Can I retire at age 54 with 390,000?

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 $390,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.9%
1 years$32,206$31,919$31,639$31,366$31,099$30,104
2 years$15,943$15,647$15,359$15,080$14,809$13,815
3 years$10,523$10,225$9,938$9,662$9,396$8,435
4 years$7,814$7,517$7,232$6,961$6,701$5,780
5 years$6,189$5,893$5,613$5,347$5,094$4,216
6 years$5,105$4,812$4,536$4,276$4,031$3,196
7 years$4,332$4,041$3,769$3,515$3,278$2,487
8 years$3,752$3,464$3,197$2,949$2,719$1,971
9 years$3,302$3,016$2,753$2,512$2,290$1,584
10 years$2,941$2,659$2,400$2,165$1,951$1,286
11 years$2,647$2,367$2,113$1,884$1,678$1,053
12 years$2,401$2,124$1,875$1,653$1,454$867
13 years$2,194$1,920$1,676$1,459$1,268$718
14 years$2,016$1,745$1,506$1,295$1,112$597
15 years$1,862$1,594$1,359$1,155$979$498
16 years$1,728$1,463$1,232$1,034$865$416
17 years$1,609$1,347$1,121$929$767$349
18 years$1,504$1,245$1,024$838$682$293
19 years$1,410$1,154$937$757$608$247
20 years$1,325$1,072$860$685$543$208
21 years$1,249$998$791$622$486$175
22 years$1,180$932$729$566$436$148
23 years$1,117$872$673$515$391$125
24 years$1,059$817$623$470$351$106
25 years$1,005$766$577$429$316$89
26 years$956$720$535$392$285$76
27 years$911$678$497$359$257$64
28 years$869$639$462$329$232$54
29 years$830$603$430$302$209$46
30 years$794$569$400$277$189$39
31 years$760$538$373$254$171$33
32 years$728$509$348$234$155$28
33 years$698$482$325$215$140$24
34 years$670$457$304$198$127$20
35 years$644$433$284$182$115$17
36 years$619$411$266$168$104$14
37 years$596$391$249$154$94$12
38 years$574$371$233$142$85$10
39 years$553$353$218$131$77$9
40 years$533$336$204$121$70$7
41 years$514$320$192$112$64$6
42 years$497$305$180$103$58$5
43 years$480$290$169$95$52$5
44 years$463$277$158$88$48$4
45 years$448$264$149$81$43$3
46 years$433$252$140$75$39$3
47 years$419$240$131$69$36$2
48 years$406$229$123$64$32$2
49 years$393$219$116$59$29$2
50 years$381$209$109$55$27$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $390,000, adding $3,141 every year, while hoping to spend $25,184 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: 33/43/24 Blend
53$390,000$390,000$390,000$390,000
54$433,020$412,350$406,305$444,047
55$450,392$405,760$393,121$446,007
56$468,693$398,002$378,650$445,627
57$487,989$388,994$362,825$444,710
58$508,356$378,646$345,571$443,226
59$529,873$366,865$326,813$441,142
60$552,630$353,551$306,471$438,427
61$576,722$338,599$284,462$435,047
62$602,255$321,898$260,699$430,968
63$629,344$303,330$235,091$426,158
64$658,114$282,770$207,543$420,581
65$688,703$260,087$177,957$414,205
66$721,261$235,141$146,229$406,995
67$755,952$207,786$112,250$398,919
68$792,958$177,866$75,909$389,943
69$832,474$145,216$37,087$380,036
70$874,719$109,664$0$369,168
71$919,928$71,025$0$358,424
72$968,363$29,107$0$356,873
73$1,020,307$0$0$355,019
74$1,076,075$0$0$360,588
75$1,136,010$0$0$381,416
76$1,200,488$0$0$403,865
77$1,269,924$0$0$428,086
78$1,344,773$0$0$454,243
79$1,425,534$0$0$482,516
80$1,512,756$0$0$513,105
81$1,607,041$0$0$546,226
82$1,709,054$0$0$582,121
83$1,819,521$0$0$621,053
84$1,939,245$0$0$663,312
85$2,069,106$0$0$709,217
86$2,210,072$0$0$759,118
87$2,363,209$0$0$813,404
88$2,529,689$0$0$872,497
89$2,710,801$0$0$936,865
90$2,907,964$0$0$1,007,024
91$3,122,739$0$0$1,083,538
92$3,356,842$0$0$1,167,032
93$3,612,165$0$0$1,258,190
94$3,890,787$0$0$1,357,769
95$4,195,001$0$0$1,466,599
96$4,527,325$0$0$1,585,595
97$4,890,536$0$0$1,715,765
98$5,287,690$0$0$1,858,218
99$5,722,150$0$0$2,014,175
100$6,197,622$0$0$2,184,983