Can I retire at age 59 with 649,000?

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 $649,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.5%
1 years$53,594$53,116$52,651$52,196$51,752$50,583
2 years$26,532$26,037$25,559$25,094$24,644$23,473
3 years$17,512$17,016$16,538$16,078$15,635$14,498
4 years$13,003$12,508$12,035$11,583$11,151$10,057
5 years$10,299$9,807$9,340$8,897$8,477$7,428
6 years$8,496$8,008$7,548$7,115$6,707$5,706
7 years$7,209$6,725$6,273$5,850$5,455$4,501
8 years$6,244$5,765$5,320$4,907$4,525$3,618
9 years$5,494$5,019$4,582$4,180$3,811$2,950
10 years$4,895$4,424$3,994$3,603$3,247$2,431
11 years$4,404$3,939$3,517$3,136$2,793$2,021
12 years$3,996$3,535$3,121$2,750$2,420$1,691
13 years$3,651$3,195$2,788$2,428$2,110$1,423
14 years$3,355$2,904$2,505$2,156$1,850$1,203
15 years$3,099$2,653$2,262$1,922$1,629$1,020
16 years$2,875$2,434$2,051$1,721$1,440$868
17 years$2,678$2,241$1,866$1,547$1,276$741
18 years$2,503$2,071$1,704$1,394$1,135$633
19 years$2,346$1,920$1,560$1,259$1,012$542
20 years$2,206$1,784$1,431$1,141$904$465
21 years$2,079$1,661$1,317$1,035$809$400
22 years$1,963$1,551$1,213$941$725$344
23 years$1,858$1,451$1,120$857$651$296
24 years$1,762$1,359$1,036$782$585$255
25 years$1,673$1,275$960$714$526$220
26 years$1,592$1,199$890$653$474$189
27 years$1,516$1,128$826$598$427$164
28 years$1,446$1,063$768$547$386$141
29 years$1,382$1,003$715$502$348$122
30 years$1,321$947$666$461$315$105
31 years$1,265$895$621$423$284$91
32 years$1,212$847$579$389$257$79
33 years$1,162$802$541$358$233$68
34 years$1,116$760$505$329$211$59
35 years$1,072$721$472$303$191$51
36 years$1,031$685$442$279$173$44
37 years$992$650$414$257$157$38
38 years$955$618$387$237$142$33
39 years$920$588$363$218$129$29
40 years$887$559$340$201$117$25
41 years$856$532$319$186$106$21
42 years$826$507$299$172$96$18
43 years$798$483$281$158$87$16
44 years$771$460$264$146$79$14
45 years$745$439$247$135$72$12
46 years$721$419$232$125$65$10
47 years$698$400$218$115$59$9
48 years$675$381$205$106$54$8
49 years$654$364$193$98$49$7
50 years$634$348$181$91$44$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $649,000, adding $2,628 every year, while hoping to spend $43,643 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: 70/19/11 Blend
58$649,000$649,000$649,000$649,000
59$717,909$683,512$673,452$766,358
60$744,700$670,568$649,577$785,878
61$772,760$655,527$623,439$801,679
62$802,175$638,241$594,917$817,808
63$833,033$618,551$563,883$834,291
64$865,433$596,291$530,204$851,155
65$899,482$571,284$493,741$868,431
66$935,297$543,344$454,349$886,155
67$973,002$512,273$411,874$904,368
68$1,012,736$477,862$366,160$923,116
69$1,054,648$439,890$317,039$942,453
70$1,098,901$398,124$264,339$962,438
71$1,145,674$352,317$207,879$983,138
72$1,195,160$302,208$147,471$1,004,631
73$1,247,571$247,521$82,916$1,027,001
74$1,303,140$187,966$14,010$1,050,348
75$1,362,118$123,234$0$1,074,780
76$1,424,783$53,001$0$1,107,407
77$1,491,437$0$0$1,143,591
78$1,562,411$0$0$1,186,693
79$1,638,069$0$0$1,244,471
80$1,718,807$0$0$1,306,149
81$1,805,060$0$0$1,372,063
82$1,897,306$0$0$1,442,580
83$1,996,066$0$0$1,518,102
84$2,101,916$0$0$1,599,072
85$2,215,482$0$0$1,685,974
86$2,337,457$0$0$1,779,339
87$2,468,597$0$0$1,879,751
88$2,609,733$0$0$1,987,851
89$2,761,780$0$0$2,104,343
90$2,925,740$0$0$2,230,000
91$3,102,715$0$0$2,365,671
92$3,293,916$0$0$2,512,288
93$3,500,673$0$0$2,670,879
94$3,724,448$0$0$2,842,569
95$3,966,851$0$0$3,028,598
96$4,229,647$0$0$3,230,329
97$4,514,781$0$0$3,449,260
98$4,824,390$0$0$3,687,039
99$5,160,827$0$0$3,945,480
100$5,526,676$0$0$4,226,575