Can I retire at age 64 with 530,000?

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 $530,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.3%
1 years$43,767$43,377$42,997$42,625$42,263$40,683
2 years$21,667$21,263$20,872$20,493$20,125$18,551
3 years$14,301$13,896$13,506$13,130$12,768$11,250
4 years$10,619$10,215$9,829$9,459$9,106$7,655
5 years$8,410$8,009$7,627$7,266$6,923$5,543
6 years$6,938$6,540$6,164$5,811$5,478$4,170
7 years$5,887$5,492$5,122$4,777$4,455$3,219
8 years$5,099$4,708$4,344$4,007$3,696$2,530
9 years$4,487$4,099$3,742$3,413$3,112$2,016
10 years$3,997$3,613$3,262$2,942$2,652$1,622
11 years$3,597$3,216$2,872$2,561$2,281$1,316
12 years$3,263$2,887$2,549$2,246$1,976$1,074
13 years$2,981$2,609$2,277$1,983$1,723$881
14 years$2,740$2,371$2,046$1,760$1,511$725
15 years$2,531$2,166$1,847$1,570$1,330$599
16 years$2,348$1,988$1,675$1,406$1,176$496
17 years$2,187$1,830$1,524$1,263$1,042$411
18 years$2,044$1,691$1,391$1,138$927$342
19 years$1,916$1,568$1,274$1,028$826$285
20 years$1,801$1,457$1,169$931$738$237
21 years$1,697$1,357$1,075$845$660$198
22 years$1,603$1,267$991$769$592$165
23 years$1,517$1,185$915$700$531$138
24 years$1,439$1,110$846$638$478$115
25 years$1,366$1,042$784$583$430$96
26 years$1,300$979$727$533$387$81
27 years$1,238$921$675$488$349$68
28 years$1,181$868$627$447$315$57
29 years$1,128$819$584$410$284$47
30 years$1,079$773$544$376$257$40
31 years$1,033$731$507$346$232$33
32 years$990$692$473$318$210$28
33 years$949$655$442$292$190$23
34 years$911$621$413$269$172$20
35 years$875$589$386$247$156$16
36 years$842$559$361$228$141$14
37 years$810$531$338$210$128$11
38 years$780$505$316$193$116$10
39 years$752$480$296$178$105$8
40 years$725$456$278$165$95$7
41 years$699$435$261$152$87$6
42 years$675$414$244$140$79$5
43 years$652$394$229$129$71$4
44 years$630$376$215$119$65$3
45 years$609$358$202$110$59$3
46 years$589$342$190$102$53$2
47 years$570$326$178$94$48$2
48 years$552$311$168$87$44$2
49 years$534$297$158$80$40$1
50 years$517$284$148$74$36$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $530,000, adding $2,699 every year, while hoping to spend $45,185 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: 68/11/21 Blend
63$530,000$530,000$530,000$530,000
64$586,844$558,754$550,539$623,491
65$598,626$538,056$520,906$627,659
66$610,095$514,830$488,765$626,722
67$621,171$488,904$453,986$624,610
68$631,766$460,096$416,430$621,206
69$641,780$428,214$375,954$616,382
70$651,101$393,056$332,407$609,999
71$659,604$354,406$285,634$601,904
72$667,150$312,039$235,469$591,932
73$673,584$265,714$181,742$579,901
74$678,734$215,178$124,275$565,615
75$682,407$160,164$62,880$548,859
76$684,389$100,389$0$529,396
77$684,444$35,555$0$507,563
78$682,307$0$0$497,564
79$677,685$0$0$489,229
80$670,255$0$0$483,074
81$659,655$0$0$474,527
82$645,486$0$0$463,286
83$627,306$0$0$449,020
84$604,626$0$0$431,360
85$576,902$0$0$409,901
86$543,534$0$0$384,191
87$503,858$0$0$353,731
88$457,139$0$0$317,970
89$402,563$0$0$276,299
90$339,234$0$0$228,044
91$266,156$0$0$172,458
92$182,233$0$0$108,719
93$86,250$0$0$35,917
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0