Can I retire at age 59 with 416,000?

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 $416,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.9%
1 years$34,353$34,047$33,748$33,457$33,172$32,240
2 years$17,006$16,690$16,383$16,085$15,796$14,864
3 years$11,225$10,907$10,601$10,306$10,022$9,119
4 years$8,335$8,018$7,715$7,425$7,148$6,281
5 years$6,601$6,286$5,987$5,703$5,434$4,605
6 years$5,446$5,133$4,838$4,561$4,299$3,511
7 years$4,621$4,311$4,021$3,750$3,497$2,747
8 years$4,002$3,695$3,410$3,145$2,901$2,190
9 years$3,522$3,217$2,937$2,679$2,443$1,771
10 years$3,137$2,836$2,560$2,310$2,081$1,447
11 years$2,823$2,525$2,254$2,010$1,790$1,192
12 years$2,561$2,266$2,001$1,763$1,551$988
13 years$2,340$2,048$1,787$1,556$1,353$824
14 years$2,151$1,861$1,606$1,382$1,186$690
15 years$1,986$1,700$1,450$1,232$1,044$579
16 years$1,843$1,560$1,315$1,103$923$488
17 years$1,717$1,437$1,196$991$818$412
18 years$1,604$1,328$1,092$893$727$349
19 years$1,504$1,230$1,000$807$648$296
20 years$1,414$1,143$917$731$579$251
21 years$1,332$1,065$844$664$518$213
22 years$1,258$994$778$603$465$181
23 years$1,191$930$718$549$417$154
24 years$1,129$871$664$501$375$132
25 years$1,073$818$615$458$337$112
26 years$1,020$768$570$418$304$96
27 years$972$723$530$383$274$82
28 years$927$681$492$351$247$70
29 years$886$643$458$322$223$59
30 years$847$607$427$295$202$51
31 years$811$574$398$271$182$43
32 years$777$543$371$249$165$37
33 years$745$514$347$229$149$32
34 years$715$487$324$211$135$27
35 years$687$462$303$194$122$23
36 years$661$439$283$179$111$20
37 years$636$417$265$165$101$17
38 years$612$396$248$152$91$14
39 years$590$377$233$140$83$12
40 years$569$358$218$129$75$11
41 years$549$341$204$119$68$9
42 years$530$325$192$110$62$8
43 years$512$309$180$102$56$7
44 years$494$295$169$94$51$6
45 years$478$281$159$87$46$5
46 years$462$268$149$80$42$4
47 years$447$256$140$74$38$4
48 years$433$244$132$68$35$3
49 years$419$233$124$63$31$3
50 years$406$223$116$58$29$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $416,000, adding $5,118 every year, while hoping to spend $33,450 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: 64/9/27 Blend
58$416,000$416,000$416,000$416,000
59$463,711$441,663$435,215$489,773
60$475,419$427,714$414,204$494,068
61$487,200$411,961$391,369$494,606
62$499,027$394,279$366,611$494,460
63$510,867$374,537$339,832$493,568
64$522,684$352,598$310,925$491,861
65$534,437$328,315$279,780$489,267
66$546,080$301,533$246,283$485,706
67$557,560$272,088$210,314$481,092
68$568,818$239,807$171,746$475,332
69$579,788$204,508$130,450$468,326
70$590,394$165,997$86,288$459,964
71$600,554$124,070$39,118$450,129
72$610,173$78,512$0$438,693
73$619,146$29,095$0$428,749
74$627,357$0$0$429,151
75$634,675$0$0$430,921
76$640,954$0$0$434,823
77$646,032$0$0$437,862
78$649,729$0$0$439,909
79$651,843$0$0$440,823
80$652,152$0$0$440,446
81$650,408$0$0$438,601
82$646,336$0$0$435,096
83$639,631$0$0$429,713
84$629,953$0$0$422,213
85$616,929$0$0$412,332
86$600,142$0$0$399,775
87$579,131$0$0$384,216
88$553,387$0$0$365,296
89$522,346$0$0$342,616
90$485,383$0$0$315,734
91$441,807$0$0$284,163
92$390,853$0$0$247,363
93$331,679$0$0$204,737
94$263,348$0$0$155,625
95$184,830$0$0$99,299
96$94,983$0$0$34,954
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0