Can I retire at age 64 with 552,000?

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 $552,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.9%
1 years$45,584$45,178$44,781$44,395$44,017$42,608
2 years$22,566$22,146$21,739$21,344$20,961$19,554
3 years$14,895$14,473$14,066$13,675$13,298$11,938
4 years$11,060$10,639$10,237$9,852$9,484$8,181
5 years$8,759$8,341$7,944$7,567$7,210$5,967
6 years$7,226$6,811$6,420$6,052$5,705$4,524
7 years$6,132$5,720$5,335$4,975$4,640$3,520
8 years$5,311$4,903$4,525$4,174$3,849$2,790
9 years$4,673$4,269$3,897$3,555$3,241$2,242
10 years$4,163$3,763$3,397$3,065$2,762$1,820
11 years$3,746$3,350$2,991$2,667$2,375$1,490
12 years$3,399$3,007$2,655$2,339$2,058$1,227
13 years$3,105$2,717$2,372$2,065$1,795$1,016
14 years$2,854$2,470$2,131$1,833$1,573$845
15 years$2,636$2,256$1,924$1,635$1,385$705
16 years$2,446$2,070$1,744$1,464$1,224$589
17 years$2,278$1,906$1,587$1,315$1,086$494
18 years$2,129$1,762$1,449$1,185$965$415
19 years$1,996$1,633$1,326$1,071$860$349
20 years$1,876$1,517$1,217$970$769$294
21 years$1,768$1,413$1,120$880$688$248
22 years$1,670$1,319$1,032$801$616$209
23 years$1,580$1,234$953$729$553$177
24 years$1,498$1,156$881$665$497$149
25 years$1,423$1,085$816$607$448$126
26 years$1,354$1,020$757$555$403$107
27 years$1,290$960$703$508$363$90
28 years$1,230$904$653$466$328$77
29 years$1,175$853$608$427$296$65
30 years$1,124$806$566$392$268$55
31 years$1,076$761$528$360$242$47
32 years$1,031$721$493$331$219$39
33 years$989$682$460$304$198$33
34 years$949$647$430$280$179$28
35 years$912$613$402$258$162$24
36 years$877$582$376$237$147$20
37 years$844$553$352$219$133$17
38 years$812$526$330$202$121$15
39 years$783$500$309$186$110$12
40 years$755$475$289$171$99$11
41 years$728$453$271$158$90$9
42 years$703$431$255$146$82$8
43 years$679$411$239$135$74$6
44 years$656$391$224$124$67$5
45 years$634$373$210$115$61$5
46 years$613$356$198$106$56$4
47 years$593$340$186$98$50$3
48 years$574$324$175$91$46$3
49 years$556$310$164$84$42$2
50 years$539$296$154$77$38$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $552,000, adding $6,373 every year, while hoping to spend $35,476 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: 88/7/5 Blend
63$552,000$552,000$552,000$552,000
64$614,878$585,622$577,066$668,482
65$639,849$576,571$558,651$695,287
66$666,179$565,888$538,431$719,103
67$693,967$553,455$516,307$744,112
68$723,325$539,147$492,176$770,404
69$754,372$522,834$465,932$798,083
70$787,241$504,375$437,463$827,258
71$822,073$483,623$406,652$858,053
72$859,026$460,422$373,377$890,601
73$898,271$434,607$337,509$925,051
74$939,995$406,003$298,916$961,563
75$984,403$374,426$257,459$1,000,316
76$1,031,720$339,680$212,991$1,041,506
77$1,082,190$301,560$165,361$1,085,349
78$1,136,083$259,846$114,410$1,132,080
79$1,193,694$214,309$59,973$1,181,961
80$1,255,346$164,705$1,877$1,235,277
81$1,321,393$110,777$0$1,292,346
82$1,392,223$52,254$0$1,356,722
83$1,468,264$0$0$1,425,894
84$1,549,984$0$0$1,501,054
85$1,637,895$0$0$1,586,242
86$1,732,562$0$0$1,677,980
87$1,834,605$0$0$1,776,868
88$1,944,703$0$0$1,883,566
89$2,063,606$0$0$1,998,799
90$2,192,133$0$0$2,123,364
91$2,331,188$0$0$2,258,137
92$2,481,764$0$0$2,404,079
93$2,644,952$0$0$2,562,249
94$2,821,952$0$0$2,733,810
95$3,014,082$0$0$2,920,042
96$3,222,796$0$0$3,122,353
97$3,449,688$0$0$3,342,290
98$3,696,515$0$0$3,581,556
99$3,965,210$0$0$3,842,026
100$4,257,899$0$0$4,125,761