Can I retire at age 59 with 609,000?

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 $609,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.2%
1 years$50,291$49,843$49,406$48,979$48,563$48,115
2 years$24,896$24,433$23,983$23,548$23,125$22,675
3 years$16,433$15,967$15,519$15,087$14,671$14,232
4 years$12,202$11,737$11,294$10,869$10,464$10,038
5 years$9,664$9,202$8,764$8,349$7,954$7,544
6 years$7,972$7,514$7,083$6,677$6,294$5,899
7 years$6,765$6,311$5,886$5,489$5,119$4,740
8 years$5,859$5,409$4,992$4,605$4,247$3,883
9 years$5,156$4,710$4,299$3,922$3,576$3,229
10 years$4,593$4,151$3,748$3,381$3,047$2,715
11 years$4,133$3,696$3,300$2,942$2,621$2,304
12 years$3,750$3,317$2,929$2,581$2,271$1,970
13 years$3,426$2,998$2,617$2,279$1,980$1,694
14 years$3,148$2,725$2,351$2,023$1,736$1,464
15 years$2,908$2,489$2,123$1,804$1,528$1,270
16 years$2,698$2,284$1,924$1,615$1,351$1,106
17 years$2,513$2,103$1,751$1,451$1,198$966
18 years$2,349$1,944$1,599$1,308$1,065$846
19 years$2,202$1,801$1,463$1,182$949$742
20 years$2,070$1,674$1,343$1,070$848$652
21 years$1,951$1,559$1,235$971$759$575
22 years$1,842$1,455$1,139$883$680$507
23 years$1,743$1,361$1,051$804$611$447
24 years$1,653$1,275$972$734$549$395
25 years$1,570$1,197$901$670$494$350
26 years$1,494$1,125$835$613$445$310
27 years$1,423$1,059$776$561$401$275
28 years$1,357$998$721$514$362$243
29 years$1,296$941$671$471$327$216
30 years$1,240$889$625$432$295$192
31 years$1,187$840$583$397$267$170
32 years$1,137$795$544$365$241$151
33 years$1,091$753$508$336$219$134
34 years$1,047$713$474$309$198$120
35 years$1,006$677$443$284$179$106
36 years$967$642$415$262$162$95
37 years$931$610$388$241$147$84
38 years$896$580$364$222$133$75
39 years$864$551$341$205$121$67
40 years$833$525$319$189$110$59
41 years$803$499$299$174$100$53
42 years$775$476$281$161$90$47
43 years$749$453$263$149$82$42
44 years$724$432$247$137$74$37
45 years$700$412$232$127$68$33
46 years$677$393$218$117$61$30
47 years$655$375$205$108$56$26
48 years$634$358$193$100$51$23
49 years$614$342$181$92$46$21
50 years$595$326$170$85$42$19

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $609,000, adding $6,483 every year, while hoping to spend $52,345 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: 64/29/7 Blend
58$609,000$609,000$609,000$609,000
59$677,805$645,528$636,089$719,889
60$691,247$621,464$601,703$724,666
61$704,305$594,467$564,411$723,109
62$716,885$564,337$524,060$720,044
63$728,882$530,864$480,491$715,324
64$740,177$493,826$433,536$708,783
65$750,638$452,987$383,023$700,245
66$760,118$408,097$328,769$689,518
67$768,451$358,895$270,584$676,391
68$775,455$305,103$208,270$660,637
69$780,924$246,426$141,620$642,006
70$784,632$182,555$70,418$620,230
71$786,326$113,161$0$595,013
72$785,725$37,900$0$566,453
73$782,518$0$0$539,423
74$776,358$0$0$522,210
75$766,861$0$0$514,714
76$753,601$0$0$504,539
77$736,108$0$0$491,352
78$713,858$0$0$474,784
79$686,273$0$0$454,425
80$652,711$0$0$429,823
81$612,464$0$0$400,476
82$564,747$0$0$365,830
83$508,692$0$0$325,272
84$443,338$0$0$278,125
85$367,626$0$0$223,638
86$280,381$0$0$160,983
87$180,309$0$0$89,246
88$65,975$0$0$7,414
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$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