Can I retire at age 53 with 412,000?

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 $412,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.4%
1 years$34,023$33,720$33,424$33,135$32,853$32,389
2 years$16,843$16,529$16,225$15,930$15,645$15,178
3 years$11,117$10,802$10,499$10,207$9,926$9,471
4 years$8,255$7,941$7,640$7,353$7,079$6,640
5 years$6,538$6,226$5,929$5,648$5,381$4,959
6 years$5,393$5,084$4,792$4,517$4,258$3,853
7 years$4,576$4,269$3,982$3,714$3,463$3,075
8 years$3,964$3,660$3,377$3,115$2,873$2,502
9 years$3,488$3,186$2,909$2,653$2,419$2,066
10 years$3,107$2,809$2,536$2,287$2,061$1,725
11 years$2,796$2,500$2,232$1,991$1,773$1,453
12 years$2,537$2,244$1,981$1,746$1,536$1,232
13 years$2,318$2,028$1,770$1,542$1,340$1,051
14 years$2,130$1,843$1,590$1,368$1,174$901
15 years$1,967$1,684$1,436$1,220$1,034$776
16 years$1,825$1,545$1,302$1,093$914$670
17 years$1,700$1,423$1,185$982$810$580
18 years$1,589$1,315$1,081$885$720$504
19 years$1,490$1,219$990$799$642$438
20 years$1,400$1,132$909$724$574$382
21 years$1,320$1,055$836$657$513$333
22 years$1,246$985$770$597$460$291
23 years$1,179$921$711$544$413$255
24 years$1,118$863$658$496$371$223
25 years$1,062$810$609$453$334$196
26 years$1,010$761$565$414$301$172
27 years$963$716$525$379$271$151
28 years$918$675$488$348$245$132
29 years$877$637$454$319$221$116
30 years$839$601$423$292$200$102
31 years$803$568$394$269$181$90
32 years$769$538$368$247$163$79
33 years$738$509$343$227$148$70
34 years$708$483$321$209$134$61
35 years$681$458$300$192$121$54
36 years$654$435$281$177$110$47
37 years$630$413$263$163$100$42
38 years$606$392$246$150$90$37
39 years$584$373$230$139$82$32
40 years$563$355$216$128$74$29
41 years$543$338$203$118$67$25
42 years$525$322$190$109$61$22
43 years$507$307$178$101$55$20
44 years$490$292$167$93$50$17
45 years$473$279$157$86$46$15
46 years$458$266$148$79$41$13
47 years$443$254$139$73$38$12
48 years$429$242$130$68$34$10
49 years$415$231$122$62$31$9
50 years$402$221$115$58$28$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $412,000, adding $5,406 every year, while hoping to spend $22,661 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: 40/39/21 Blend
52$412,000$412,000$412,000$412,000
53$459,600$437,764$431,378$474,936
54$482,368$435,104$421,718$483,775
55$506,699$431,553$410,975$490,767
56$532,729$427,045$399,089$497,869
57$560,605$421,508$385,996$505,104
58$590,491$414,866$371,631$512,499
59$622,565$407,039$355,925$520,084
60$657,025$397,942$338,807$527,895
61$694,084$387,484$320,199$535,975
62$733,979$375,569$300,025$544,372
63$776,971$362,098$278,202$553,140
64$823,344$346,962$254,643$562,343
65$873,411$330,050$229,260$572,054
66$927,516$311,240$201,957$582,354
67$986,039$290,406$172,639$593,338
68$1,049,394$267,415$141,201$605,112
69$1,118,039$242,125$107,538$617,797
70$1,192,476$214,387$71,538$631,529
71$1,273,258$184,041$33,084$646,461
72$1,360,993$150,922$0$662,766
73$1,456,350$114,853$0$682,423
74$1,560,065$75,648$0$711,896
75$1,672,946$33,109$0$744,039
76$1,795,884$0$0$779,159
77$1,929,859$0$0$823,166
78$2,075,949$0$0$886,696
79$2,235,342$0$0$956,063
80$2,409,344$0$0$1,031,840
81$2,599,393$0$0$1,114,663
82$2,807,073$0$0$1,205,227
83$3,034,125$0$0$1,304,299
84$3,282,470$0$0$1,412,726
85$3,554,221$0$0$1,531,437
86$3,851,704$0$0$1,661,456
87$4,177,481$0$0$1,803,913
88$4,534,373$0$0$1,960,049
89$4,925,489$0$0$2,131,234
90$5,354,249$0$0$2,318,974
91$5,824,424$0$0$2,524,930
92$6,340,163$0$0$2,750,930
93$6,906,040$0$0$2,998,988
94$7,527,091$0$0$3,271,324
95$8,208,862$0$0$3,570,380
96$8,957,466$0$0$3,898,850
97$9,779,633$0$0$4,259,699
98$10,682,779$0$0$4,656,194
99$11,675,073$0$0$5,091,935
100$12,765,515$0$0$5,570,886