Can I retire at age 54 with 435,000?

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 $435,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.4%
1 years$35,922$35,602$35,290$34,985$34,688$33,918
2 years$17,783$17,452$17,131$16,820$16,518$15,746
3 years$11,738$11,405$11,085$10,777$10,480$9,731
4 years$8,716$8,384$8,067$7,764$7,474$6,753
5 years$6,903$6,573$6,260$5,963$5,682$4,991
6 years$5,695$5,367$5,059$4,769$4,496$3,836
7 years$4,832$4,508$4,204$3,921$3,656$3,027
8 years$4,185$3,864$3,566$3,289$3,033$2,435
9 years$3,683$3,364$3,071$2,802$2,554$1,986
10 years$3,281$2,965$2,677$2,415$2,176$1,638
11 years$2,952$2,640$2,357$2,102$1,872$1,363
12 years$2,678$2,369$2,092$1,844$1,622$1,141
13 years$2,447$2,141$1,869$1,628$1,415$961
14 years$2,249$1,946$1,679$1,445$1,240$813
15 years$2,077$1,778$1,516$1,288$1,092$690
16 years$1,927$1,631$1,375$1,154$965$587
17 years$1,795$1,502$1,251$1,037$856$501
18 years$1,678$1,388$1,142$934$761$429
19 years$1,573$1,287$1,045$844$678$368
20 years$1,478$1,196$959$765$606$316
21 years$1,393$1,114$882$694$542$271
22 years$1,316$1,040$813$631$486$234
23 years$1,245$972$751$575$436$201
24 years$1,181$911$694$524$392$173
25 years$1,121$855$643$479$353$150
26 years$1,067$803$597$438$318$129
27 years$1,016$756$554$401$286$112
28 years$970$713$515$367$258$96
29 years$926$672$479$337$233$83
30 years$885$635$446$309$211$72
31 years$848$600$416$284$191$62
32 years$812$568$388$261$172$54
33 years$779$538$363$240$156$47
34 years$748$510$339$221$141$40
35 years$719$483$317$203$128$35
36 years$691$459$296$187$116$30
37 years$665$436$277$172$105$26
38 years$640$414$260$159$95$23
39 years$617$394$243$146$86$20
40 years$595$375$228$135$78$17
41 years$574$357$214$125$71$15
42 years$554$340$201$115$65$13
43 years$535$324$188$106$59$11
44 years$517$308$177$98$53$10
45 years$500$294$166$91$48$8
46 years$483$281$156$84$44$7
47 years$468$268$146$77$40$6
48 years$453$256$138$71$36$5
49 years$438$244$129$66$33$5
50 years$425$233$122$61$30$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $435,000, adding $2,623 every year, while hoping to spend $36,003 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: 56/33/11 Blend
53$435,000$435,000$435,000$435,000
54$482,076$459,021$452,278$507,607
55$492,940$443,206$429,123$509,361
56$503,707$425,409$403,985$507,080
57$514,327$405,496$376,760$503,741
58$524,746$383,323$347,339$499,250
59$534,903$358,740$315,608$493,503
60$544,731$331,585$281,449$486,389
61$554,152$301,691$244,736$477,789
62$563,080$268,879$205,339$467,574
63$571,420$232,960$163,124$455,602
64$579,064$193,734$117,948$441,724
65$585,893$150,991$69,663$425,775
66$591,773$104,508$18,115$407,579
67$596,555$54,051$0$386,945
68$600,074$0$0$367,995
69$602,147$0$0$348,955
70$602,567$0$0$348,502
71$601,110$0$0$346,866
72$597,522$0$0$343,893
73$591,523$0$0$339,409
74$582,804$0$0$333,220
75$571,020$0$0$325,115
76$555,791$0$0$314,858
77$536,693$0$0$302,186
78$513,261$0$0$286,812
79$484,975$0$0$268,413
80$451,265$0$0$246,637
81$411,496$0$0$221,092
82$364,968$0$0$191,344
83$310,906$0$0$156,914
84$248,455$0$0$117,273
85$176,667$0$0$71,835
86$94,497$0$0$19,955
87$790$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