Can I retire at age 65 with 427,000?

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 $427,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.8%
1 years$35,261$34,947$34,641$34,342$34,050$33,106
2 years$17,456$17,131$16,816$16,510$16,214$15,270
3 years$11,522$11,195$10,881$10,578$10,287$9,372
4 years$8,555$8,230$7,919$7,621$7,337$6,459
5 years$6,776$6,452$6,145$5,854$5,577$4,738
6 years$5,590$5,269$4,966$4,681$4,413$3,614
7 years$4,743$4,425$4,127$3,849$3,589$2,830
8 years$4,108$3,793$3,500$3,229$2,977$2,257
9 years$3,615$3,302$3,015$2,750$2,507$1,826
10 years$3,220$2,911$2,628$2,371$2,136$1,493
11 years$2,898$2,591$2,314$2,063$1,837$1,231
12 years$2,629$2,326$2,053$1,810$1,592$1,021
13 years$2,402$2,102$1,835$1,598$1,388$852
14 years$2,207$1,911$1,648$1,418$1,217$714
15 years$2,039$1,745$1,488$1,265$1,072$600
16 years$1,892$1,601$1,349$1,132$947$506
17 years$1,762$1,475$1,228$1,018$840$427
18 years$1,647$1,363$1,121$917$747$362
19 years$1,544$1,263$1,026$829$666$307
20 years$1,451$1,174$942$750$594$261
21 years$1,368$1,093$866$681$532$222
22 years$1,292$1,020$798$619$477$189
23 years$1,222$954$737$564$428$161
24 years$1,159$894$682$514$385$137
25 years$1,101$839$631$470$346$117
26 years$1,047$789$586$430$312$100
27 years$998$742$544$393$281$85
28 years$952$699$505$360$254$73
29 years$909$660$470$330$229$62
30 years$869$623$438$303$207$53
31 years$832$589$408$278$187$46
32 years$797$557$381$256$169$39
33 years$765$528$356$235$153$33
34 years$734$500$332$216$139$28
35 years$705$474$311$199$126$24
36 years$678$450$291$184$114$21
37 years$653$428$272$169$103$18
38 years$628$407$255$156$94$15
39 years$605$387$239$144$85$13
40 years$584$368$224$133$77$11
41 years$563$350$210$122$70$10
42 years$544$333$197$113$63$8
43 years$525$318$185$104$57$7
44 years$507$303$173$96$52$6
45 years$490$289$163$89$47$5
46 years$474$275$153$82$43$4
47 years$459$263$144$76$39$4
48 years$444$251$135$70$35$3
49 years$430$240$127$65$32$3
50 years$417$229$119$60$29$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $427,000, adding $4,169 every year, while hoping to spend $27,093 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: 24/46/30 Blend
64$427,000$427,000$427,000$427,000
65$474,854$452,223$445,605$481,720
66$494,463$445,556$431,706$481,269
67$515,163$437,653$416,433$478,247
68$537,038$428,427$399,712$474,450
69$560,179$417,782$381,465$469,831
70$584,683$405,619$361,610$464,344
71$610,658$391,832$340,062$457,939
72$638,223$376,309$316,731$450,566
73$667,505$358,932$291,526$442,173
74$698,646$339,576$264,347$432,706
75$731,800$318,107$235,095$422,112
76$767,135$294,385$203,662$410,333
77$804,836$268,263$169,938$397,314
78$845,105$239,584$133,806$382,996
79$888,164$208,182$95,147$367,320
80$934,257$173,883$53,834$350,228
81$983,649$136,501$9,735$331,660
82$1,036,633$95,841$0$311,557
83$1,093,530$51,697$0$301,807
84$1,154,692$3,852$0$294,507
85$1,220,505$0$0$286,528
86$1,291,395$0$0$302,123
87$1,367,827$0$0$321,096
88$1,450,313$0$0$341,631
89$1,539,416$0$0$363,875
90$1,635,755$0$0$387,992
91$1,740,009$0$0$414,159
92$1,852,925$0$0$442,573
93$1,975,325$0$0$473,449
94$2,108,112$0$0$507,026
95$2,252,279$0$0$543,563
96$2,408,919$0$0$583,350
97$2,579,234$0$0$626,701
98$2,764,546$0$0$673,966
99$2,966,310$0$0$725,526
100$3,186,127$0$0$781,805