Can I retire at age 52 with 677,000?

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 $677,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.3%
1 years$55,906$55,408$54,922$54,448$53,985$51,966
2 years$27,676$27,161$26,661$26,177$25,707$23,696
3 years$18,268$17,750$17,252$16,772$16,310$14,370
4 years$13,564$13,048$12,555$12,083$11,632$9,779
5 years$10,743$10,230$9,743$9,281$8,843$7,080
6 years$8,863$8,353$7,874$7,422$6,997$5,326
7 years$7,520$7,015$6,543$6,102$5,690$4,111
8 years$6,514$6,013$5,549$5,119$4,721$3,232
9 years$5,731$5,236$4,779$4,360$3,975$2,575
10 years$5,106$4,615$4,167$3,759$3,387$2,072
11 years$4,594$4,108$3,668$3,271$2,913$1,681
12 years$4,168$3,688$3,256$2,869$2,525$1,372
13 years$3,808$3,332$2,909$2,533$2,201$1,125
14 years$3,500$3,029$2,613$2,249$1,930$926
15 years$3,233$2,767$2,360$2,005$1,699$765
16 years$2,999$2,539$2,139$1,796$1,502$633
17 years$2,794$2,338$1,947$1,613$1,331$525
18 years$2,611$2,161$1,777$1,454$1,184$437
19 years$2,448$2,002$1,627$1,314$1,055$364
20 years$2,301$1,861$1,493$1,190$943$303
21 years$2,168$1,733$1,373$1,080$843$253
22 years$2,048$1,618$1,266$982$756$211
23 years$1,938$1,513$1,169$894$679$176
24 years$1,838$1,418$1,081$816$610$147
25 years$1,745$1,330$1,001$745$549$123
26 years$1,660$1,250$928$681$494$103
27 years$1,582$1,177$862$623$446$86
28 years$1,509$1,109$801$571$402$72
29 years$1,441$1,046$746$524$363$60
30 years$1,378$988$695$481$328$51
31 years$1,319$934$648$441$297$42
32 years$1,264$884$604$406$268$36
33 years$1,212$837$564$373$243$30
34 years$1,164$793$527$343$220$25
35 years$1,118$752$493$316$199$21
36 years$1,075$714$461$291$180$17
37 years$1,035$678$432$268$164$15
38 years$996$645$404$247$148$12
39 years$960$613$379$228$134$10
40 years$926$583$355$210$122$9
41 years$893$555$333$194$111$7
42 years$862$529$312$179$100$6
43 years$832$504$293$165$91$5
44 years$804$480$275$153$83$4
45 years$778$458$258$141$75$4
46 years$752$437$242$130$68$3
47 years$728$417$228$120$62$3
48 years$705$398$214$111$56$2
49 years$682$380$201$103$51$2
50 years$661$363$189$95$46$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $677,000, adding $6,880 every year, while hoping to spend $55,397 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: 32/43/25 Blend
51$677,000$677,000$677,000$677,000
52$753,151$717,270$706,776$771,303
53$771,030$693,474$671,511$761,862
54$788,877$666,656$633,208$746,278
55$806,628$636,608$591,707$728,380
56$824,215$603,112$546,840$708,003
57$841,558$565,938$498,432$684,970
58$858,568$524,840$446,300$659,091
59$875,145$479,560$390,255$630,166
60$891,176$429,825$330,095$597,980
61$906,536$375,346$265,613$562,306
62$921,083$315,818$196,591$522,899
63$934,659$250,919$122,802$479,499
64$947,088$180,308$44,010$431,831
65$958,173$103,626$0$379,598
66$967,696$20,492$0$333,176
67$975,410$0$0$294,762
68$981,046$0$0$285,197
69$984,300$0$0$284,431
70$984,836$0$0$282,646
71$982,282$0$0$279,709
72$976,222$0$0$275,471
73$966,196$0$0$269,769
74$951,696$0$0$262,421
75$932,156$0$0$253,225
76$906,950$0$0$241,958
77$875,383$0$0$228,373
78$836,688$0$0$212,198
79$790,015$0$0$193,129
80$734,422$0$0$170,833
81$668,870$0$0$144,940
82$592,207$0$0$115,041
83$503,160$0$0$80,685
84$400,322$0$0$41,373
85$282,139$0$0$0
86$146,893$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