Can I retire at age 65 with 639,000?

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 $639,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.3%
1 years$52,768$52,298$51,839$51,392$50,955$49,245
2 years$26,123$25,636$25,165$24,708$24,264$22,558
3 years$17,242$16,754$16,283$15,830$15,394$13,746
4 years$12,803$12,316$11,850$11,405$10,979$9,401
5 years$10,140$9,656$9,196$8,760$8,346$6,843
6 years$8,365$7,885$7,432$7,005$6,604$5,176
7 years$7,098$6,621$6,176$5,760$5,371$4,018
8 years$6,148$5,676$5,238$4,832$4,456$3,178
9 years$5,410$4,942$4,511$4,115$3,752$2,547
10 years$4,819$4,356$3,933$3,548$3,197$2,063
11 years$4,336$3,878$3,463$3,087$2,750$1,684
12 years$3,934$3,481$3,073$2,708$2,383$1,384
13 years$3,594$3,145$2,745$2,391$2,078$1,142
14 years$3,303$2,859$2,467$2,122$1,821$947
15 years$3,051$2,612$2,227$1,893$1,604$788
16 years$2,831$2,396$2,019$1,695$1,417$657
17 years$2,637$2,207$1,837$1,523$1,257$549
18 years$2,464$2,039$1,677$1,372$1,117$460
19 years$2,310$1,890$1,536$1,240$996$386
20 years$2,172$1,756$1,409$1,123$890$324
21 years$2,047$1,636$1,296$1,019$796$272
22 years$1,933$1,527$1,195$927$714$229
23 years$1,829$1,428$1,103$844$641$193
24 years$1,735$1,338$1,020$770$576$163
25 years$1,647$1,256$945$703$518$137
26 years$1,567$1,180$876$643$467$116
27 years$1,493$1,111$814$588$421$97
28 years$1,424$1,047$756$539$380$82
29 years$1,360$987$704$494$343$69
30 years$1,301$932$656$454$310$59
31 years$1,245$882$611$417$280$50
32 years$1,193$834$570$383$253$42
33 years$1,144$790$533$352$229$35
34 years$1,099$749$498$324$208$30
35 years$1,055$710$465$298$188$25
36 years$1,015$674$435$275$170$21
37 years$977$640$407$253$154$18
38 years$940$608$381$233$140$15
39 years$906$578$357$215$127$13
40 years$874$550$335$198$115$11
41 years$843$524$314$183$104$9
42 years$814$499$295$169$95$8
43 years$786$475$276$156$86$7
44 years$759$453$260$144$78$6
45 years$734$432$244$133$71$5
46 years$710$412$229$123$64$4
47 years$687$393$215$113$58$3
48 years$665$376$202$105$53$3
49 years$644$359$190$97$48$2
50 years$624$343$179$90$44$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $639,000, adding $5,609 every year, while hoping to spend $47,028 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: 67/11/22 Blend
64$639,000$639,000$639,000$639,000
65$709,964$676,097$666,192$753,212
66$732,343$659,188$638,472$766,009
67$755,428$639,875$608,247$774,081
68$779,242$617,989$575,384$781,798
69$803,808$593,354$539,743$789,126
70$829,150$565,782$501,178$796,027
71$855,293$535,075$459,537$802,463
72$882,262$501,022$414,660$808,391
73$910,083$463,402$366,381$813,768
74$938,783$421,981$314,527$818,548
75$968,390$376,510$258,916$822,681
76$998,934$326,727$199,357$826,116
77$1,030,445$272,355$135,655$828,797
78$1,062,952$213,102$67,601$830,668
79$1,096,488$148,659$0$831,666
80$1,131,086$78,700$0$832,908
81$1,166,779$2,879$0$850,158
82$1,203,604$0$0$867,512
83$1,241,596$0$0$894,537
84$1,280,792$0$0$922,779
85$1,321,232$0$0$951,916
86$1,362,956$0$0$981,979
87$1,406,004$0$0$1,012,997
88$1,450,420$0$0$1,045,000
89$1,496,249$0$0$1,078,021
90$1,543,535$0$0$1,112,093
91$1,592,327$0$0$1,147,249
92$1,642,672$0$0$1,183,526
93$1,694,623$0$0$1,220,960
94$1,748,232$0$0$1,259,588
95$1,803,552$0$0$1,299,451
96$1,860,641$0$0$1,340,588
97$1,919,556$0$0$1,383,041
98$1,980,358$0$0$1,426,855
99$2,043,109$0$0$1,472,074
100$2,107,875$0$0$1,518,746