Can I retire at age 67 with 435,000?

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 $435,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18%
1 years$35,922$35,602$35,290$34,985$34,688$33,564
2 years$17,783$17,452$17,131$16,820$16,518$15,396
3 years$11,738$11,405$11,085$10,777$10,480$9,395
4 years$8,716$8,384$8,067$7,764$7,474$6,435
5 years$6,903$6,573$6,260$5,963$5,682$4,691
6 years$5,695$5,367$5,059$4,769$4,496$3,555
7 years$4,832$4,508$4,204$3,921$3,656$2,764
8 years$4,185$3,864$3,566$3,289$3,033$2,190
9 years$3,683$3,364$3,071$2,802$2,554$1,759
10 years$3,281$2,965$2,677$2,415$2,176$1,427
11 years$2,952$2,640$2,357$2,102$1,872$1,167
12 years$2,678$2,369$2,092$1,844$1,622$961
13 years$2,447$2,141$1,869$1,628$1,415$795
14 years$2,249$1,946$1,679$1,445$1,240$660
15 years$2,077$1,778$1,516$1,288$1,092$551
16 years$1,927$1,631$1,375$1,154$965$460
17 years$1,795$1,502$1,251$1,037$856$385
18 years$1,678$1,388$1,142$934$761$324
19 years$1,573$1,287$1,045$844$678$272
20 years$1,478$1,196$959$765$606$229
21 years$1,393$1,114$882$694$542$193
22 years$1,316$1,040$813$631$486$163
23 years$1,245$972$751$575$436$137
24 years$1,181$911$694$524$392$116
25 years$1,121$855$643$479$353$98
26 years$1,067$803$597$438$318$83
27 years$1,016$756$554$401$286$70
28 years$970$713$515$367$258$59
29 years$926$672$479$337$233$50
30 years$885$635$446$309$211$42
31 years$848$600$416$284$191$36
32 years$812$568$388$261$172$30
33 years$779$538$363$240$156$26
34 years$748$510$339$221$141$22
35 years$719$483$317$203$128$18
36 years$691$459$296$187$116$16
37 years$665$436$277$172$105$13
38 years$640$414$260$159$95$11
39 years$617$394$243$146$86$10
40 years$595$375$228$135$78$8
41 years$574$357$214$125$71$7
42 years$554$340$201$115$65$6
43 years$535$324$188$106$59$5
44 years$517$308$177$98$53$4
45 years$500$294$166$91$48$4
46 years$483$281$156$84$44$3
47 years$468$268$146$77$40$3
48 years$453$256$138$71$36$2
49 years$438$244$129$66$33$2
50 years$425$233$122$61$30$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $435,000, adding $3,513 every year, while hoping to spend $26,372 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: 46/35/19 Blend
66$435,000$435,000$435,000$435,000
67$482,994$459,939$453,196$502,442
68$504,199$454,416$440,319$510,867
69$526,684$447,739$426,126$517,089
70$550,551$439,823$410,546$523,286
71$575,911$430,579$393,503$529,467
72$602,889$419,911$374,920$535,645
73$631,617$407,721$354,714$541,835
74$662,243$393,900$332,798$548,056
75$694,929$378,338$309,084$554,329
76$729,851$360,916$283,477$560,684
77$767,201$341,507$255,879$567,152
78$807,193$319,978$226,189$573,773
79$850,059$296,189$194,298$580,591
80$896,054$269,991$160,096$587,660
81$945,458$241,227$123,466$595,040
82$998,579$209,731$84,286$602,804
83$1,055,753$175,327$42,428$611,032
84$1,117,352$137,830$0$619,819
85$1,183,782$97,044$0$629,726
86$1,255,490$52,762$0$649,629
87$1,332,968$4,765$0$671,088
88$1,416,755$0$0$694,290
89$1,507,445$0$0$737,617
90$1,605,691$0$0$786,584
91$1,712,208$0$0$839,717
92$1,827,786$0$0$897,417
93$1,953,293$0$0$960,121
94$2,089,683$0$0$1,028,314
95$2,238,004$0$0$1,102,524
96$2,399,412$0$0$1,183,339
97$2,575,178$0$0$1,271,399
98$2,766,698$0$0$1,367,413
99$2,975,513$0$0$1,472,161
100$3,203,315$0$0$1,586,498