Can I retire at age 72 with 602,000?

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 $602,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.8%
1 years$49,713$49,270$48,838$48,416$48,004$47,054
2 years$24,610$24,152$23,708$23,277$22,859$21,906
3 years$16,244$15,784$15,340$14,914$14,503$13,576
4 years$12,061$11,603$11,164$10,745$10,344$9,451
5 years$9,553$9,097$8,664$8,253$7,863$7,007
6 years$7,881$7,428$7,002$6,600$6,222$5,403
7 years$6,687$6,238$5,818$5,426$5,060$4,278
8 years$5,792$5,347$4,934$4,552$4,198$3,453
9 years$5,096$4,656$4,250$3,877$3,535$2,827
10 years$4,540$4,104$3,705$3,342$3,012$2,340
11 years$4,085$3,653$3,262$2,909$2,590$1,954
12 years$3,707$3,279$2,895$2,551$2,245$1,643
13 years$3,386$2,963$2,586$2,252$1,958$1,389
14 years$3,112$2,694$2,324$1,999$1,716$1,179
15 years$2,875$2,461$2,098$1,783$1,511$1,005
16 years$2,667$2,258$1,902$1,597$1,335$860
17 years$2,484$2,079$1,731$1,435$1,184$737
18 years$2,322$1,921$1,580$1,293$1,053$633
19 years$2,177$1,781$1,447$1,168$938$545
20 years$2,046$1,655$1,328$1,058$838$470
21 years$1,928$1,541$1,221$960$750$406
22 years$1,821$1,439$1,125$873$672$351
23 years$1,723$1,346$1,039$795$604$304
24 years$1,634$1,261$961$725$542$263
25 years$1,552$1,183$890$662$488$228
26 years$1,476$1,112$826$606$440$198
27 years$1,407$1,046$767$554$396$172
28 years$1,342$986$713$508$358$149
29 years$1,282$930$663$466$323$130
30 years$1,225$878$618$427$292$113
31 years$1,173$830$576$393$264$98
32 years$1,124$786$537$361$239$85
33 years$1,078$744$502$332$216$74
34 years$1,035$705$469$305$196$64
35 years$994$669$438$281$177$56
36 years$956$635$410$259$160$49
37 years$920$603$384$238$145$42
38 years$886$573$359$220$132$37
39 years$854$545$337$203$120$32
40 years$823$518$316$187$108$28
41 years$794$494$296$172$98$24
42 years$766$470$278$159$89$21
43 years$740$448$260$147$81$18
44 years$715$427$244$136$74$16
45 years$691$407$230$125$67$14
46 years$669$388$216$116$61$12
47 years$647$371$203$107$55$11
48 years$626$354$190$99$50$9
49 years$607$338$179$91$45$8
50 years$588$323$168$84$41$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 72 starting with $602,000, adding $5,550 every year, while hoping to spend $55,164 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: 71/5/24 Blend
71$602,000$602,000$602,000$602,000
72$669,129$637,223$627,892$712,230
73$678,686$609,753$590,232$714,266
74$687,369$579,088$549,462$709,493
75$695,031$545,013$505,419$702,934
76$701,506$507,301$457,933$694,407
77$706,614$465,713$406,828$683,714
78$710,149$419,993$351,917$670,635
79$711,886$369,874$293,008$654,933
80$711,573$315,073$229,898$636,344
81$708,930$255,289$162,377$614,584
82$703,649$190,206$90,225$589,338
83$695,385$119,490$13,211$560,263
84$683,757$42,788$0$526,984
85$668,343$0$0$506,750
86$648,673$0$0$488,423
87$624,231$0$0$468,696
88$594,441$0$0$444,767
89$558,668$0$0$416,137
90$516,210$0$0$382,256
91$466,288$0$0$342,515
92$408,044$0$0$296,241
93$340,526$0$0$242,688
94$262,683$0$0$181,034
95$173,354$0$0$110,369
96$71,255$0$0$29,690
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0