Can I retire at age 59 with 469,000?

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 $469,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.2%
1 years$38,730$38,385$38,048$37,720$37,399$36,303
2 years$19,173$18,816$18,470$18,134$17,809$16,714
3 years$12,655$12,296$11,951$11,619$11,299$10,239
4 years$9,397$9,039$8,697$8,371$8,058$7,042
5 years$7,442$7,087$6,750$6,430$6,126$5,155
6 years$6,140$5,787$5,455$5,142$4,847$3,923
7 years$5,210$4,860$4,533$4,227$3,942$3,065
8 years$4,512$4,166$3,844$3,546$3,270$2,439
9 years$3,970$3,627$3,311$3,021$2,754$1,969
10 years$3,537$3,197$2,887$2,604$2,347$1,605
11 years$3,183$2,846$2,541$2,266$2,018$1,320
12 years$2,888$2,555$2,255$1,988$1,749$1,092
13 years$2,638$2,309$2,015$1,755$1,525$909
14 years$2,425$2,098$1,811$1,558$1,337$759
15 years$2,240$1,917$1,635$1,389$1,177$636
16 years$2,078$1,759$1,482$1,244$1,040$535
17 years$1,935$1,620$1,349$1,118$922$451
18 years$1,809$1,497$1,231$1,007$820$381
19 years$1,696$1,387$1,127$910$731$322
20 years$1,594$1,289$1,034$824$653$273
21 years$1,502$1,201$951$748$584$231
22 years$1,419$1,121$877$680$524$196
23 years$1,343$1,048$810$619$470$167
24 years$1,273$982$749$565$423$142
25 years$1,209$922$693$516$380$120
26 years$1,150$866$643$472$343$102
27 years$1,096$815$597$432$309$87
28 years$1,045$768$555$396$279$74
29 years$998$725$517$363$252$63
30 years$955$684$481$333$227$54
31 years$914$647$449$306$206$46
32 years$876$612$419$281$186$39
33 years$840$580$391$258$168$33
34 years$806$549$365$238$152$28
35 years$775$521$341$219$138$24
36 years$745$495$319$202$125$21
37 years$717$470$299$186$113$18
38 years$690$446$280$171$103$15
39 years$665$425$262$158$93$13
40 years$641$404$246$146$84$11
41 years$619$385$231$134$77$9
42 years$597$366$216$124$70$8
43 years$577$349$203$114$63$7
44 years$557$333$190$106$57$6
45 years$539$317$179$98$52$5
46 years$521$303$168$90$47$4
47 years$504$289$158$83$43$4
48 years$488$276$148$77$39$3
49 years$473$263$139$71$35$3
50 years$458$251$131$66$32$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $469,000, adding $3,648 every year, while hoping to spend $25,917 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: 28/50/22 Blend
58$469,000$469,000$469,000$469,000
59$520,601$495,744$488,474$531,491
60$546,127$492,460$477,263$536,990
61$573,388$488,146$464,807$540,359
62$602,533$482,725$451,038$543,433
63$633,727$476,115$435,883$546,201
64$667,150$468,227$419,268$548,656
65$702,998$458,969$401,112$550,793
66$741,488$448,243$381,334$552,608
67$782,858$435,945$359,847$554,101
68$827,369$421,966$336,561$555,274
69$875,307$406,188$311,382$556,132
70$926,986$388,489$284,211$556,686
71$982,751$368,738$254,945$556,951
72$1,042,983$346,797$223,477$556,948
73$1,108,098$322,521$189,695$556,702
74$1,178,556$295,756$153,481$556,248
75$1,254,858$266,338$114,712$555,629
76$1,337,561$234,096$73,262$554,896
77$1,427,273$198,847$28,997$554,111
78$1,524,663$160,399$0$553,348
79$1,630,469$118,549$0$556,978
80$1,745,502$73,083$0$568,364
81$1,870,653$23,773$0$580,848
82$2,006,903$0$0$594,607
83$2,155,332$0$0$626,138
84$2,317,128$0$0$674,836
85$2,493,599$0$0$728,024
86$2,686,184$0$0$786,144
87$2,896,466$0$0$849,684
88$3,126,191$0$0$919,180
89$3,377,278$0$0$995,224
90$3,651,841$0$0$1,078,467
91$3,952,207$0$0$1,169,625
92$4,280,937$0$0$1,269,487
93$4,640,856$0$0$1,378,923
94$5,035,068$0$0$1,498,890
95$5,466,997$0$0$1,630,442
96$5,940,410$0$0$1,774,740
97$6,459,459$0$0$1,933,063
98$7,028,715$0$0$2,106,821
99$7,653,211$0$0$2,297,564
100$8,338,495$0$0$2,507,002