Can I retire at age 45 with 577,000?

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 $577,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$47,648$47,224$46,810$46,405$46,011$45,492
2 years$23,588$23,149$22,723$22,310$21,910$21,388
3 years$15,569$15,128$14,703$14,294$13,901$13,391
4 years$11,561$11,121$10,700$10,298$9,914$9,422
5 years$9,156$8,719$8,304$7,910$7,536$7,062
6 years$7,553$7,120$6,711$6,326$5,963$5,508
7 years$6,409$5,979$5,577$5,201$4,850$4,413
8 years$5,551$5,125$4,729$4,363$4,023$3,605
9 years$4,885$4,462$4,073$3,716$3,388$2,989
10 years$4,352$3,933$3,551$3,203$2,887$2,506
11 years$3,916$3,502$3,127$2,788$2,483$2,120
12 years$3,553$3,143$2,775$2,445$2,152$1,806
13 years$3,246$2,840$2,479$2,159$1,876$1,548
14 years$2,983$2,582$2,227$1,916$1,645$1,334
15 years$2,755$2,358$2,011$1,709$1,448$1,153
16 years$2,556$2,164$1,823$1,530$1,280$1,001
17 years$2,381$1,993$1,659$1,375$1,135$871
18 years$2,225$1,841$1,515$1,239$1,009$760
19 years$2,086$1,707$1,387$1,120$899$664
20 years$1,961$1,586$1,272$1,014$803$582
21 years$1,848$1,477$1,170$920$719$511
22 years$1,745$1,379$1,079$837$644$449
23 years$1,652$1,290$996$762$578$395
24 years$1,566$1,208$921$695$520$347
25 years$1,488$1,134$853$635$468$306
26 years$1,415$1,066$791$580$421$270
27 years$1,348$1,003$735$531$380$238
28 years$1,286$945$683$487$343$211
29 years$1,228$892$636$446$310$186
30 years$1,175$842$592$410$280$165
31 years$1,124$796$552$376$253$146
32 years$1,077$753$515$346$229$129
33 years$1,033$713$481$318$207$114
34 years$992$676$449$293$187$101
35 years$953$641$420$269$170$89
36 years$916$609$393$248$154$79
37 years$882$578$368$229$139$70
38 years$849$549$344$211$126$62
39 years$818$522$323$194$115$55
40 years$789$497$302$179$104$49
41 years$761$473$284$165$94$43
42 years$735$451$266$153$86$38
43 years$709$429$250$141$78$34
44 years$686$409$234$130$70$30
45 years$663$390$220$120$64$27
46 years$641$372$207$111$58$24
47 years$620$355$194$102$53$21
48 years$600$339$182$95$48$19
49 years$581$324$171$88$44$17
50 years$563$309$161$81$40$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 45 starting with $577,000, adding $2,147 every year, while hoping to spend $47,030 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: 83/7/10 Blend
44$577,000$577,000$577,000$577,000
45$638,069$607,488$598,544$689,881
46$653,112$587,215$568,556$703,831
47$668,114$564,373$535,987$712,653
48$683,020$538,785$500,700$720,910
49$697,769$510,267$462,555$728,517
50$712,292$478,621$421,402$735,382
51$726,513$443,641$377,086$741,404
52$740,344$405,105$329,444$746,469
53$753,686$362,783$278,308$750,454
54$766,431$316,428$223,501$753,222
55$778,456$265,782$164,837$754,624
56$789,624$210,571$102,124$754,494
57$799,781$150,505$35,161$752,650
58$808,758$85,278$0$748,891
59$816,363$14,568$0$746,872
60$822,385$0$0$746,732
61$826,588$0$0$749,247
62$828,709$0$0$750,973
63$828,458$0$0$750,522
64$825,511$0$0$747,599
65$819,508$0$0$741,873
66$810,052$0$0$732,982
67$796,700$0$0$720,519
68$778,963$0$0$704,038
69$756,299$0$0$683,042
70$728,106$0$0$656,980
71$693,719$0$0$625,245
72$652,402$0$0$587,162
73$603,341$0$0$541,986
74$545,633$0$0$488,892
75$478,283$0$0$426,969
76$400,189$0$0$355,209
77$310,132$0$0$272,496
78$206,767$0$0$177,601
79$88,606$0$0$69,161
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0