73$8
46 years$732$425$236$127$66$7
47 years$708$406$222$117$60$6
48 years$686$387$208$108$55$5
49 years$664$370$196$100$50$5
50 years$643$353$184$92$45$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $659,000, adding $2,568 every year, while hoping to spend $53,791 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: 32/47/21 Blend
61$659,000$659,000$659,000$659,000
62$728,867$693,940$683,725$747,387
63$745,978$670,710$649,397$738,272
64$763,032$644,538$612,116$723,405
65$779,965$615,225$571,726$706,274
66$796,708$582,557$528,065$686,717
67$813,180$546,310$480,962$664,555
68$829,290$506,246$430,241$639,604
69$844,939$462,113$375,716$611,661
70$860,013$413,646$317,192$580,516
71$874,384$360,565$254,467$545,940
72$887,910$302,571$187,331$507,691
73$900,433$239,353$115,563$465,512
74$911,774$170,579$38,931$419,126
75$921,737$95,899$0$368,240
76$930,100$14,944$0$322,139
77$936,618$0$0$280,822
78$941,018$0$0$272,843
79$942,996$0$0$271,682
80$942,214$0$0$269,490
81$938,298$0$0$266,131
82$930,832$0$0$261,459
83$919,354$0$0$255,308
84$903,354$0$0$247,495
85$882,264$0$0$237,819
86$855,455$0$0$226,056
87$822,233$0$0$211,959
88$781,827$0$0$195,254
89$733,385$0$0$175,637
90$675,964$0$0$152,774
91$608,522$0$0$126,295
92$529,903$0$0$95,790
93$438,834$0$0$60,806
94$333,905$0$0$20,844
95$213,557$0$0$0
96$76,070$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0