Can I retire at age 57 with 475,000?

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 $475,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.2%
1 years$39,225$38,876$38,535$38,202$37,877$36,475
2 years$19,418$19,057$18,706$18,366$18,037$16,640
3 years$12,817$12,454$12,104$11,768$11,443$10,096
4 years$9,517$9,155$8,809$8,478$8,161$6,874
5 years$7,537$7,178$6,836$6,512$6,204$4,979
6 years$6,218$5,861$5,524$5,208$4,909$3,748
7 years$5,276$4,922$4,591$4,281$3,992$2,895
8 years$4,570$4,219$3,893$3,592$3,312$2,277
9 years$4,021$3,673$3,353$3,059$2,789$1,815
10 years$3,582$3,238$2,924$2,637$2,377$1,462
11 years$3,223$2,883$2,574$2,295$2,044$1,186
12 years$2,925$2,587$2,284$2,013$1,771$969
13 years$2,672$2,338$2,041$1,777$1,545$795
14 years$2,456$2,125$1,834$1,578$1,354$655
15 years$2,268$1,941$1,656$1,407$1,192$541
16 years$2,104$1,781$1,501$1,260$1,054$449
17 years$1,960$1,640$1,366$1,132$934$372
18 years$1,832$1,516$1,247$1,020$831$310
19 years$1,717$1,405$1,141$922$740$258
20 years$1,614$1,306$1,048$835$661$215
21 years$1,521$1,216$964$758$592$180
22 years$1,437$1,135$888$689$530$150
23 years$1,360$1,062$820$627$476$126
24 years$1,289$995$758$572$428$105
25 years$1,225$933$702$523$385$88
26 years$1,165$877$651$478$347$74
27 years$1,110$826$605$437$313$62
28 years$1,059$778$562$401$282$52
29 years$1,011$734$523$367$255$43
30 years$967$693$487$337$230$36
31 years$926$655$454$310$208$30
32 years$887$620$424$285$188$25
33 years$851$587$396$262$170$21
34 years$817$556$370$241$154$18
35 years$785$528$346$222$140$15
36 years$754$501$323$204$127$13
37 years$726$476$303$188$115$11
38 years$699$452$284$173$104$9
39 years$674$430$266$160$94$7
40 years$649$409$249$147$86$6
41 years$626$389$233$136$78$5
42 years$605$371$219$126$70$4
43 years$584$353$206$116$64$4
44 years$564$337$193$107$58$3
45 years$546$321$181$99$53$3
46 years$528$306$170$91$48$2
47 years$511$292$160$84$43$2
48 years$494$279$150$78$39$2
49 years$479$267$141$72$36$1
50 years$464$255$133$67$33$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $475,000, adding $4,834 every year, while hoping to spend $37,639 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: 70/25/5 Blend
56$475,000$475,000$475,000$475,000
57$528,436$503,261$495,899$564,816
58$542,289$487,873$472,464$574,098
59$556,294$470,470$446,982$579,128
60$570,425$450,913$419,346$583,583
61$584,656$429,055$389,441$587,398
62$598,954$404,742$357,150$590,501
63$613,282$377,809$322,350$592,814
64$627,598$348,083$284,910$594,253
65$641,856$315,381$244,697$594,726
66$656,000$279,510$201,569$594,135
67$669,970$240,264$155,380$592,370
68$683,697$197,427$105,975$589,315
69$697,104$150,772$53,196$584,841
70$710,105$100,055$0$578,811
71$722,601$45,023$0$571,239
72$734,484$0$0$564,834
73$745,632$0$0$560,602
74$755,907$0$0$568,070
75$765,159$0$0$574,733
76$773,218$0$0$580,461
77$779,894$0$0$585,107
78$784,976$0$0$588,508
79$788,232$0$0$590,483
80$789,399$0$0$590,830
81$788,190$0$0$589,327
82$784,284$0$0$585,725
83$777,323$0$0$579,749
84$766,913$0$0$571,092
85$752,616$0$0$559,418
86$733,947$0$0$544,350
87$710,366$0$0$525,473
88$681,280$0$0$502,326
89$646,028$0$0$474,402
90$603,881$0$0$441,136
91$554,032$0$0$401,904
92$495,587$0$0$356,017
93$427,561$0$0$302,714
94$348,860$0$0$241,150
95$258,279$0$0$170,395
96$154,484$0$0$89,419
97$36,003$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0