Can I retire at age 54 with 650,000?

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 $650,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.9%
1 years$53,676$53,198$52,732$52,276$51,832$50,785
2 years$26,572$26,078$25,598$25,133$24,682$23,632
3 years$17,539$17,042$16,564$16,103$15,659$14,639
4 years$13,023$12,528$12,054$11,601$11,168$10,185
5 years$10,314$9,822$9,354$8,911$8,490$7,547
6 years$8,509$8,020$7,560$7,126$6,718$5,816
7 years$7,220$6,735$6,282$5,859$5,463$4,603
8 years$6,254$5,773$5,328$4,915$4,532$3,713
9 years$5,503$5,027$4,589$4,186$3,817$3,038
10 years$4,902$4,431$4,001$3,609$3,252$2,514
11 years$4,411$3,945$3,522$3,141$2,797$2,097
12 years$4,002$3,540$3,126$2,755$2,424$1,762
13 years$3,656$3,200$2,793$2,432$2,114$1,489
14 years$3,360$2,908$2,509$2,159$1,853$1,263
15 years$3,104$2,657$2,266$1,925$1,631$1,076
16 years$2,880$2,438$2,054$1,724$1,442$920
17 years$2,682$2,245$1,869$1,549$1,278$788
18 years$2,507$2,074$1,706$1,396$1,137$677
19 years$2,350$1,923$1,562$1,261$1,013$582
20 years$2,209$1,786$1,433$1,142$905$502
21 years$2,082$1,664$1,319$1,037$810$433
22 years$1,966$1,553$1,215$943$726$374
23 years$1,861$1,453$1,122$858$652$323
24 years$1,764$1,361$1,038$783$586$280
25 years$1,676$1,277$961$715$527$242
26 years$1,594$1,201$891$654$475$210
27 years$1,519$1,130$828$598$428$182
28 years$1,449$1,065$769$548$386$158
29 years$1,384$1,004$716$503$349$137
30 years$1,323$949$667$461$315$119
31 years$1,267$897$622$424$285$103
32 years$1,214$848$580$390$258$90
33 years$1,164$803$542$358$233$78
34 years$1,117$762$506$330$211$68
35 years$1,074$722$473$303$191$59
36 years$1,032$686$443$279$173$51
37 years$993$651$414$257$157$45
38 years$957$619$388$237$142$39
39 years$922$588$364$219$129$34
40 years$889$560$341$202$117$29
41 years$857$533$319$186$106$26
42 years$828$508$300$172$96$22
43 years$799$484$281$159$87$19
44 years$772$461$264$146$79$17
45 years$747$440$248$135$72$15
46 years$722$419$233$125$65$13
47 years$699$400$219$115$59$11
48 years$676$382$206$107$54$10
49 years$655$365$193$99$49$8
50 years$635$348$182$91$45$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $650,000, adding $6,019 every year, while hoping to spend $42,161 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: 30/47/23 Blend
53$650,000$650,000$650,000$650,000
54$722,509$688,059$677,984$738,874
55$751,345$676,914$655,837$740,781
56$781,711$663,811$631,536$738,670
57$813,716$648,608$604,962$735,528
58$847,481$631,157$575,996$731,294
59$883,141$611,300$544,507$725,902
60$920,837$588,870$510,365$719,289
61$960,729$563,691$473,428$711,384
62$1,002,988$535,576$433,552$702,119
63$1,047,801$504,328$390,585$691,422
64$1,095,374$469,737$344,367$679,220
65$1,145,932$431,584$294,733$665,440
66$1,199,720$389,634$241,509$650,007
67$1,257,006$343,642$184,515$632,844
68$1,318,086$293,345$123,561$613,876
69$1,383,281$238,469$58,451$593,026
70$1,452,944$178,723$0$570,220
71$1,527,463$113,799$0$548,091
72$1,607,262$43,373$0$539,341
73$1,692,807$0$0$529,595
74$1,784,607$0$0$535,860
75$1,883,224$0$0$566,757
76$1,989,273$0$0$600,058
77$2,103,428$0$0$635,983
78$2,226,431$0$0$674,777
79$2,359,096$0$0$716,706
80$2,502,319$0$0$762,064
81$2,657,083$0$0$811,175
82$2,824,468$0$0$864,394
83$3,005,661$0$0$922,111
84$3,201,968$0$0$984,756
85$3,414,825$0$0$1,052,801
86$3,645,811$0$0$1,126,767
87$3,896,662$0$0$1,207,224
88$4,169,287$0$0$1,294,802
89$4,465,788$0$0$1,390,193
90$4,788,475$0$0$1,494,158
91$5,139,893$0$0$1,607,536
92$5,522,840$0$0$1,731,250
93$5,940,396$0$0$1,866,314
94$6,395,950$0$0$2,013,846
95$6,893,234$0$0$2,175,078
96$7,436,356$0$0$2,351,363
97$8,029,837$0$0$2,544,194
98$8,678,654$0$0$2,755,214
99$9,388,288$0$0$2,986,229
100$10,164,774$0$0$3,239,233