Can I retire at age 67 with 528,000?

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 $528,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.2%
1 years$43,602$43,213$42,834$42,465$42,103$41,372
2 years$21,585$21,183$20,793$20,416$20,049$19,315
3 years$14,247$13,843$13,455$13,081$12,720$12,005
4 years$10,579$10,176$9,792$9,424$9,072$8,382
5 years$8,378$7,978$7,599$7,238$6,896$6,234
6 years$6,912$6,515$6,141$5,789$5,457$4,823
7 years$5,865$5,471$5,103$4,759$4,438$3,832
8 years$5,080$4,690$4,328$3,992$3,682$3,104
9 years$4,470$4,083$3,728$3,401$3,101$2,550
10 years$3,982$3,599$3,250$2,931$2,642$2,119
11 years$3,583$3,204$2,861$2,551$2,272$1,776
12 years$3,251$2,876$2,539$2,238$1,969$1,499
13 years$2,970$2,599$2,269$1,976$1,717$1,272
14 years$2,730$2,362$2,038$1,754$1,505$1,085
15 years$2,521$2,158$1,840$1,564$1,325$928
16 years$2,339$1,980$1,668$1,400$1,171$797
17 years$2,179$1,824$1,518$1,258$1,038$687
18 years$2,036$1,685$1,386$1,134$923$593
19 years$1,909$1,562$1,269$1,025$823$512
20 years$1,795$1,451$1,164$928$735$444
21 years$1,691$1,352$1,071$842$658$385
22 years$1,597$1,262$987$766$590$334
23 years$1,512$1,180$911$697$529$291
24 years$1,433$1,106$843$636$476$253
25 years$1,361$1,038$781$581$428$220
26 years$1,295$975$724$531$386$192
27 years$1,234$918$672$486$348$168
28 years$1,177$865$625$445$314$146
29 years$1,124$816$582$408$283$128
30 years$1,075$770$542$375$256$111
31 years$1,029$728$505$344$231$97
32 years$986$689$471$316$209$85
33 years$946$653$440$291$189$74
34 years$908$619$411$268$172$65
35 years$872$587$384$246$155$57
36 years$839$557$360$227$141$50
37 years$807$529$337$209$128$44
38 years$777$503$315$193$116$38
39 years$749$478$295$178$105$33
40 years$722$455$277$164$95$29
41 years$696$433$260$151$86$26
42 years$672$412$243$140$78$22
43 years$649$393$228$129$71$20
44 years$627$374$214$119$65$17
45 years$606$357$201$110$59$15
46 years$587$341$189$101$53$13
47 years$568$325$178$94$48$11
48 years$549$310$167$87$44$10
49 years$532$296$157$80$40$9
50 years$516$283$148$74$36$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $528,000, adding $3,145 every year, while hoping to spend $34,441 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: 86/9/5 Blend
66$528,000$528,000$528,000$528,000
67$585,100$557,116$548,932$635,170
68$608,135$547,770$530,676$658,917
69$632,366$536,811$510,655$679,920
70$657,877$524,125$488,772$701,881
71$684,763$509,589$464,927$724,871
72$713,123$493,074$439,017$748,970
73$743,070$474,443$410,933$774,264
74$774,724$453,551$380,559$800,847
75$808,215$430,245$347,778$828,824
76$843,689$404,362$312,464$858,309
77$881,301$375,732$274,488$889,428
78$921,224$344,173$233,714$922,321
79$963,646$309,494$189,999$957,139
80$1,008,770$271,492$143,197$994,050
81$1,056,823$229,953$93,152$1,033,240
82$1,108,049$184,651$39,703$1,074,911
83$1,162,718$135,347$0$1,119,288
84$1,221,126$81,790$0$1,167,543
85$1,283,595$23,712$0$1,221,343
86$1,350,480$0$0$1,278,878
87$1,422,171$0$0$1,344,366
88$1,499,093$0$0$1,417,158
89$1,581,714$0$0$1,495,348
90$1,670,549$0$0$1,579,423
91$1,766,162$0$0$1,669,917
92$1,869,171$0$0$1,767,418
93$1,980,257$0$0$1,872,569
94$2,100,168$0$0$1,986,080
95$2,229,724$0$0$2,108,728
96$2,369,828$0$0$2,241,368
97$2,521,471$0$0$2,384,940
98$2,685,745$0$0$2,540,477
99$2,863,848$0$0$2,709,116
100$3,057,099$0$0$2,892,105