Can I retire at age 64 with 401,000?

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 $401,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.7%
1 years$33,114$32,819$32,531$32,251$31,976$30,732
2 years$16,393$16,088$15,792$15,505$15,227$13,988
3 years$10,820$10,514$10,218$9,934$9,661$8,467
4 years$8,034$7,729$7,436$7,157$6,890$5,750
5 years$6,363$6,059$5,771$5,497$5,238$4,154
6 years$5,249$4,948$4,664$4,396$4,144$3,118
7 years$4,454$4,155$3,876$3,614$3,370$2,402
8 years$3,858$3,562$3,287$3,032$2,796$1,883
9 years$3,395$3,101$2,831$2,583$2,355$1,497
10 years$3,024$2,734$2,468$2,226$2,006$1,202
11 years$2,721$2,434$2,173$1,937$1,726$972
12 years$2,469$2,184$1,928$1,699$1,495$791
13 years$2,256$1,974$1,723$1,500$1,304$647
14 years$2,073$1,794$1,548$1,332$1,143$531
15 years$1,915$1,639$1,398$1,188$1,006$437
16 years$1,777$1,504$1,267$1,064$889$361
17 years$1,655$1,385$1,153$956$789$299
18 years$1,547$1,280$1,053$861$701$248
19 years$1,450$1,186$964$778$625$205
20 years$1,363$1,102$884$705$558$171
21 years$1,284$1,027$813$640$500$142
22 years$1,213$958$750$582$448$118
23 years$1,148$896$692$530$402$98
24 years$1,089$840$640$483$361$82
25 years$1,034$788$593$441$325$68
26 years$983$741$550$403$293$57
27 years$937$697$511$369$264$48
28 years$894$657$475$338$238$40
29 years$854$620$442$310$215$33
30 years$816$585$411$285$194$28
31 years$781$553$384$261$176$23
32 years$749$523$358$240$159$19
33 years$718$496$334$221$144$16
34 years$689$470$312$203$130$13
35 years$662$446$292$187$118$11
36 years$637$423$273$172$107$9
37 years$613$402$256$159$97$8
38 years$590$382$239$146$88$7
39 years$569$363$224$135$80$5
40 years$548$345$210$124$72$5
41 years$529$329$197$115$66$4
42 years$511$313$185$106$59$3
43 years$493$298$173$98$54$3
44 years$476$284$163$90$49$2
45 years$461$271$153$83$44$2
46 years$445$259$144$77$40$2
47 years$431$247$135$71$37$1
48 years$417$236$127$66$33$1
49 years$404$225$119$61$30$1
50 years$392$215$112$56$27$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $401,000, adding $2,384 every year, while hoping to spend $30,398 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: 47/32/21 Blend
63$401,000$401,000$401,000$401,000
64$444,361$423,108$416,893$462,488
65$457,343$411,497$398,515$463,784
66$470,630$398,298$378,503$461,964
67$484,221$383,402$356,770$459,361
68$498,114$366,692$333,225$455,914
69$512,307$348,045$307,773$451,561
70$526,794$327,330$280,315$446,233
71$541,569$304,411$250,747$439,858
72$556,623$279,142$218,962$432,362
73$571,948$251,369$184,846$423,661
74$587,529$220,929$148,282$413,670
75$603,353$187,651$109,145$402,296
76$619,402$151,353$67,308$389,442
77$635,655$111,843$22,637$375,003
78$652,088$68,919$0$358,869
79$668,672$22,367$0$346,532
80$685,375$0$0$338,032
81$702,159$0$0$338,067
82$718,982$0$0$345,974
83$735,794$0$0$353,850
84$752,541$0$0$361,665
85$769,160$0$0$369,387
86$785,579$0$0$376,978
87$801,719$0$0$384,396
88$817,489$0$0$391,592
89$832,789$0$0$398,514
90$847,505$0$0$405,102
91$861,510$0$0$411,290
92$874,661$0$0$417,001
93$886,800$0$0$422,154
94$897,749$0$0$426,654
95$907,311$0$0$430,399
96$915,265$0$0$433,274
97$921,365$0$0$435,149
98$925,339$0$0$435,882
99$926,883$0$0$435,315
100$925,660$0$0$433,272