Can I retire at age 57 with 514,000?

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 $514,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.3%
1 years$42,446$42,068$41,699$41,339$40,987$39,931
2 years$21,013$20,621$20,242$19,874$19,518$18,461
3 years$13,869$13,476$13,098$12,734$12,383$11,358
4 years$10,298$9,906$9,532$9,174$8,832$7,847
5 years$8,156$7,767$7,397$7,046$6,714$5,772
6 years$6,729$6,342$5,978$5,635$5,312$4,414
7 years$5,709$5,326$4,968$4,633$4,320$3,466
8 years$4,945$4,566$4,213$3,886$3,584$2,773
9 years$4,351$3,975$3,629$3,310$3,018$2,250
10 years$3,876$3,504$3,164$2,854$2,572$1,846
11 years$3,488$3,119$2,785$2,483$2,212$1,526
12 years$3,165$2,800$2,472$2,178$1,917$1,271
13 years$2,891$2,530$2,208$1,923$1,671$1,063
14 years$2,657$2,300$1,984$1,707$1,465$894
15 years$2,454$2,101$1,791$1,522$1,290$754
16 years$2,277$1,928$1,624$1,363$1,140$638
17 years$2,121$1,775$1,478$1,225$1,011$541
18 years$1,982$1,640$1,349$1,104$899$460
19 years$1,858$1,520$1,235$997$801$392
20 years$1,747$1,413$1,134$903$716$334
21 years$1,646$1,316$1,043$820$640$285
22 years$1,555$1,228$961$745$574$244
23 years$1,472$1,149$887$679$515$208
24 years$1,395$1,076$821$619$463$178
25 years$1,325$1,010$760$565$417$153
26 years$1,261$949$705$517$375$131
27 years$1,201$893$655$473$338$112
28 years$1,146$842$608$434$305$96
29 years$1,094$794$566$398$276$83
30 years$1,046$750$527$365$249$71
31 years$1,002$709$492$335$225$61
32 years$960$671$459$308$204$52
33 years$920$635$428$283$184$45
34 years$884$602$400$261$167$39
35 years$849$571$374$240$151$33
36 years$816$542$350$221$137$28
37 years$786$515$328$204$124$24
38 years$756$489$307$188$113$21
39 years$729$465$287$173$102$18
40 years$703$443$269$160$93$16
41 years$678$421$253$147$84$13
42 years$654$401$237$136$76$11
43 years$632$382$222$125$69$10
44 years$611$364$209$116$63$8
45 years$590$348$196$107$57$7
46 years$571$332$184$99$52$6
47 years$553$316$173$91$47$5
48 years$535$302$163$84$43$5
49 years$518$288$153$78$39$4
50 years$502$276$144$72$35$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $514,000, adding $6,989 every year, while hoping to spend $42,124 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: 39/42/19 Blend
56$514,000$514,000$514,000$514,000
57$573,637$546,395$538,428$592,516
58$587,329$528,349$511,646$588,662
59$601,005$508,007$482,555$579,959
60$614,619$485,211$451,032$569,674
61$628,121$459,797$416,952$557,688
62$641,450$431,587$380,181$543,871
63$654,540$400,397$340,579$528,085
64$667,317$366,031$298,002$510,185
65$679,696$328,279$252,298$490,011
66$691,584$286,924$203,309$467,398
67$702,875$241,733$150,870$442,163
68$713,452$192,461$94,807$414,117
69$723,182$138,850$34,941$383,051
70$731,919$80,626$0$348,747
71$739,498$17,500$0$316,836
72$745,738$0$0$289,138
73$750,435$0$0$281,826
74$753,362$0$0$281,802
75$754,270$0$0$280,870
76$752,878$0$0$278,908
77$748,877$0$0$275,781
78$741,922$0$0$271,341
79$731,633$0$0$265,422
80$717,587$0$0$257,841
81$699,315$0$0$248,396
82$676,297$0$0$236,860
83$647,960$0$0$222,987
84$613,668$0$0$206,501
85$572,715$0$0$187,097
86$524,323$0$0$164,439
87$467,631$0$0$138,155
88$401,685$0$0$107,835
89$325,434$0$0$73,022
90$237,712$0$0$33,215
91$137,234$0$0$0
92$22,578$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