Can I retire at age 67 with 456,000?

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 $456,000?

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$37,656$37,321$36,993$36,674$36,362$35,354
2 years$18,642$18,294$17,958$17,632$17,315$16,307
3 years$12,304$11,956$11,620$11,297$10,986$10,009
4 years$9,136$8,789$8,456$8,139$7,835$6,897
5 years$7,236$6,890$6,562$6,251$5,956$5,060
6 years$5,969$5,627$5,303$4,999$4,713$3,859
7 years$5,065$4,725$4,407$4,110$3,833$3,022
8 years$4,387$4,050$3,738$3,448$3,180$2,411
9 years$3,860$3,527$3,219$2,937$2,678$1,950
10 years$3,439$3,108$2,807$2,532$2,282$1,594
11 years$3,094$2,767$2,471$2,203$1,962$1,314
12 years$2,808$2,484$2,193$1,933$1,700$1,091
13 years$2,565$2,245$1,959$1,706$1,483$910
14 years$2,357$2,040$1,760$1,515$1,300$762
15 years$2,177$1,864$1,589$1,351$1,144$641
16 years$2,020$1,710$1,441$1,209$1,011$540
17 years$1,882$1,575$1,311$1,087$897$456
18 years$1,759$1,455$1,197$979$797$387
19 years$1,649$1,349$1,096$885$711$328
20 years$1,550$1,253$1,006$801$635$278
21 years$1,460$1,167$925$727$568$237
22 years$1,379$1,090$853$661$509$202
23 years$1,305$1,019$787$602$457$172
24 years$1,238$955$728$549$411$146
25 years$1,176$896$674$502$370$125
26 years$1,118$842$625$459$333$107
27 years$1,065$793$581$420$300$91
28 years$1,016$747$540$385$271$78
29 years$971$705$502$353$245$66
30 years$928$665$468$324$221$57
31 years$889$629$436$297$200$49
32 years$851$595$407$273$181$42
33 years$817$564$380$251$164$36
34 years$784$534$355$231$148$30
35 years$753$507$332$213$134$26
36 years$724$481$311$196$122$22
37 years$697$457$291$181$110$19
38 years$671$434$272$166$100$16
39 years$647$413$255$153$91$14
40 years$623$393$239$142$82$12
41 years$601$374$224$131$75$10
42 years$581$356$210$121$68$9
43 years$561$339$197$111$61$7
44 years$542$323$185$103$56$6
45 years$524$308$174$95$51$5
46 years$507$294$163$88$46$5
47 years$490$281$153$81$42$4
48 years$475$268$144$75$38$3
49 years$460$256$136$69$34$3
50 years$445$244$127$64$31$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $456,000, adding $2,420 every year, while hoping to spend $26,183 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: 28/48/24 Blend
66$456,000$456,000$456,000$456,000
67$505,008$480,840$473,772$515,302
68$528,661$476,543$461,785$519,288
69$553,848$471,157$448,519$521,111
70$580,699$464,603$433,903$522,525
71$609,356$456,794$417,864$523,513
72$639,972$447,638$400,324$524,057
73$672,717$437,041$381,204$524,142
74$707,778$424,900$360,418$523,753
75$745,358$411,107$337,878$522,877
76$785,681$395,547$313,494$521,501
77$828,993$378,101$287,168$519,619
78$875,562$358,640$258,799$517,222
79$925,684$337,028$228,284$514,309
80$979,684$313,123$195,512$510,880
81$1,037,920$286,774$160,370$506,941
82$1,100,782$257,820$122,736$502,504
83$1,168,701$226,092$82,487$497,583
84$1,242,151$191,413$39,493$492,205
85$1,321,651$153,593$0$486,400
86$1,407,773$112,433$0$481,846
87$1,501,146$67,723$0$487,856
88$1,602,462$19,240$0$494,409
89$1,712,479$0$0$501,619
90$1,832,036$0$0$527,183
91$1,962,051$0$0$566,100
92$2,103,537$0$0$608,519
93$2,257,607$0$0$654,781
94$2,425,487$0$0$705,265
95$2,608,525$0$0$760,384
96$2,808,205$0$0$820,596
97$3,026,162$0$0$886,402
98$3,264,193$0$0$958,358
99$3,524,278$0$0$1,037,071
100$3,808,597$0$0$1,123,214