Can I retire at age 64 with 413,000?

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 $413,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.9%
1 years$34,105$33,801$33,505$33,216$32,933$31,752
2 years$16,884$16,569$16,265$15,969$15,682$14,505
3 years$11,144$10,828$10,524$10,232$9,950$8,813
4 years$8,275$7,960$7,659$7,371$7,096$6,010
5 years$6,554$6,241$5,944$5,662$5,394$4,360
6 years$5,407$5,096$4,803$4,528$4,268$3,287
7 years$4,588$4,280$3,992$3,723$3,471$2,543
8 years$3,974$3,668$3,385$3,123$2,880$2,004
9 years$3,496$3,194$2,916$2,660$2,425$1,601
10 years$3,115$2,815$2,542$2,293$2,066$1,291
11 years$2,803$2,506$2,238$1,995$1,777$1,050
12 years$2,543$2,250$1,986$1,750$1,540$859
13 years$2,323$2,033$1,774$1,545$1,343$707
14 years$2,135$1,848$1,594$1,372$1,177$583
15 years$1,972$1,688$1,439$1,223$1,037$483
16 years$1,830$1,549$1,305$1,095$916$401
17 years$1,704$1,426$1,188$984$812$334
18 years$1,593$1,318$1,084$887$722$278
19 years$1,493$1,222$992$801$644$232
20 years$1,404$1,135$911$726$575$194
21 years$1,323$1,057$838$659$515$163
22 years$1,249$987$772$599$461$136
23 years$1,182$923$713$545$414$114
24 years$1,121$865$659$498$372$96
25 years$1,065$812$611$454$335$80
26 years$1,013$763$566$415$302$67
27 years$965$718$526$380$272$57
28 years$920$676$489$348$245$47
29 years$879$638$455$319$222$40
30 years$841$603$424$293$200$34
31 years$805$570$395$269$181$28
32 years$771$539$369$247$164$24
33 years$740$511$344$228$148$20
34 years$710$484$322$209$134$17
35 years$682$459$301$193$122$14
36 years$656$436$281$178$110$12
37 years$631$414$263$164$100$10
38 years$608$393$247$151$90$8
39 years$586$374$231$139$82$7
40 years$565$356$216$128$74$6
41 years$545$339$203$118$68$5
42 years$526$322$190$109$61$4
43 years$508$307$179$101$56$4
44 years$491$293$168$93$50$3
45 years$474$279$157$86$46$2
46 years$459$266$148$79$42$2
47 years$444$254$139$73$38$2
48 years$430$243$131$68$34$1
49 years$416$232$123$63$31$1
50 years$403$221$115$58$28$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $413,000, adding $6,400 every year, while hoping to spend $27,626 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: 29/44/27 Blend
63$413,000$413,000$413,000$413,000
64$461,728$439,839$433,437$471,122
65$479,430$431,997$418,563$471,176
66$498,012$422,845$402,266$468,398
67$517,534$412,290$384,467$464,856
68$538,063$400,232$365,086$460,502
69$559,669$386,567$344,040$455,288
70$582,431$371,184$321,241$449,164
71$606,434$353,967$296,597$442,076
72$631,769$334,790$270,013$433,970
73$658,538$313,524$241,387$424,791
74$686,851$290,028$210,615$414,479
75$716,828$264,158$177,589$402,976
76$748,600$235,757$142,194$390,220
77$782,310$204,662$104,310$376,149
78$818,115$170,700$63,814$360,696
79$856,187$133,689$20,576$343,798
80$896,713$93,434$0$325,387
81$939,898$49,733$0$312,761
82$985,967$2,369$0$305,290
83$1,035,167$0$0$297,013
84$1,087,766$0$0$311,575
85$1,144,062$0$0$328,430
86$1,204,378$0$0$346,534
87$1,269,071$0$0$366,001
88$1,338,530$0$0$386,952
89$1,413,185$0$0$409,524
90$1,493,506$0$0$433,867
91$1,580,008$0$0$460,144
92$1,673,260$0$0$488,534
93$1,773,885$0$0$519,236
94$1,882,567$0$0$552,467
95$2,000,058$0$0$588,467
96$2,127,186$0$0$627,497
97$2,264,859$0$0$669,847
98$2,414,077$0$0$715,834
99$2,575,939$0$0$765,808
100$2,751,652$0$0$820,155